UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended ~~March 31,~~June 30, 2006

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from to .

Commission file number 001-15305

BlackRock, Inc.

~~BlackRock, Inc.~~

(Exact name of registrant as specified in its charter)

Delaware

51-0380803

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

40 East 52^nd Street, New York, NY 10022

(Address of principal executive offices) ~~(Zip~~

(Zip Code)

(212) 810-5300

~~(212) 810-5300~~

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ~~Yes~~ x No ¨


Yes X		No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one)

~~Large accelerated filer~~ x ~~Accelerated filer~~ ¨ ~~Non-accelerated filer~~ ¨


Large accelerated filer X		Accelerated filer		Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ~~Yes~~ ¨ No x


Yes		No X

As of ~~April 30,~~July 31, 2006, there were ~~20,023,771~~19,891,531 shares of the registrant’s class A common stock outstanding and ~~44,111,479~~44,107,478 shares of the registrant’s class B common stock outstanding.

BlackRock, Inc.

~~BlackRock, Inc.~~

Index to Form 10-Q

PART I

FINANCIAL INFORMATION


			Page
Item 1.	Financial Statements (unaudited)

	Condensed Consolidated Statements of Financial Condition		1

	Condensed Consolidated Statements of Income		2

	Condensed Consolidated Statements of Cash Flows		3

	Notes to Condensed Consolidated Financial Statements		4

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		13
		14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		30
		37
Item 4.	Controls and Procedures		3239

	PART II

	OTHER INFORMATION

Item 1.	Legal Proceedings		32
		39
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		40
Item 4.	33
Submission of Matters to a Vote of Security Holders	41
Item 6.	Exhibits		3442

- ii -

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

BlackRock, Inc.

~~BlackRock, Inc.~~

Condensed Consolidated Statements of Financial Condition

(Dollar amounts in thousands)

(unaudited)


	March 31, 2006			December 31, 2005			June 30, 2006			December 31, 2005
Assets
Cash and cash equivalents	$	368,098		$	484,223		$	368,687		$	484,223
Accounts receivable		359,096			310,423			420,249			310,423
Receivable from affiliates		28,183			29,155			18,027			29,155
Investments		338,361			298,668			347,253			298,668
Intangible assets, net		292,139			294,168			290,291			294,168
Goodwill		200,352			189,814			199,385			189,814
Property and equipment, net		136,972			129,451			142,526			129,451
Deferred taxes		48,615			43,498			59,452			43,498
Deferred mutual fund commissions		13,528			16,025			11,411			16,025
Other assets		55,708			52,575			66,640			52,575

Total assets	$	1,841,052		$	1,848,000		$	1,923,921		$	1,848,000

Liabilities
Accrued compensation	$	384,974		$	522,637		$	474,635		$	522,637
Accounts payable and accrued liabilities		174,626			75,779			110,764			75,779
Purchase price contingencies		—			39,463			—			39,463
Long-term borrowings		253,791			253,791			253,170			253,791
Other liabilities		22,351			24,473			24,249			24,473

Total liabilities		835,742			916,143			862,818			916,143

Minority interest		16,368			9,614			19,953			9,614

Stockholders’ equity
Common stock, class A, 19,975,305 shares issued		200			200
Common stock, class B, 45,058,149 and 45,117,284 shares issued, respectively		452			453
Common stock, class A, 20,033,283 and 19,975,305 shares issued, respectively								200			200
Common stock, class B, 44,914,146 and 45,117,284 shares issued, respectively								451			453
Additional paid-in capital		187,954			183,797			189,924			183,797
Retained earnings		840,033			794,177			878,335			794,177
Accumulated other comprehensive income		3,460			2,673			6,049			2,673
Treasury stock, class A, at cost, 97,354 and 285,104 shares held, respectively		(9,348	)		(25,248	)
Treasury stock, class A, at cost, 0 and 285,104 shares held, respectively								—			(25,248	)
Treasury stock, class B, at cost, 806,667 shares held		(33,809	)		(33,809	)		(33,809	)		(33,809	)

Total stockholders’ equity		988,942			922,243			1,041,150			922,243

Total liabilities, minority interest and stockholders’ equity	$	1,841,052		$	1,848,000		$	1,923,921		$	1,848,000

See accompanying notes to condensed consolidated financial statements.

- 1 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

BlackRock, Inc.

~~BlackRock, Inc.~~

Condensed Consolidated Statements of Income

(Dollar amounts in thousands, except share data)

(unaudited)


	Three months ended March 31,						Three months ended June 30,						Six months ended June 30,
	2006			2005			2006			2005			2006			2005
Revenue
Investment advisory and administration fees
Separate accounts	$	262,208		$	141,885		$	224,825		$	154,224		$	487,033		$	296,109
Mutual funds		87,500			70,371			89,103			77,247			176,603			147,618
Other income		45,952			37,827			46,805			39,918			92,757			77,744

Total revenue		395,660			250,083			360,733			271,389			756,393			521,471

Expense
Employee compensation and benefits		191,796			126,944			177,098			131,015			368,894			257,959
Fund administration and servicing costs		10,374			9,109			10,556			10,426			20,930			19,535
General and administration		56,984			46,167			74,367			46,397			131,351			92,564
Fee sharing payment		34,450			—			—			—			34,450			—
Amortization of intangible assets		2,029			1,281			2,029			1,656			4,058			2,937

Total expense		295,633			183,501			264,050			189,494			559,683			372,995

Operating income		100,027			66,582			96,683			81,895			196,710			148,476

Non-operating income (expense)
Investment income		15,064			9,786			6,845			6,027			21,909			15,814
Interest expense		(1,969	)		(2,014	)		(2,030	)		(2,063	)		(3,999	)		(4,077	)

Total non-operating income		13,095			7,772			4,815			3,964			17,910			11,737

Income before income taxes and minority interest		113,122			74,354			101,498			85,859			214,620			160,213
Income taxes		41,618			27,331			37,237			31,324			78,855			58,655

Income before minority interest		71,504			47,023			64,261			54,535			135,765			101,558
Minority interest		642			487			857			1,200			1,499			1,687

Net income	$	70,862		$	46,536		$	63,404		$	53,335		$	134,266		$	99,871

Earnings per share
Basic	$	1.11		$	0.72		$	0.99		$	0.83		$	2.09		$	1.55
Diluted	$	1.06		$	0.70		$	0.95		$	0.80		$	2.02		$	1.49

Dividends paid per share	$	0.42		$	0.30		$	0.42		$	0.30		$	0.84		$	0.60

Weighted-average shares outstanding
Basic		64,074,888			64,290,510			64,136,378			64,354,069			64,105,803			64,322,465
Diluted		66,731,560			66,880,713			66,653,479			66,796,087			66,520,436			66,844,720

See accompanying notes to condensed consolidated financial statements.

- 2 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

BlackRock, Inc.

~~BlackRock, Inc.~~

Condensed Consolidated Statements of Cash Flows

(Dollar amounts in thousands)

(unaudited)


	Three months ended March 31,						Year to Date June 30,
	2006			2005			2006			2005
Cash flows from operating activities
Net income	$	70,862		$	46,536		$	134,266		$	99,871
Adjustments to reconcile net income to cash from operating activities:
Depreciation and amortization		9,109			7,006			18,517			14,468
Minority interest		642			487			1,499			1,687
Stock-based compensation		26,542			18,147			53,256			35,251
Deferred income taxes		(5,117	)		(4,361	)		(15,954	)		(8,312	)
Net gain on investments		(4,029	)		(3,879	)		(7,414	)		(3,856	)
Amortization of bond issuance costs		302			125			604			403
Amortization of deferred mutual fund commissions		2,497			1,826			4,614			5,426
Accrued Merrill Lynch Investment Managers transaction costs		6,362			—
Other non-cash adjustments		(2,864	)		—
Dividends received from equity investees								397			—
Tax benefit from stock-based compensation								—			2,503
Other adjustments								(3,009	)		—
Changes in operating assets and liabilities:
Increase in accounts receivable		(48,673	)		(27,338	)		(109,826	)		(20,575	)
Increase (decrease) in investments, trading								(7,065	)		(7,159	)
Increase (decrease) in receivable from affiliates		972			(11,355	)		11,128			(12,863	)
Increase in investments, trading		(7,511	)		(30,585	)
Increase in other assets		(1,955	)		(7,201	)		(11,573	)		(4,906	)
Decrease in accrued compensation		(152,464	)		(172,294	)		(72,086	)		(132,071	)
Increase in accounts payable and accrued liabilities		45,407			46,932
(Decrease) increase in accounts payable and accrued liabilities								35,040			11,734
(Decrease) increase in other liabilities		(2,122	)		226			(224	)		8,152

Cash flows from operating activities		(62,040	)		(135,728	)		32,170			(10,247	)


Cash flows from investing activities
Purchase of investments								(47,044	)		(13,572	)
Sale of investments								9,915			28,129
Sale of real estate held for sale								—			112,184
Acquisitions, net of cash acquired and purchase price contingencies								(49,214	)		(249,535	)
Purchase of property and equipment		(14,602	)		(16,684	)		(27,535	)		(29,138	)
Purchase of investments		(41,372	)		(9,093	)
Proceeds from sale of investments		16,083			18,221
Proceeds from sale of real estate held for sale		—			112,184
Acquisitions, net of cash acquired and purchase price contingencies		—			(242,707	)

Cash flows from investing activities		(39,891	)		(138,079	)		(113,878	)		(151,932	)


Cash flows from financing activities
Borrowings, net of issuance costs		—			395,000
Borrowings net of issuance costs								—			395,000
Principal repayment of borrowings		—			(150,000	)		—			(150,000	)
Repayment of short-term borrowings		—			(111,840	)		—			(111,840	)
Tax benefit from stock-based compensation		1,773			1,536
Additions to minority interest		6,111			6,374			13,175			9,891
Transfer of cash to deconsolidated sponsored investment fund								(804	)		(5,509	)
Distributions paid to minority interest holders								(14	)		—
Dividends paid		(26,891	)		(19,274	)		(54,112	)		(38,434	)
Reissuance of treasury stock		4,441			7,133			4,441			8,315
Purchase of treasury stock		(39	)		(84	)		(1,226	)		(32,606	)
Issuance of class A common stock		—			202			133			706
Tax benefit from stock-based compensation								1,875			—
Acquired management contract obligation payment								(621	)		(1,019	)

Cash flows from financing activities		(14,605	)		129,047			(37,153	)		74,504

Effect of exchange rate changes on cash and cash equivalents		411			(627	)		3,325			(2,612	)

Net decrease in cash and cash equivalents		(116,125	)		(145,387	)		(115,536	)		(90,287	)
Cash and cash equivalents, beginning of period		484,223			457,673			484,223			457,673

Cash and cash equivalents, end of period	$	368,098		$	312,286		$	368,687		$	367,386

See accompanying notes to condensed consolidated financial statements.

- 3 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

BlackRock, Inc.

~~BlackRock, Inc.~~

Notes to Condensed Consolidated Financial Statements

(Dollar amounts in thousands, except share data)

(unaudited)

BlackRock, Inc. (together, with its subsidiaries, “BlackRock” or the “Company”) is majority-owned indirectly by The PNC Financial Services Group, Inc. (“PNC”). BlackRock provides diversified investment management services to institutional clients, including certain subsidiaries of PNC and certain PNC-related accounts, and to individual investors through various investment vehicles. Institutional investment management services primarily consist of the active management of fixed income, equity and cash management client accounts, the management of theBlackRock Liquidity Funds, a money market mutual fund family serving the institutional market, and the management of alternative funds developed to serve various customer needs. BlackRock also offers risk management, investment system outsourcing and financial advisory services to institutional investors under theBlackRock Solutions^{^®} brand name. Individual investor services primarily consist of the management of the Company’s sponsored open-end (“BlackRock Funds”) and closed-end mutual funds.

1.	Significant Accounting Policies

Basis of Presentation

These condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include the accounts of the Company and its controlled subsidiaries. All material accounts and transactions between consolidated entities have been eliminated.

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates and assumptions. Certain financial information that is normally included in annual financial statements, including certain financial statement footnotes, prepared in accordance with GAAP, is not required for interim reporting purposes and has been condensed or omitted herein. These condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and notes related thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2005, which was filed with the Securities and Exchange Commission (“SEC”) on March 8, 2006.

The interim financial data as of ~~March 31,~~June 30, 2006 and for each of the three months and six months ended ~~March 31,~~June 30, 2006 and 2005 isare unaudited. However, in the opinion of management, the interim data includes all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the Company’s results for the periods presented. The results of operations for interim periods are not necessarily indicative of results to be expected for the full year. Certain amounts in the Company’s prior year condensed consolidated financial statements have been reclassified to conform to the 2006 presentation.

- 4 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

Significant Accounting Policies (continued)

Stock-based Compensation

In December 2004, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 123(R),Share-Based Payment. This statement is a revision of SFAS No. 123 and supersedes Accounting Principles Board Opinion (“APB”) No. 25,Accounting for Stock Issued to Employees. The statement establishes standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services, primarily focusing on the accounting for transactions in which an entity obtains employee services in share-based payment transactions. Entities are required to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost is recognized over the period during which an employee is required to provide service (usually the vesting period) in exchange for the award. The grant-date fair value of employee share options and similar instruments is measured using option-pricing models. If an equity award is modified after the grant date, incremental compensation cost is recognized in an amount equal to the excess of the fair value of the modified award over the fair value of the original award immediately before the modification.

The Company adopted SFAS No. 123(R), using the modified-prospective transition ~~approach,~~method, effective January 1, 2006, with no cumulative effect on net income. Under the modified-prospective transition method, the Company is recognizing compensation cost for share-based awards to employees based on their grant-date fair value from January 1, 2006, as well as compensation cost for awards that were granted prior to, but not vested as of, the date of adoption. Prior periods remain unchanged and pro forma disclosures previously required by SFAS No. 123 continue to be required. The impact of SFAS No. 123(R) was to reduce net income for the three months ended June 30, 2006 by $1,978, or $0.03 per basic share and $0.02 per diluted share, and for the six months ended June 30, 2006 by $3,956, or $0.07 per basic share and $0.03 per diluted share. Pro forma basic and ~~fully~~ diluted earnings per share for the three months ended ~~March 31, 2006 by $1,978, $0.03 per share and $0.01 per share, respectively.~~

~~Pro forma basic and fully diluted earnings per share for the three months ended March 31,~~June 30, 2005, including the impact of stock options not expensed under SFAS No. ~~123~~123(R) would have been ~~$0.69~~$0.80 and ~~$0.67,~~$0.77, respectively, and ~~net~~for the six months ended June 30, 2005 would have been $1.49 and $1.43, respectively. Net income for the ~~period~~three months and six months ended ~~March 31,~~June 30, 2005 would have been reduced by approximately ~~$1,978.~~$1,978 and $3,956, respectively.

Consolidation

In June 2005, the FASB ratified the consensus reached by the Emerging Issues Task Force (“EITF”) on Issue 04-5,Determining Whether a General Partner, or the General Partners as a Group, Controls a Limited Partnership or Similar Entity When the Limited Partners Have Certain Rights (“EITF 04-5”). EITF 04-5 presumes that a general partner controls a limited partnership (including certain limited liability companies), and should therefore consolidate a limited partnership, unless the limited partners have the substantive ability to remove the general partner without cause based on a simple majority vote or can otherwise dissolve the limited partnership, or unless the limited partners have substantive participating rights over decision making. The guidance in EITF 04-5 was effective immediately for all newly formed partnerships and any modified limited partnership agreements. The guidance was effective for existing partnership agreements for financial reporting periods beginning after December 15, 2005. The adoption of EITF 04-5 on January 1, 2006 had no impact on the Company’s condensed consolidated financial statements.

- 5 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

Significant Accounting Policies (continued)

Impairment of Investments

In November 2005, the FASB issued FASB Staff Position (“FSP”) FAS 115-1/124-1,The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments, which provides guidance for determining when impairment charges should be taken on certain debt and equity securities. FSP FAS 115-1/124-1 requires that debt and equity securities subject to the provisions of SFAS No. 115,Accounting for Certain Investments in Debt and Equity Securities, and equity securities subject to the provisions of APB No. 18,The Equity Method of Accounting for Investments in Common Stock, but which are not accounted for under the equity method (i.e., securities accounted for under the cost method) shall be reviewed for impairment when circumstances warrant. For securities subject to SFAS No. 115, a review for other-than-temporary impairments shall occur in each accounting period where the fair value of the security is less than its cost. For securities subject to APB No. 18, a review for other-than-temporary impairments shall occur in each accounting period where a) circumstances indicate that impairment may exist and b) the fair value of the security is less than its carrying value. The provisions of the FSP were required to be applied to reporting periods beginning after December 15, 2005. The adoption of FSP FAS 115-1/124-1 on January 1, 2006 had no material impact on the Company’s condensed consolidated financial statements.

Accounting Changes and Corrections

In June 2005, the FASB issued SFAS No. 154,Accounting Changes and Error Corrections. SFAS No. 154 replaces APB Opinion No. 20,Accounting Changes, and SFAS No. 3,Reporting Accounting Changes in Interim Financial Statements. SFAS No. 154 requires that a voluntary change in accounting principle be applied retrospectively with all prior period financial statements presented under the new accounting principle. SFAS No. 154 also requires that a change in the method of depreciating or amortizing a long-lived non-financial asset be accounted for prospectively as a change in estimate, and correction of errors in previously issued financial statements should be termed “restatements”. SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The adoption of SFAS No. 154 on January 1, 2006 had no impact on the Company’s condensed consolidated financial statements.

Disclosure of Fair Value

SFAS No. 107,Disclosure about Fair Value of Financial Instruments, requires disclosure of estimated fair values of certain financial instruments, both on and off the balance sheet. The Company’s methods and assumptions regarding the value of its financial instruments are set forth below:

Cash and cash equivalents, receivables, other assets, accounts payable and accrued liabilities are carried at cost which approximates fair value due to their short maturities.

The fair value of readily marketable investments is based on quoted market prices. If securities are not readily marketable, fair values are determined by the Company’s management. At ~~March 31,~~June 30, 2006, the carrying value of investments approximates their fair value.

At ~~March 31,~~June 30, 2006, the estimated fair value of the Company’s $250,000 aggregate principal amount of debentures is ~~$356,175~~$346,475 compared with $288,125 at December 31, 2005.

At ~~March 31,~~June 30, 2006, the estimated fair value of the acquired management contract obligation based on current rates offered to the Company for debt, assuming an investment rating of “AAA” or its equivalent, with a similar remaining maturity was approximately ~~$4,385.~~$3,526. The book value of this contract at ~~March 31,~~June 30, 2006 was ~~$3,791.~~$3,170.

- 6 -

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

1.	Significant Accounting Policies (continued)

Disclosure of Fair Value (continued)

The Company acts as the portfolio manager in a series of credit default swap transactions, referred to collectively as the Pillars Synthetic Collateralized Debt Obligation (“Pillars”) transaction. The Company has entered into a credit default swap with a major multi-national financial institution (the “Counterparty”), affording the Counterparty credit protection of approximately $16,667, representing the Company’s maximum possible risk of loss. Pursuant to SFAS No. 133,Accounting for Derivative Instruments and Hedging Activities~~Activities,~~, as amended, the Company carries the Pillars credit default swap at fair value based on the expected future cash flows under the arrangement. For the three and six months ended ~~March 31,~~June 30, 2006, the Company recorded gains of ~~$1,315~~$355 and $1,670, respectively, in non-operating income in the Condensed Consolidated Statement of Income related to changes in the fair value of the Pillars credit default swap. The fair value of the Pillars credit default swap was approximately ~~$6,027~~$6,382 as of ~~March 31,~~June 30, 2006, and is included in other assets on the Condensed Consolidated Statements of Financial Condition.

Recent Accounting Developments

In February 2006, the FASB issued SFAS No. 155,Accounting for Certain Hybrid Financial Instruments, which amends SFAS No. 133 and SFAS No. 140,Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. The Statement provides, among other things, that:

~~Companies that have~~For embedded derivatives which would otherwise be required to be bifurcated from their host contracts and accounted for at fair value in accordance with SFAS No. 133, ~~may make~~ an irrevocable election may be made on an instrument-by-instrument basis, to ~~measure the~~be measured as hybrid financial instrument at fair value in its entirety, with changes in fair value recognized in earnings.

~~Clarifies that concentrations~~Concentrations of credit risk in the form of subordination are not considered embedded derivatives.

SFAS No. 155 is effective for all financial instruments acquired, issued or subject to remeasurement after the beginning of an entity’s first fiscal year that begins after September 15, 2006. Upon adoption, differences between the total carrying amount of the individual components of an existing bifurcated hybrid financial instrument and the fair value of the combined hybrid financial instrument should be recognized as a cumulative effect adjustment to beginning retained earnings. Prior periods should not be restated. The Company intends to adopt the Statement on January 1, 2007 and does not expect the impact of adoption to be material to its consolidated financial statements.

In March 2006, the FASB issued SFAS No. 156,Accounting for Servicing of Financial Assets.SFAS No. 156 amends SFAS No. 140 to require that all separately recognized servicing assets and liabilities be initially measured at fair value, if practicable. SFAS No. 156 also permits servicers to subsequently measure each separate class of servicing assets and liabilities at fair value rather than at the lower of cost or market. For companies that elect to measure their servicing assets and liabilities at fair value, SFAS No. 156 requires the difference between the carrying value and fair value at the date of adoption to be recognized as a cumulative effect of a change in accounting principle as of the beginning of the fiscal year in which the election is made. The Company is currently ~~evaluating~~assessing the ~~potential~~ impact of adopting SFAS No. ~~155~~156 and intends to adopt the Statement on January 1, 2007.

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

2.1.	Significant Accounting Policies (continued)

Recent Accounting Developments (continued)

In July 2006, the FASB issued FASB Interpretation No. 48,Accounting for Uncertainty in Income Taxes, and Related Implementation Issues (“FIN 48”). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in a Company’s financial statements in accordance with SFAS No. 109,Accounting for Income Taxes. FIN 48 prescribes a threshold and measurement attribute for recognition in the financial statements of an asset or liability resulting from a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 is effective as of the beginning of fiscal years that begin after December 15, 2006. The Company is currently evaluating the effects of implementing this new standard.

2.	Pending Acquisition

On February 15, 2006, BlackRock and two of its wholly-owned subsidiaries, New BlackRock Inc. (formerly New Boise, Inc. ~~(“New~~, “New BlackRock”) and BlackRock Merger Sub, Inc. (formerly Boise Merger Sub, Inc. ~~(“Merger~~, “Merger Sub”), entered into a Transaction Agreement and Plan of Merger (the “Transaction Agreement”) with Merrill Lynch & Co., Inc. (“Merrill Lynch”). Pursuant to the terms of the Transaction Agreement, New BlackRock will become the public holding company for BlackRock’s businesses and Merrill Lynch will contribute its investment management business, Merrill Lynch Investment Managers (“MLIM”), via a capital contribution to New BlackRock (the “Transaction”). Upon closing of the Transaction, Merrill Lynch would own approximately 65 million shares, or 49%, (but in any event, not more than 49.8%) on a fully diluted basis) of the combined company, including a 45% voting interest, PNC would maintain approximately 34% ownership in the combined company and the remainder would be held by employees and public shareholders. The Transaction, which has been approved by the boards of directors of BlackRock and Merrill Lynch, is subject to various regulatory approvals, client consents, approval by BlackRock shareholders and other customary closing conditions, and is expected to close ~~on or~~ around September 30, 2006.

~~- 7 -~~8

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

3.	Investments

A summary of the cost and carrying value of investments classified as available-for-sale is as follows:


			Gross Unrealized					Carrying Value
March 31, 2006	Cost		Gains		Losses			Carrying Value
June 30, 2006										Cost		Gross Unrealized					Carrying Value
June 30, 2006										Cost		Gains		Losses			Carrying Value
Available-for-sale investments:
Collateralized debt obligations	$	24,753	$	1,382	$	(708	)	$	25,427	$	22,489	$	836	($	60	)	$	23,265
Mutual funds		4,588		63		(138	)		4,513		4,595		43		(195	)		4,443
Other		1,287		—		—			1,287		1,671		199		—			1,870

Total available-for-sale investments	$	30,628	$	1,445	$	(846	)	$	31,227	$	28,755	$	1,078	($	255	)	$	29,578


December 31, 2005
Available-for-sale investments:
Collateralized debt obligations	$	25,750	$	773	$	(806	)	$	25,717	$	25,750	$	773	($	806	)	$	25,717
Mutual funds		4,442		20		(153	)		4,309		4,442		20		(153	)		4,309

Total available-for-sale investments	$	30,192	$	793	$	(959	)	$	30,026	$	30,192	$	793	($	959	)	$	30,026

At ~~March 31,~~June 30, 2006 and December 31, 2005, the Company’s ~~available-for-sale~~available-for–sale investments had an aggregate cost basis of ~~$30,628~~$28,755 and ~~30,192~~$30,192 and an aggregate fair value of ~~$31,227~~$29,578 and ~~30,026,~~$30,026, respectively. During the ~~three~~six months ended ~~March 31,~~June 30, 2006, the Company recorded impairments of ~~$998~~$2,066 to certain collateralized debt obligations. Gross unrealized losses of ~~$138~~$195 on mutual fund investments at ~~March 31,~~June 30, 2006 includes unrealized losses from ~~two~~three mutual fund investments totaling ~~$109,~~$155, that have been in a loss position for greater than 12 consecutive months, and unrealized losses from ~~five~~four additional mutual funds that have been in a loss position for less than 12 months. Management has reviewed the Company’s portfolio of available-for-sale mutual fund investments at ~~March 31,~~June 30, 2006 and has concluded that the ~~$138~~$195 gross unrealized loss in fair value is not other-than-temporary as defined by FSP FAS 115-1/124-1. Management’s review considered such factors as the current and expected future economic environment as it relates to the mutual funds, historical fund performance, stage of growth of the fund, materiality of the loss in proportion to the cost value of the securities, dividend payments being received on the investments and the Company’s ability and intent to hold the securities until the ~~loss is~~losses are recovered.

~~- 8 -~~9

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

3.	Investments (continued)

A summary of the cost and carrying value of trading and other investments is as follows:


March 31, 2006	Cost		Carrying Value
June 30, 2006					Cost		Carrying Value
Trading investments:
Mutual funds	$	19,000	$	21,394	$	18,999	$	21,673
Equity securities		15,964		19,731		16,197		19,948
Mortgage-backed securities		18,785		18,430		6,592		6,344
Corporate notes and bonds		9,622		9,300		11,005		10,614
Municipal debt securities		119		117		119		112

Total trading investments		63,490		68,972		52,912		58,691

Other investments:
Other fund investments		195,279		212,067		217,687		236,085
Deferred compensation plans		20,972		24,917		17,744		21,442
Other		193		1,178		972		1,457

Total other investments		216,444		238,162		236,403		258,984

Total trading and other investments	$	279,934	$	307,134	$	289,315	$	317,675


December 31, 2005
Trading investments:
Mutual funds	$	19,699	$	22,319	$	19,699	$	22,319
Equity securities		15,964		18,425		15,964		18,425
Mortgage-backed securities		13,345		13,069		13,345		13,069
Corporate notes and bonds		8,146		7,946		8,146		7,946
Municipal debt securities		119		123		119		123

Total trading investments		57,273		61,882		57,273		61,882

Other investments:
Other fund investments		167,593		181,292		167,593		181,292
Deferred compensation plans		20,976		24,495		20,976		24,495
Other		193		973		193		973

Total other investments		188,762		206,760		188,762		206,760

Total trading and other investments	$	246,035	$	268,642	$	246,035	$	268,642

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

3.	Investments (continued)

Included in other investments is ~~$83,790~~$91,367 of investments accounted for using the cost method. FSP FAS 115-1/124-1 requires that a company review cost method investments for other-than-temporary impairments whenever management estimates a fair value for such investments or when events or changes in circumstances have occurred that may have a significant adverse effect on the fair value of the investment. At ~~March 31,~~June 30, 2006, management reviewed ~~$45,943~~$45,880 in carrying value of other investments and estimated an aggregate fair value of ~~$49,520.~~$49,912. One such security had a gross loss of ~~$107,~~$299, which was approximately ~~2.0%~~5.7% of its ~~total carrying value.~~original cost. Management reviewed this security and concluded that this impairment is not other-than-temporary. Management’s review considered such factors as the current and expected future economic environment as it relates to the investment, historical fund performance, stage of growth of the fund, materiality of the loss in proportion to its carrying value and the Company’s ability and intent to hold the investment until the loss is recovered.

~~- 9 -~~

~~PART I - FINANCIAL INFORMATION (continued)~~

~~Item 1. Financial Statements (continued)~~

3.	~~Investments (continued)~~

In addition, ~~$37,847~~$45,487 in cost basis investments were not reviewed for other-than-temporary impairment because management’s review concluded that no events had occurred that indicated a potentially significant adverse impact on the fair value of the investment.

Goodwill

In January 2005, the Company closed its acquisition of SSRM Holdings Inc. and subsidiaries (“SSR”) from MetLife Inc. (“MetLife”) for adjusted consideration of approximately $265,089, including cash and 550,000 ~~restricted~~ shares of BlackRock restricted class A common stock, but excluding certain additional contingent payments. The Company has recorded the assets acquired and liabilities assumed in the acquisition at fair value and, in the second quarter of 2005, recognized a contingent liability for additional payments to MetLife in the amount of $55,332, which represented the excess of the fair value of net assets acquired over the cost of the acquired entity. Contingent payments settled subsequent to January 31, 2005 but prior to December 31, 2005 reduced this contingent liability to $39,463 at December 31, 2005.

The SSR stock purchase agreement provides for an additional payment to MetLife ~~of up to $75,000~~ based on the Company achieving specified assets under management (“AUM”) retention levels and run-rate revenue levels for the 12 months ended January 31, 2006. Based on AUM levels and run-rate revenue as of January 31, 2006, the Company’s additional liability on this contingency was approximately $50,000. This $50,000 additional purchase price eliminated the contingent liability balance. As of ~~March 31,~~June 30, 2006, the excess of the ~~additional~~ purchase price over the fair value of net assets acquired has been recorded as goodwill in the Condensed Consolidated Statement of Financial Condition.

5.	Fee Sharing Payment

The SSR stock purchase agreement provides that BlackRock ~~will~~ pay a fee sharing payment to MetLife equal to 32.5% of any performance fees earned, as of March 31, 2006, on a large institutional real estate client. ~~At March 31,~~As of June 30, 2006, the Company ~~estimated this liability to be $34,450, which is~~had recorded ~~as a fee sharing expense in the Condensed Consolidated Statement of Income.~~

~~At March 31, 2006, BlackRock had~~ a liability of ~~$84,351~~$35,994, primarily representing the fee sharing payment due to MetLife related to the SSR ~~acquisition, primarily representing the contingent acquisition price payment and the fee sharing payment.~~acquisition. This amount is included in accounts payable and accrued liabilities in the Condensed Consolidated Statement of Financial Condition.

~~- 10 -~~11

PART I -– FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

6.	Variable Interest Entities

The Company is involved with various entities in the normal course of business that are considered to be variable interest entities (“VIEs”) and holds interests therein, including investment advisory agreements and equity securities, which are considered variable interests. The Company engages in these transactions principally to address client needs through the launch of collateralized debt obligations (“CDOs”) and private investment funds. At ~~March 31,~~June 30, 2006 and December 31, 2005, the aggregate assets, debt and BlackRock’s maximum risk of loss in VIEs in which BlackRock is not the primary beneficiary were as follows:


March 31, 2006	Assets		Debt		BlackRock’s Maximum Risk of Loss
June 30, 2006							Assets		Debt		BlackRock’s Maximum Risk of Loss
Collateralized debt obligations	$	6,669,044	$	6,090,585	$	42,094	$	6,362,171	$	5,887,940	$	39,931
Private investment funds		5,162,996		925,838		18,944		5,740,226		1,179,990		19,215

Total	$	11,832,040	$	7,016,423	$	61,038	$	12,102,397	$	7,067,930	$	59,146


December 31, 2005
Collateralized debt obligations	$	6,289,500	$	5,491,200	$	42,383	$	6,289,500	$	5,491,200	$	42,383
Private investment funds		5,185,500		1,051,400		18,944		5,185,500		1,051,400		18,944

Total	$	11,475,000	$	6,542,600	$	61,327	$	11,475,000	$	6,542,600	$	61,327

7.	Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per share:


	Three months ended March 31,				Three months ended June 30,				Six months ended June 30,
	2006		2005		2006		2005		2006		2005
Net income	$	70,862	$	46,536	$	63,404	$	53,335	$	134,266	$	99,871

Basic weighted-average shares outstanding		64,074,888		64,290,510		64,136,378		64,354,069		64,105,803		64,322,465
Dilutive potential shares from stock options and stock units		2,230,015		2,590,203		2,187,667		2,442,018		2,078,017		2,522,255
Other dilutive potential shares		426,657		—
Dilutive potential shares from convertible debt						329,434		—		336,616		—

Dilutive weighted-average shares outstanding		66,731,560		66,880,713		66,653,479		66,796,087		66,520,436		66,844,720

Basic earnings per share	$	1.11	$	0.72	$	0.99	$	0.83	$	2.09	$	1.55

Diluted earnings per share	$	1.06	$	0.70	$	0.95	$	0.80	$	2.02	$	1.49

~~- 11 -~~12

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)

8.	Other Comprehensive Income (Loss)


	Three months ended March 31,					Three months ended June 30,						Six months ended June 30,
	2006		2005			2006			2005			2006		2005
Net Income	$	70,862	$	46,536		$	63,404		$	53,335		$	134,266	$	99,871
Unrealized gain (loss) from investments, net of tax		376		(1,004	)
Unrealized (loss) gain from investments, net of tax							(325	)		41			51		(962	)
Foreign currency gain (loss), net of tax		412		(627	)		2,914			(1,984	)		3,326		(2,612	)

Comprehensive income (loss)	$	71,560	$	44,905
Comprehensive income						$	65,993		$	51,392		$	137,643	$	96,297

9.	Supplemental Statements of Cash Flow Information

Supplemental disclosure of cash flow information:


	Three months ended March 31,				Six months ended June 30,
	2006		2005		2006		2005
Cash paid for interest	$	3,281	$	315	$	3,595	$	484

Cash paid for income taxes	$	29,305	$	8,839	$	104,489	$	67,034

Supplemental schedule of non-cash transactions:


	Three months ended March 31,					Six months ended June 30,
	2006		2005			2006		2005
Accrued fee-sharing payment	$	50,000	$	—
Reissuance of treasury stock, class A, at a discount to its cost basis	$	6,601	$	858		$	3,293	$	774
Mark-to-market on available-for-sale securities	$	376	$	(1,003	)	$	51	($	962	)
Dividend reinvestment	$	160	$	101		$	325	$	209
Decrease in investment due to deconsolidation of sponsored investment fund						$	3,538	$	13,758
Decrease in minority interest due to deconsolidation of sponsored investment fund						$	4,321	$	18,170
Short-term borrowings assumed in SSR acquisition						$	—	$	111,840
Stock issued in SSR acquisition	$	—	$	37,212		$	—	$	37,212
Convertible debt issuance costs	$	—	$	5,000		$	—	$	5,000

~~- 12 -~~13

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-looking Statements

This report, and other statements that BlackRock may make, including statements about the benefits and effects of the transaction with Merrill Lynch, may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act, with respect to BlackRock’s future financial or business performance, strategies or expectations. Forward-looking statements are typically identified by words or phrases such as “trend,” “potential,” “opportunity,” “pipeline,” “believe,” “comfortable,” “expect,” “anticipate,” “current,” “intention,” “estimate,” “position,” “assume,” “outlook,” “continue,” “remain,” “maintain,” “sustain,” “seek,” “achieve,” and similar expressions, or future or conditional verbs such as “would,” “should,” “could,” “may” or similar expressions.

BlackRock cautions that forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak only as of the date they are made, and BlackRock assumes no duty to, and does not undertake to, update forward-looking statements. Actual results could differ materially from those anticipated in forward-looking statements and future results could differ materially from historical performance.

In addition to factors previously disclosed in BlackRock’s SEC reports and those identified elsewhere in this report, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: (1) the introduction, withdrawal, success and timing of business initiatives and strategies; (2) changes in political, economic or industry conditions, the interest rate environment or financial and capital markets, which could result in changes in demand for products or services or in the value of assets under management; (3) the relative and absolute investment performance of BlackRock’s investment products, including its separately managed accounts and the MLIM business pending completion of the MLIM transaction; (4) the impact of increased competition; (5) the impact of capital improvement projects; (6) the impact of future acquisitions or divestitures; (7) the unfavorable resolution of legal proceedings; (8) the extent and timing of any share repurchases; (9) the impact, extent and timing of technological changes and the adequacy of intellectual property protection; (10) the impact of legislative and regulatory actions and reforms and regulatory, supervisory or enforcement actions of government agencies relating to BlackRock or PNC; (11) terrorist activities and international hostilities, which may adversely affect the general economy, domestic and global financial and capital markets, specific industries, and BlackRock; (12) the ability to attract and retain highly talented professionals; (13) fluctuations in foreign currency exchange rates, which may adversely affect the value of advisory fees earned by BlackRock; (14) the impact of changes to tax legislation and, generally, the tax position of the Company; (15) BlackRock’s success in maintaining the distribution of its products; (16) BlackRock’s ability to complete the ~~Merrill Lynch Transaction;~~MLIM transaction; (17) BlackRock’s ability to successfully integrate the MLIM business with its existing business; and (18) the ability of BlackRock to effectively manage the ~~former~~ MLIM assets subsequent to the MLIM transaction along with its historical assets under management.

~~-13-~~14

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Overview

BlackRock is one of the largest publicly traded investment management firms in the United States with ~~$463.1~~$464.1 billion of AUM at ~~March 31,~~June 30, 2006. BlackRock manages assets on behalf of institutional and individual investors worldwide through a variety of fixed income, cash management, equity and alternative investment separate accounts and mutual funds, including theBlackRock Funds and theBlackRock Liquidity Funds. In addition, BlackRock provides risk management, investment system outsourcing and financial advisory services to institutional investors. BlackRock is a majority-owned indirect subsidiary of PNC, which is one of the nation’s largest diversified financial services organizations operating businesses engaged in retail banking, corporate and institutional banking, asset management and global fund processing services. As of ~~March 31,~~June 30, 2006, PNC indirectly owned approximately 69% of BlackRock.

The following table summarizes BlackRock’s operating performance for each of the three months ended June 30, 2006, March 31, 2006 and June 30, 2005 and ~~December 31,~~the six months ended June 30, 2006 and June 30, 2005:

BlackRock, Inc.

Financial Highlights

(Dollar amounts in thousands, except share data)

(unaudited)


	Three months ended									Variance vs.										Three months ended									Variance vs.
	March 31,						December 31,			March 31, 2005					December 31, 2005					June 30,						March 31,			June 30, 2005					March 31, 2006
	2006			2005			2005			Amount			%		Amount			%		2006			2005			2006			Amount			%		Amount			%
Total revenue	$	395,660		$	250,083		$	369,107		$	145,577		58.2	%	$	26,552		7.2	%	$	360,733		$	271,389		$	395,660		$	89,344		32.9	%	($	34,927	)	(8.8	%)
Total expense	$	295,633		$	183,501		$	256,713		$	112,132		61.1	%	$	38,921		15.2	%	$	264,050		$	189,494		$	295,633		$	74,556		39.3	%	($	31,583	)	(10.7	%)
Operating income^(a)	$	100,027		$	66,582		$	112,394		$	33,445		50.2	%	$	(12,369	)	(11.0	)%	$	96,683		$	81,895		$	100,027		$	14,788		18.1	%	($	3,344	)	(3.3	%)
Operating margin^(a)		25.3	%		26.6	%		30.5	%												26.8	%		30.2	%		25.3	%
Net income^(b)	$	70,862		$	46,536		$	72,919		$	24,326		52.3	%	$	(2,057	)	(2.8	)%	$	63,404		$	53,335		$	70,862		$	10,069		18.9	%	($	7,458	)	(10.5	%)
Diluted earnings per share^(b)	$	1.06		$	0.70		$	1.09		$	0.36		51.4	%	$	(0.03	)	(2.8	)%	$	0.95		$	0.80		$	1.06		$	0.15		18.8	%	($	0.11	)	(10.4	%)
Average diluted shares outstanding		66,731,560			66,880,713			66,914,279			(149,153	)	(0.2	)%		(182,719	)	(0.3	)%		66,653,479			66,796,087			66,731,560			(142,608	)	(0.2	%)		(78,081	)	(0.1	%)

Assets under management ($ in millions)	$	463,060		$	391,328		$	452,682		$	71,732		18.3	%	$	10,378		2.3	%	$	464,070		$	414,411		$	463,060		$	49,659		12.0	%	$	1,010		0.2	%


	Six months ended June 30,						Variance
	2006			2005			Amount			%
Total revenue	$	756,393		$	521,471		$	234,922		45.0	%
Total expense	$	559,683		$	372,995		$	186,688		50.1	%
Operating income^(a)	$	196,710		$	148,476		$	48,234		32.5	%
Operating margin^(a)		26.0	%		28.5	%
Net income^(b)	$	134,266		$	99,871			34,395		34.4	%
Diluted earnings per share^(b)	$	2.02		$	1.49		$	0.53		35.6	%
Average diluted shares outstanding		66,520,436			66,844,720			(324,284	)	(0.5	%)
Assets under management ($ in millions)	$	464,070		$	414,411		$	49,659		12.0	%

~~- 14 -~~15

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Overview (continued)

BlackRock, Inc.

Financial Highlights

(continued)

(a)

While BlackRock reports its financial results on a GAAP basis, management believes that evaluating its ongoing operating results may not be as useful if investors are limited to reviewing only GAAP-basis financial measures. Management reviews non-GAAP financial measures to assess ongoing operations, and for the reasons described below, considers them to be effective indicators, for both management and investors, of BlackRock’s financial performance over time. BlackRock’s management does not advocate that investors consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.

Operating margin, as adjusted, equals operating income, as adjusted, divided by revenue used for operating margin measurement, as indicated in the table below. Computations for all periods presented include affiliated and unaffiliated fund administration and servicing expense reported as a separate income statement line item and are derived from the Company’s consolidated financial statements as follows:


	Three months ended									Three months ended									Six months ended
	March 31,						December 31,			June 30,						March 31,			June 30,
	2006			2005			2005			2006			2005			2006			2006			2005
Operating income, GAAP basis	$	100,027		$	66,582		$	112,394		$	96,683		$	81,895		$	100,027		$	196,710		$	148,476
Non-GAAP adjustments:
Fee sharing payment		34,450			—			—			—			—			34,450			34,450			—
PNC LTIP funding obligation		11,676			11,736			12,292			12,347			12,247			11,676			24,023			23,983
MLIM transaction costs		6,579			—			—			12,547			—			6,579			19,126			—
Appreciation (depreciation) on deferred compensation plans		4,542			2,098			(19	)
Appreciation on deferred compensation plans											1,044			191			4,542			5,586			2,289
SSR acquisition costs		—			8,873			—			—			—			—			—			8,873

Operating income, as adjusted		157,274			89,289			124,667			122,621			94,333			157,274			279,895			183,621


Revenue, GAAP basis		395,660			250,083			369,107			360,733			271,389			395,660			756,393			521,471
Non-GAAP adjustments:
Fund administration and servicing costs		(10,374	)		(9,109	)		(11,340	)		(10,556	)		(10,426	)		(10,374	)		(20,930	)		(19,535	)
Reimbursable property management compensation		(5,598	)		(4,059	)		(6,595	)		(5,879	)		(6,239	)		(5,598	)		(11,477	)		(10,298	)

Revenue used for operating margin measurement, as adjusted	$	379,688		$	236,915		$	351,172		$	344,298		$	254,724		$	379,688		$	723,986		$	491,638

Operating margin, GAAP basis		25.3	%		26.6	%		30.5	%		26.8	%		30.2	%		25.3	%		26.0	%		28.5	%

Operating margin, as adjusted		41.4	%		37.7	%		35.5	%		35.6	%		37.0	%		41.4	%		38.7	%		37.3	%

Management believes that operating income, as adjusted, and operating margin, as adjusted, are effective indicators of management’s ability to, and useful to management in deciding how to, effectively employ BlackRock’s resources. As such, management believes that operating income, as adjusted, and operating margin, as adjusted, provide useful disclosure to investors. The 2006 fee sharing payment has been excluded because it represents a non-recurring payment (based upon a performance fee) pursuant to the SSR acquisition agreement. The portion of the BlackRock Long-Term Retention and Incentive Plan (“LTIP”) expense associated with awards to be met by the distribution to participants of shares of BlackRock stock currently held by PNC has been excluded because, exclusive of the potential impact related to LTIP participants’ put options, these charges will not impact BlackRock’s book value. Compensation expense associated with appreciation on assets related to BlackRock’s deferred compensation plans has been excluded because investment returns on these assets reported in non-operating income, net of the related impact on compensation expense, result in a nominal impact on net income. MLIM transaction costs consist primarily of ~~compensation costs and~~ professional fees incurred in 2006 related to the pending MLIM transaction. SSR acquisition costs consist of compensation costs and professional fees incurred in 2005.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Overview (continued)

BlackRock, Inc.

Financial Highlights

(continued)

(a)

(continued)

Fund administration and servicing costs have been excluded from revenue used for operating margin measurement, as adjusted, because the Company receives offsetting revenue and expense for these services. Reimbursable property management compensation represents compensation and benefits paid to BlackRock Realty Advisors, Inc. (“Realty”) personnel. These employees are retained on Realty’s payroll when certain properties are acquired by Realty’s clients. The related compensation and benefits are fully reimbursed by Realty’s clients and have been excluded from revenue used for operating margin measurement, as adjusted, because they bear no economic cost to BlackRock.

~~- 15 -~~

~~PART I — FINANCIAL INFORMATION (continued)~~

~~Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

~~Overview (continued)~~

~~BlackRock, Inc.~~

~~Financial Highlights~~

~~(continued)~~

(b)

While BlackRock reports its financial results on a GAAP basis, management believes that evaluating the Company’s ongoing operating results may not be as useful if investors are limited to reviewing only GAAP-basis financial measures. Management reviews non-GAAP financial measures to assess ongoing operations, and for the reasons described below, considers them to be effective indicators, for both management and investors, of BlackRock’s financial performance over time. BlackRock’s management does not advocate that investors consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.


	Three months ended						Three months ended							Six months ended June 30,
	March 31,				December 31, 2005		June 30,					March 31,		Six months ended June 30,
	2006		2005		December 31, 2005		2006		2005			2006		2006		2005
Net income, GAAP basis	$	70,862	$	46,536	$	72,919	$	63,404	$	53,335		$	70,862	$	134,266	$	99,871
Non-GAAP adjustments, net of tax
PNC’s LTIP funding requirement		7,356		7,394		7,744		7,779		7,716			7,356		15,135		15,110
MLIM transaction costs		4,145		—		—		7,905		—			4,145		12,050		—
Impact of Trepp sale								—		(486	)		—		—		(486	)
SSR acquisition costs		—		5,590		—		—		—			—		—		5,590

Net income, as adjusted	$	82,363	$	59,520	$	80,663	$	79,088	$	60,565		$	82,363	$	161,451	$	120,085


Diluted weighted average shares outstanding		66,731,560		66,880,713		66,914,279		66,653,479		66,796,087			66,731,560		66,520,436		66,844,720

Diluted earnings per share, GAAP basis	$	1.06	$	0.70	$	1.09	$	0.95	$	0.80		$	1.06	$	2.02	$	1.49

Diluted earnings per share, as adjusted	$	1.23	$	0.89	$	1.21	$	1.19	$	0.91		$	1.23	$	2.43	$	1.80

Management believes that net income, as adjusted, and diluted earnings per share, as adjusted, are effective measurements of BlackRock’s profitability and financial performance. The portion of LTIP expense associated with awards to be met by PNC’s funding requirement has been excluded from net income, as adjusted, and diluted earnings per share, as adjusted, because, exclusive of the potential impact related to LTIP participants’ put options, these charges will not impact BlackRock’s book value. SSR acquisition costs consist of compensation costs and professional fees in 2005. Compensation reflected in this amount represents direct performance incentives paid to SSR employees assumed in conjunction with the acquisition and settled by BlackRock with no future service requirement. Net income, as adjusted, and diluted earnings per share, as adjusted, exclude this amount because it does not relate to the current period’s operations. MLIM transaction costs consist of compensation costs and professional fees incurred in 2006 in conjunction with the pending MLIM transaction. Professional fees related to the SSR acquisition and the MLIM transaction reflected in GAAP net income have been deemed non-recurring by management and have been excluded from net income, as adjusted, and diluted earnings per share, as adjusted, to help ensure the comparability of this information to prior reporting periods.

~~- 16 -~~17

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Overview (continued)

BlackRock derives a substantial portion of its revenue from investment advisory and administration fees, which are recognized as the services are performed. Such fees are primarily based on pre-determined percentages of the market value of AUM or, in the case of certain real estate equity separate accounts, net operating income generated by the underlying properties, and are affected by changes in AUM, including market appreciation or depreciation and net subscriptions or redemptions. Net subscriptions or redemptions represent the sum of new client assets, additional fundings from existing clients (including dividend reinvestment), withdrawals of assets from, and termination of, client accounts and purchases and redemptions of mutual fund shares. Market appreciation or depreciation includes current income earned on, and changes in the fair value of, securities held in client accounts.

Investment advisory agreements for certain separate accounts and BlackRock’s alternative investment products provide for performance fees in addition to fees based on AUM. Performance fees generally are earned after a given period of time or when investment performance exceeds a contractual threshold, which may increase the volatility of BlackRock’s revenue and earnings.

BlackRock provides a variety of risk management, investment analytic and investment system services to insurance companies, finance companies, pension funds, asset managers, foundations, consultants, mutual fund sponsors, real estate investment trusts, ~~(“REITs”),~~ commercial and mortgage banks, savings institutions and government agencies. These services are provided under the brand nameBlackRock Solutions^® and include a wide array of risk management services and enterprise investment system outsourcing to clients. Fees earned forBlackRock Solutions services are based on a number of factors including pre-determined percentages of the market value of assets subject to the services and the number of individual investment accounts, or fixed fees. Fees earned on risk management, investment analytic and investment system assignments are recorded as other income in the ~~condensed consolidated statements~~Condensed Consolidated Statements of ~~income.~~Income.

Operating expense primarily consists of employee compensation and benefits, fund administration and servicing costs, general and administration expense and amortization of intangible assets. Employee compensation and benefits expense reflects salaries, deferred and incentive compensation, vesting of awards granted under the LTIP plan and related benefit costs. Fund administration and servicing costs reflect payments made to PNC-affiliated entities and third parties, primarily associated with the administration and servicing of client investments in ~~the~~certain BlackRock ~~Funds~~~~and the BlackRock Closed-End Funds.~~mutual funds.

~~- 17 -~~18

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management

BlackRock, Inc.

Assets Under Management

(Dollar amounts in millions)

   March 31,    December 31,    Variance vs.
   2006    2005    2005    March 31, 2005 December 31, 2005
(Dollar amounts in millions)             $ % $ %
All Accounts:

Fixed income
   $ 308,945    $ 265,291    $ 303,928    $ 43,654 16.5 % $ 5,017 1.7 %
Cash management
   86,484    74,083    86,128    12,401 16.7 % 356 0.4 %
Equity
   40,751    32,388    37,303    8,363 25.8 % 3,448 9.2 %
Alternative investment products
   26,880    19,566    25,323    7,314 37.4 % 1,557 6.1 %

Total
   $ 463,060    $ 391,328    $ 452,682    $ 71,732 18.3 % $ 10,378 2.3 %

Separate Accounts:

Fixed income
   $ 284,418    $ 239,912    $ 279,368    $ 44,506 18.6 % $ 5,050 1.8 %
Cash management
   9,654    7,307    7,275    2,347 32.1 % 2,379 32.7 %
Cash management-Securities lending
   8,073    6,791    5,294    1,282 18.9 % 2,779 52.5 %
Equity
   23,082    18,610    20,832    4,472 24.0 % 2,250 10.8 %
Alternative investment products
   26,880    19,566    25,323    7,314 37.4 % 1,557 6.1 %

Total separate accounts
   352,107    292,186    338,092    59,921 20.5 % 14,015 4.1 %

Mutual Funds:

Fixed income
   24,527    25,379    24,560    (852 ) (3.4 )% (33 ) (0.1 )%
Cash management
   68,757    59,985    73,559    8,772 14.6 % (4,802 ) (6.5 )%
Equity
   17,669    13,778    16,471    3,891 28.2 % 1,198 7.3 %

Total mutual funds
   110,953    99,142    114,590    11,811 11.9 % (3,637 ) (3.2 %)

Total all accounts
   $ 463,060    $ 391,328    $ 452,682    $ 71,732 18.3 % $ 10,378 2.3 %

(unaudited)


					December 31,		Variance vs.
	June 30,				December 31,		June 30, 2005					December 31, 2005
	2006		2005		2005		$			%		$			%
(Dollar amounts in millions)
All Accounts:
Fixed income	$	307,640	$	284,082	$	303,928	$	23,558		8.3	%	$	3,712		1.2	%
Cash management		88,431		75,183		86,128		13,248		17.6	%		2,303		2.7	%
Equity		40,872		32,378		37,303		8,494		26.2	%		3,569		9.7	%
Alternative investment products		27,127		22,768		25,323		4,359		19.1	%		1,804		7.1	%

Total	$	464,070	$	414,411	$	452,682	$	49,659		12.0	%	$	11,388		2.5	%

Separate Accounts:
Fixed income	$	283,235	$	258,411	$	279,368	$	24,824		9.6	%	$	3,867		1.4	%
Cash management-Securities lending		11,295		7,368		5,294		3,927		53.3	%		6,001		113.4	%
Cash management		9,956		8,164		7,275		1,792		22.0	%		2,681		36.9	%
Equity		22,702		18,525		20,832		4,177		22.5	%		1,870		9.0	%
Alternative investment products		27,127		22,768		25,323		4,359		19.1	%		1,804		7.1	%

Total separate accounts		354,315		315,236		338,092		39,079		12.4	%		16,223		4.8	%

Mutual Funds:
Fixed income		24,405		25,671		24,560		(1,266	)	(4.9	%)		(155	)	(0.6	%)
Cash management		67,180		59,651		73,559		7,529		12.6	%		(6,379	)	(8.7	%)
Equity		18,170		13,853		16,471		4,317		31.2	%		1,699		10.3	%

Total mutual funds		109,755		99,175		114,590		10,580		10.7	%		(4,835	)	(4.2	%)

Total all accounts	$	464,070	$	414,411	$	452,682	$	49,659		12.0	%	$	11,388		2.5	%

AUM increased approximately ~~$71.7~~$49.7 billion, or ~~18.3%~~12.0%, to ~~$463.1~~$464.1 billion at ~~March 31,~~June 30, 2006, compared with ~~$391.3~~$414.4 billion at ~~March 31,~~June 30, 2005. The growth in AUM was attributable to ~~$57.8~~$41.8 billion in net subscriptions and ~~$13.9~~$7.9 billion in market appreciation.

~~- 18 -~~19

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

Separate Account Assets Under Management

AUM for separate accounts at ~~March 31,~~June 30, 2006 increased ~~$59.9~~$39.1 billion, or ~~20.5%~~12.4%, to ~~$352.1~~$354.3 billion as compared with ~~$292.2~~$315.2 billion at ~~March 31,~~June 30, 2005, as a result of net subscriptions of ~~$47.2~~$31.3 billion and market appreciation of ~~$12.8~~$7.8 billion. Net subscriptions were primarily attributable to new fixed income client sales and increased fundings from existing fixed income clients of ~~$38.9~~$23.1 billion, ~~$4.4 billion from net new business in alternative products and $3.4~~$5.5 billion in net new business in cash management products as a result of customer reallocations of funds due to changes in prevailing economic ~~policy.~~policy and $2.1 billion from net new business in alternative products. Market appreciation of ~~$12.8~~$7.8 billion in separate accounts largely reflected appreciation in equity assets of $3.6 billion as equity markets improved during the twelve months ended June 30, 2006, $2.3 billion of market appreciation on alternative investment products and market appreciation on fixed income products of ~~$5.6~~$1.8 billion due to current income and changes in market interest rates, appreciation in equity assets of $4.1 billion as equity markets improved during the twelve months ended March 31, 2006 and $2.9 billion of market appreciation on alternative investment products.rates.

Mutual Fund Assets Under Management

The ~~$11.8~~$10.6 billion increase in mutual fund AUM to ~~$111.0~~$109.8 billion at ~~March 31,~~June 30, 2006, compared with ~~$99.1~~$99.2 billion at ~~March 31,~~June 30, 2005, primarily reflected net subscriptions of ~~$10.6~~$10.5 billion and market appreciation of ~~$1.1~~$0.1 billion. During the year, net subscriptions inBlackRock Liquidity Funds, other commingled funds, the BlackRock Closed-End Funds and ~~other commingled funds~~ BlackRock Funds totaled ~~$7.4~~$6.2 billion, ~~$1.8~~$2.2 billion, $1.6 billion and ~~$1.5~~$0.6 billion, respectively, all of which was partially offset by net redemptions inBlackRock Global Series plc of $0.1 billion. Net new business inBlackRock Liquidity Fundswas primarily due to ~~$10.6~~$6.2 billion of net subscriptions, driven by strong investment performance, ~~relative to competitors,~~ and was partially offset by net redemptions attributable to increases in the Federal Funds rate, resulting in a temporary yield advantage for direct investments in money market investments versus mutual funds during that period. ~~The increase in AUM~~Net subscriptions of ~~$1.8~~$2.2 billion ~~in the BlackRock Closed-End Funds primarily reflects new funds launched since March 31, 2005, partially offset by term trust maturities. Net subscriptions~~ in other commingled funds resulted from the continued growth of an enhanced cash management strategy product launched in 2004. ~~Market appreciation~~Net subscriptions of ~~$1.1~~$1.6 billion in ~~mutual~~the BlackRock Closed-End Funds primarily reflects new funds ~~largely reflected appreciation~~launched since June 30, 2005, partially offset by term trust maturities. Net subscriptions totaled $0.6 billion in ~~the~~BlackRock Funds ~~of $1.0 billion~~ as equity markets improved during the twelve months ended ~~March 31,~~June 30, 2006.

~~- 19 -~~20

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

The following tables present the component changes in BlackRock’s AUM for each of the three months ended ~~March 31,~~June 30, 2006 and 2005 and ~~December 2005.~~March 2006. Prior year financial information reflects certain reclassifications to conform to the current year presentation.

BlackRock, Inc.

Component Changes in Assets Under Management

(Dollar amounts in millions)

(Unaudited)


	Three months ended									Variance vs.
	June 30,						March 31,			June 30, 2005					March 31, 2006
	2006			2005			2006			$			%		$			%
All Accounts:
Beginning assets under management	$	463,060		$	391,328		$	452,682		$	71,732		18.3	%	$	10,378		2.3	%
Net (redemptions) subscriptions		(447	)		15,559			7,719			(16,006	)	(102.9	%)		(8,166	)	(105.8	%)
Acquisitions		—			89			—			(89	)	(100.0	%)		—		NM
Market appreciation		1,457			7,435			2,659			(5,978	)	(80.4	%)		(1,202	)	(45.2	%)

Ending assets under management	$	464,070		$	414,411		$	463,060		$	49,659		12.0	%	$	1,010		0.2	%

Percent change in AUM from net subscriptions and acquisitions		NM			67.8	%		74.4	%
Separate Accounts:
Beginning assets under management	$	352,107		$	292,186		$	338,092		$	59,921		20.5	%	$	14,015		4.1	%
Net subscriptions		161			16,069			12,286			(15,908	)	(99.0	%)		(12,125	)	(98.7	%)
Market appreciation		2,047			6,981			1,729			(4,934	)	(70.7	%)		318		18.4	%

Ending assets under management		354,315			315,236			352,107			39,079		12.4	%		2,208		0.6	%

Mutual Funds:
Beginning assets under management		110,953			99,142			114,590			11,811		11.9	%		(3,637	)	(3.2	%)
Net redemptions		(608	)		(510	)		(4,567	)		(98	)	(19.2	%)		3,959		86.7	%
Acquisitions		—			89			—			(89	)	(100.0	%)		—		NM
Market (depreciation) appreciation		(590	)		454			930			(1,044	)	(230.0	%)		(1,520	)	(163.4	)%

Ending assets under management		109,755			99,175			110,953			10,580		10.7	%		(1,198	)	(1.1	%)

Total All Accounts	$	464,070		$	414,411		$	463,060		$	49,659		12.0	%	$	1,010		0.2	%

NM — Not Meaningful

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

The following tables present the component changes in BlackRock’s AUM for each of the six months ended June 30, 2006 and 2005, respectively. Prior year financial information reflects certain reclassifications to conform to the current year presentation.

BlackRock, Inc.

Component Changes in Assets Under Management

(Dollar amounts in millions)

~~(Unaudited)~~(unaudited)

   Three months ended
   March 31,
December 31,
2005
Variance vs.
   2006 2005 March 31, 2005 December 31, 2005
   $ % $ %
All Accounts:

Beginning assets under management
   $ 452,682 $ 341,760 $ 427,837 $ 110,922 32.5 % $ 24,845 5.8 %
Net subscriptions
   7,719 105 23,743 7,614 NM (16,024 ) (67.5 )%
Acquisitions
   —   49,877 —   (49,877 ) (100.0 )% —   NM
Market appreciation (depreciation)
   2,659 (414 ) 1,102 3,073 NM 1,557 141.3 %

Ending assets under management
   $ 463,060 $ 391,328 $ 452,682 $ 71,732 18.32 % $ 10,378 2.3 %

Percent change in AUM from net subscriptions and acquisitions
   74.4 % 100.8 % 95.6 %
Separate Accounts:

Beginning assets under management
   $ 338,092 $ 247,927 $ 323,986 $ 90,165 36.4 % $ 14,106 4.4 %
Net subscriptions
   12,286 4,522 11,979 7,764 171.7 % 307 2.6 %
Acquisitions
   —   40,181 —   (40,181 ) (100.0 )% —   NM
Market appreciation (depreciation)
   1,729 (444 ) 2,127 2,173 (489.4 )% (398 ) (18.7 )%

Ending assets under management
   352,107 292,186 $ 338,092 59,921 20.5 % 14,015 4.1 %

Mutual Funds:

Beginning assets under management
   114,590 93,833 103,851 20,757 22.1 % 10,739 10.3 %
Net subscriptions (redemptions)
   (4,567 ) (4,417 ) 11,764 (150 ) (3.4 )% (16,331 ) (138.8 )%
Acquisitions
   —   9,696 —   (9,696 ) (100.0 )% —   NM
Market appreciation (depreciation)
   930 30 (1,025 ) 900 NM 1,955 (190.7 )

Ending assets under management
   110,953 99,142 114,590 11,811 11.9 % (3,637 ) (3.2 )%

Total All Accounts
   $ 463,060 $ 391,328 $ 452,682 $ 71,732 18.3 % $ 10,378 2.3 %

~~NM – Not Meaningful~~


	Six months ended June 30,						Variance vs. June 30, 2005
	2006			2005			$			%
All Accounts:
Beginning assets under management	$	452,682		$	341,760		$	110,922		32.5	%
Net subscriptions		7,272			15,664			(8,392	)	(53.6	%)
Acquisitions		—			49,966			(49,966	)	(100.0	%)
Market appreciation		4,116			7,021			(2,905	)	(41.4	%)

Ending assets under management	$	464,070		$	414,411		$	49,659		12.0	%

Percent change in AUM from net subscriptions and acquisitions		63.9	%		90.3	%
Separate Accounts:
Beginning assets under management	$	338,092		$	247,927		$	90,165		36.4	%
Net subscriptions		12,447			20,591			(8,144	)	(39.6	%)
Acquisitions		—			40,181			(40,181	)	(100.0	%)
Market appreciation		3,776			6,537			(2,761	)	(42.2	%)

Ending assets under management		354,315			315,236			39,079		12.4	%

Mutual Funds:
Beginning assets under management		114,590			93,833			20,757		22.1	%
Net redemptions		(5,175	)		(4,927	)		(248	)	(5.0	%)
Acquisitions		—			9,785			(9,785	)	(100.0	%)
Market appreciation		340			484			(144	)	(29.8	%)

Ending assets under management		109,755			99,175			10,580		10.7	%

Total All Accounts	$	464,070		$	414,411		$	49,659		12.0	%

~~- 20 -~~22

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

BlackRock, Inc.

Assets Under Management

Quarterly Trend

(Dollar amounts in millions)

(unaudited)


	2006			2005												2006						Six months ended June 30, 2006		2005
	March 31,			December 31,			September 30,			June 30,			March 31,			June 30			March 31			Six months ended June 30, 2006		December 31			September 30			June 30
Separate Accounts
Fixed Income
Beginning assets under management	$	279,368		$	264,704		$	258,411		$	239,912		$	216,070		$	284,418		$	279,368		$	279,368	$	264,704		$	258,411		$	239,912
Net subscriptions		5,892			13,288			6,891			12,855			4,906
Acquisitions		—			—			—			—			20,005
Net subscriptions (redemptions)																	(3,016	)		5,892			2,876		13,288			6,891			12,855
Market (depreciation) appreciation																	1,833			(842	)		991		1,376			(598	)		5,644

Ending assets under management																	283,235			284,418			283,235		279,368			264,704			258,411

Cash Management
Beginning assets under management																	11,532			7,275			7,275		8,357			8,164			7,307
Net subscriptions (redemptions)																	(1,662	)		4,194			2,532		(1,127	)		153			809
Market appreciation																	86			63			149		45			40			48

Ending assets under management																	9,956			11,532			9,956		7,275			8,357			8,164

Cash Management Securities lending
Beginning assets under management																	6,195			5,294			5,294		5,653			7,368			6,791
Net subscriptions (redemptions)																	5,100			901			6,001		(359	)		(1,715	)		577

Ending assets under management																	11,295			6,195			11,295		5,294			5,653			7,368

Equity
Beginning assets under management																	23,082			20,832			20,832		19,789			18,525			18,610
Net subscriptions (redemptions)																	(129	)		438			309		504			(203	)		(376	)
Market appreciation (depreciation)		(842	)		1,376			(598	)		5,644			(1,069	)		(251	)		1,812			1,561		539			1,467			291

Ending assets under management		284,418			279,368			264,704			258,411			239,912			22,702			23,082			22,702		20,832			19,789			18,525

Alternative Investment Products
Beginning assets under management		25,323			25,483			22,768			19,566			8,202			26,880			25,323			25,323		25,483			22,768			19,566
Net subscriptions (redemptions)		861			(326	)		1,692			2,204			462			(132	)		861			729		(326	)		1,692			2,204
Acquisitions		—			—			—			—			10,557
Market appreciation		696			166			1,023			998			345			379			696			1,075		166			1,023			998

Ending assets under management		26,880			25,323			25,483			22,768			19,566

Equity
Beginning assets under management		20,832			19,789			18,525			18,610			9,397
Net subscriptions (redemptions)		438			504			(203	)		(376	)		(107	)
Acquisitions		—			—			—			—			9,061
Market appreciation		1,812			539			1,467			291			259

Ending assets under management		23,082			20,832			19,789			18,525			18,610

Cash Management
Beginning assets under management		7,275			8,357			8,164			7,307			7,360
Net subscriptions (redemptions)		4,194			(1,127	)		153			809			(632	)
Acquisitions		—			—			—			—			558
Market appreciation		63			45			40			48			21

Ending assets under management		11,532			7,275			8,357			8,164			7,307

Cash Management-Securities lending
Beginning assets under management		5,294			5,653			7,368			6,791			6,898
Net subscriptions (redemptions)		901			(359	)		(1,715	)		577			(107	)

Ending assets under management		6,195			5,294			5,653			7,368			6,791			27,127			26,880			27,127		25,323			25,483			22,768

Total Separate Accounts
Beginning assets under management		338,092			323,986			315,236			292,186			247,927			352,107			338,092			338,092		323,986			315,236			292,186
Net subscriptions		12,286			11,980			6,818			16,069			4,522			161			12,286			12,447		11,980			6,818			16,069
Acquisitions		—			—			—			—			40,181
Market appreciation (depreciation)		1,729			2,126			1,932			6,981			(444	)
Market appreciation																	2,047			1,729			3,776		2,126			1,932			6,981

Ending assets under management	$	352,107		$	338,092		$	323,986		$	315,236		$	292,186		$	354,315		$	352,107		$	354,315	$	338,092		$	323,986		$	315,236

~~- 21 -~~23

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

BlackRock, Inc.

Assets Under Management

Quarterly Trend (continued)

(Dollar amounts in millions)

(unaudited)


	2006			2005												2006						Six months ended June 30, 2006				2005
	March 31,			December 31,			September 30,			June 30,			March 31,			June 30			March 31						December 31				September 30				June 30
Mutual Funds																						Six months ended June 30, 2006
Cash Management
Beginning assets under management	$	73,559		$	62,703		$	59,651		$	59,985		$	63,799
Net (redemptions) subscriptions		(4,802	)		10,856			3,052			(334	)		(4,023	)
Acquisitions		—			—			—			—			210
Market depreciation		—			—			—			—			(1	)

Ending assets under management		68,757			73,559			62,703			59,651			59,985

Fixed Income
Beginning assets under management		24,560			25,337			25,671			25,379			24,639		$	24,526		$	24,560		$	24,560			$	25,337			$	25,671			$	25,379
Net subscriptions (redemptions)		69			(458	)		(82	)		68			(139	)		106			69			175				(458	)			(82	)			68
Acquisitions		—			—			—			89			989			—			—			—				—				—				89
Market (depreciation) appreciation		(103	)		(319	)		(252	)		135			(110	)		(228	)		(103	)		(331	)			(319	)			(252	)			135

Ending assets under management		24,526			24,560			25,337			25,671			25,379			24,404			24,526			24,404				24,560				25,337				25,671

Cash Management
Beginning assets under management																	68,757			73,559			73,559				62,703				59,651				59,985
Net (redemptions) subscriptions																	(1,577	)		(4,802	)		(6,379	)			10,856				3,052				(334	)

Ending assets under management																	67,180			68,757			67,180				73,559				62,703				59,651
Equity
Beginning assets under management		16,471			15,811			13,853			13,778			5,395			17,670			16,471			16,471				15,811				13,853				13,778
Net subscriptions (redemptions)		166			1,366			959			(244	)		(255	)		863			166			1,029				1,366				959				(244	)
Acquisitions		—			—			—			—			8,497
Market appreciation (depreciation)		1,033			(706	)		999			319			141
Market (depreciation) appreciation																	(362	)		1,033			671				(706	)			999				319

Ending assets under management		17,670			16,471			15,811			13,853			13,778			18,171			17,670			18,171				16,471				15,811				13,853

Total Mutual Funds
Beginning assets under management		114,590			103,851			99,175			99,142			93,833			110,953			114,590			114,590				103,851				99,175				99,142
Net (redemptions) subscriptions		(4,567	)		11,764			3,929			(510	)		(4,417	)		(608	)		(4,567	)		(5,175	)			11,764				3,929				(510	)
Acquisitions		—			—			—			89			9,696			—			—			—				—				—				89
Market appreciation (depreciation)		930			(1,025	)		747			454			30
Market (depreciation) appreciation																	(590	)		930			340				(1,025	)			747				454

Ending assets under management	$	110,953		$	114,590		$	103,851		$	99,175		$	99,142		$	109,755		$	110,953		$	109,755			$	114,590			$	103,851			$	99,175

~~- 22 -~~24

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Assets Under Management (continued)

BlackRock, Inc.

Assets Under Management

Quarterly Trend

(Dollar amounts in millions)

(unaudited)


	2006			2005												2006						Six months ended June 30, 2006				2005
	March 31,			December 31,			September 30,			June 30,			March 31,			June 30			March 31						December 31				September 30				June 30
Mutual Funds																						Six months ended June 30, 2006
*BlackRock Liquidity Funds*
Beginning assets under management	$	66,386		$	56,150		$	53,229		$	53,864		$	58,453		$	61,253		$	66,386		$	66,386			$	56,150			$	53,229			$	53,864
Net (redemptions) subscriptions		(5,133	)		10,236			2,921			(635	)		(4,589	)		(1,821	)		(5,133	)		(6,954	)			10,236				2,921				(635	)

Ending assets under management		61,253			66,386			56,150			53,229			53,864			59,432			61,253			59,432				66,386				56,150				53,229

*BlackRock Funds*
Beginning assets under management		25,670			26,204			25,598			25,755			16,705			26,803			25,670			25,670				26,204				25,598				25,755
Net subscriptions (redemptions)		378			269			(122	)		(549	)		(430	)		79			378			457				269				(122	)			(549	)
Acquisitions		—			—			—			89			9,476			—			—			—				—				—				89
Market appreciation (depreciation)		755			(803	)		728			303			4			(364	)		755			391				(803	)			728				303

Ending assets under management		26,803			25,670			26,204			25,598			25,755			26,518			26,803			26,518				25,670				26,204				25,598

Closed-End Funds
Beginning assets under management		17,599			17,281			16,270			15,835			15,410			17,800			17,599			17,599			��	17,281				16,270				15,835
Net subscriptions		39			536			993			284			175			5			39			44				536				993				284
Acquisitions		—			—			—			—			220
Market appreciation (depreciation)		162			(218	)		18			151			30			(217	)		162			(55	)			(218	)			18				151

Ending assets under management		17,800			17,599			17,281			16,270			15,835			17,588			17,800			17,588				17,599				17,281				16,270

Other Commingled Funds
Beginning assets under management		3,993			3,123			3,055			2,573			2,042			4,089			3,993			3,993				3,123				3,055				2,573
Net subscriptions		96			870			68			482			531			1,148			96			1,244				870				68				482
Market depreciation																	(20	)		—			(20	)			—				—				—

Ending assets under management		4,089			3,993			3,123			3,055			2,573			5,217			4,089			5,217				3,993				3,123				3,055

*BlackRock Global Series*
Beginning assets under management		942			1,093			1,023			1,115			1,223			1,008			942			942				1,093				1,023				1,115
Net subscriptions (redemptions)		53			(147	)		69			(92	)		(104	)		(19	)		53			34				(147	)			69				(92	)
Market appreciation (depreciation)		13			(4	)		1			—			(4	)		11			13			24				(4	)			1				—

Ending assets under management		1,008			942			1,093			1,023			1,115			1,000			1,008			1,000				942				1,093				1,023

Total Mutual Funds
Beginning assets under management		114,590			103,851			99,175			99,142			93,833			110,953			114,590			114,590				103,851				99,175				99,142
Net (redemptions) subscriptions		(4,567	)		11,764			3,929			(510	)		(4,417	)		(608	)		(4,567	)		(5,175	)			11,764				3,929				(510	)
Acquisitions		—			—			—			89			9,696			—			—			—				—				—				89
Market appreciation (depreciation)		930			(1,025	)		747			454			30			(590	)		930			340				(1,025	)			747				454

Ending assets under management	$	110,953		$	114,590		$	103,851		$	99,175		$	99,142		$	109,755		$	110,953		$	109,755			$	114,590			$	103,851			$	99,175

~~- 23 -~~25

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the three months ended ~~March 31,~~June 30, 2006 as compared with the three months ended ~~March 31,~~June 30, 2005.

Revenue


	Three months ended March 31,				Variance				Three months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount		%		2006		2005		Amount			%
Investment advisory and administration fees:
Separate account revenue
Separate account base fees	$	147,601	$	115,229	$	32,372	28.1	%
Separate account base fees:
Fixed income									$	86,917	$	79,477	$	7,440		9.4	%
Cash management										1,988		2,079		(91	)	(4.4	%)
Equity										21,898		18,661		3,237		17.3	%
Alternative investment products										44,079		32,569		11,510		35.3	%

Total separate account base fees										154,882		132,786		22,096		16.6	%
Separate account performance fees		114,607		26,656		87,951	329.9	%		69,943		21,438		48,505		226.3	%

Total separate account revenue		262,208	$	141,885		120,323	84.8	%		224,825		154,224		70,601		45.8	%


Mutual fund revenue
BlackRock Funds		36,235		29,040		7,195	24.8	%
Closed-end Funds		25,729		19,898		5,831	29.3	%
BlackRock Liquidity Funds		24,486		21,021		3,465	16.5	%
Other Commingled Funds		1,050		412		638	154.9	%
Fixed income										26,947		28,674		(1,727	)	(6.0	%)
Cash management										28,275		23,674		4,601		19.4	%
Equity										33,881		24,899		8,982		36.1	%

Total mutual fund revenue		87,500		70,371		17,129	24.3	%		89,103		77,247		11,856		15.3	%


Total investment advisory and administration fees		349,708	$	212,256		137,452	64.8	%		313,928		231,471		82,457		35.6	%

BlackRock Solutions										29,217		23,927		5,290		22.1	%
Other income		45,952		37,827		8,125	21.5	%		17,588		15,991		1,597		10.0	%

Total other income										46,805		39,918		6,887		17.3	%

Total revenue	$	395,660	$	250,083	$	145,577	58.2	%	$	360,733	$	271,389		89,344		32.9	%

Total revenue for the three months ended ~~March 31,~~June 30, 2006 increased ~~$145.6~~$89.3 million, or ~~58.2%~~32.9%, to ~~$395.7~~$360.7 million, compared with ~~$250.1~~$271.4 million for the three months ended ~~March 31,~~June 30, 2005. Investment advisory and administration fees increased ~~$137.5~~$82.5 million, or ~~64.8~~35.6%,to ~~$349.7~~$313.9 million for the three months ended ~~March 31,~~June 30, 2006, compared with ~~$212.3~~$231.5 million for the three months ended ~~March 31,~~June 30, 2005. The increase in investment advisory and administration fees was the result of increases in base fees earned across all asset classes, as well as increased performance fees principally related to ~~a product acquired in the SSR transaction.~~alternative investment products.

~~- 24 -~~26

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the three months ended ~~March 31,~~June 30, 2006 as compared with the three months ended ~~March 31,~~June 30, 2005. (continued)

Revenue (continued)

Investment Advisory and Administration Fees

Separate account revenue increased ~~$120.3~~$70.6 million, or ~~84.8%~~45.8%, to ~~$262.2~~$224.8 million for the three months ended ~~March 31,~~June 30, 2006, compared with ~~$141.9~~$154.2 million for the three months ended ~~March 31,~~June 30, 2005. Separate account base fees increased ~~$32.4~~$22.1 million, or ~~28.1%~~16.6%, to ~~$147.6~~$154.9 million for the three months ended ~~March 31,~~June 30, 2006, compared with ~~$115.2~~$132.8 million for the three months ended ~~March 31,~~June 30, 2005. Separate account base fees increased in the quarter ended ~~March 31,~~June 30, 2006, primarily due to increased AUM of ~~$47.2~~$31.2 billion, or ~~16.1%~~9.9%, related to net new subscriptions and an increase of ~~$12.8~~$7.8 billion, or ~~5.1%~~2.5%, in AUM due to market appreciation. Performance fees of ~~$114.6~~$69.9 million for the quarter ended ~~March 31,~~June 30, 2006 increased ~~$88.0~~$48.5 million compared with ~~$26.7~~$21.4 million for the quarter ended ~~March 31,~~June 30, 2005. The increase in separate account performance fees was primarily attributable to fees earned on ~~a large institutional real estate~~an energy equity ~~account acquired in the SSR transaction.~~hedge fund.

Mutual fund advisory and administration fees increased ~~$17.1~~$11.9 million, or ~~24.3%~~15.3%, to ~~$87.5~~$89.1 million for the three months ended ~~March 31,~~June 30, 2006, compared with ~~$70.4~~$77.2 million for the three months ended ~~March 31,~~June 30, 2005. The increase in mutual fund revenue was primarily the result of increases in~~BlackRock Funds~~ ~~revenue~~ Equity and ~~closed-end fund~~Cash Management product revenue of ~~$7.2~~$9.0 million and ~~$5.8~~$4.6 million, respectively. ~~The increase in~~~~BlackRock Funds~~~~revenue was primarily due to the merger of SSR’s mutual funds into~~~~BlackRock Funds~~ ~~at the end of January 2005. Closed-end fund~~Equity product revenue increased ~~$5.8~~$9.0 million, or ~~29.3%~~36.1%, during the ~~period~~second quarter 2006 compared to the second quarter 2005 as the result of a ~~$2.0~~$4.3 billion increase in AUM, primarily due to the improvement in the equity markets during the twelve months ended June 30, 2006. The increase in Cash Management revenue was the result of ~~four closed-end fund launches since March 31, 2005.~~approximately $7.5 billion increase in AUM during the period driven by strong investment performance.

Other Income

Other income of ~~$46.0~~$46.8 million for the quarter ended ~~March 31,~~June 30, 2006 primarily represents fees earned onBlackRock Solutions products and services of ~~$29.3~~$29.2 million, property management fees of ~~$7.7~~$8.2 million (which represent direct reimbursement of the salaries of certain BlackRock Realty employees), fees for investment accounting services of ~~$2.9~~$3.0 million and distribution fees earned onBlackRock Funds of ~~$2.4~~$2.5 million.

The increase in other income of ~~$8.1~~$6.9 million, or ~~21.5%~~17.3%, for the three months ended ~~March 31,~~June 30, 2006 as compared to the three months ended ~~March 31,~~June 30, 2005 was primarily the result of increased revenues of ~~$2.7~~$5.3 million fromBlackRock Solutions products and services driven by new ~~assignments and higher property management fees of $2.1 million.~~assignments.

~~- 25 -~~27

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the three months ended ~~March 31,~~June 30, 2006 as compared with the three months ended ~~March 31,~~June 30, 2005. (continued)

Expense

   Three months ended
March 31,    Variance
(Dollar amounts in thousands)    2006    2005    Amount    %
Expense:

Employee compensation and benefits
   $ 191,796    $ 126,944    $ 64,852    51.1 %
Fund administration and servicing costs
   10,374    9,109    1,265    13.9 %
Fee sharing payment
   34,450    —      34,450    NM
General and administration
   56,984    46,167    10,817    23.4 %
Amortization of intangible assets
   2,029    1,281    748    58.4 %

Total expense
   $ 295,633    $ 183,501    $ 112,132    61.1 %

~~NM – Not Meaningful~~


	Three months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount		%
Expense:
Employee compensation and benefits	$	177,098	$	131,015	$	46,083	35.2	%
Fund administration and servicing costs		10,556		10,426		130	1.2	%
General and administration		74,367		46,397		27,970	60.3	%
Amortization of intangible assets		2,029		1,656		373	22.5	%

Total expense	$	264,050	$	189,494	$	74,556	39.3	%

Total expense increased ~~$112.1~~$74.6 million, or ~~61.1%~~39.3%, to ~~$295.6~~$264.1 million for the three months ended ~~March 31,~~June 30, 2006, compared with ~~$183.5~~$189.5 million for the three months ended ~~March 31,~~June 30, 2005. The increase was primarily attributable to increases in compensation and benefits ~~a fee sharing payment to MetLife related to the SSR acquisition~~ and general and administration expense.

Employee Compensation and Benefits

Compensation and benefits expense increased by ~~$64.9~~$46.1 million, or ~~51.1%~~35.2%, to ~~$191.8~~$177.1 million, compared to ~~$126.9~~$131.0 million for the three months ended ~~March 31,~~June 30, 2005. The increase in employee compensation and benefits was primarily attributable to increases in incentive compensation and salaries and benefits of ~~$41.0~~$25.1 million and ~~$22.3~~$21.2 million, respectively. The ~~$41.0~~$25.1 million, or ~~81.7%~~48.9%, increase in incentive compensation was primarily attributable to direct incentive compensation associated with higher performance fees earned on the Company’s alternative investment products and increased operating income growth. The increase of ~~$22.3~~$21.2 million, or 31.9%, in salaries and benefits was primarily attributable to higher staffing levels associated with business ~~growth and includes $3.1 million related to MLIM integration costs.~~growth.

~~- 26 -~~28

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the three months ended ~~March 31,~~June 30, 2006 as compared with the three months ended ~~March 31,~~June 30, 2005. (continued)

Expense (continued)

General and administration expense and fee sharing payment

   Three months ended
March 31,    Variance
(Dollar amounts in thousands)    2006    2005    Amount    %
General and administration expense:

Marketing and promotional
   $ 17,838    $ 14,127    $ 3,711    26.3 %
Occupancy
   10,228    7,587    2,641    34.8 %
Technology
   6,490    5,887    603    10.2 %
Portfolio services
   4,671    2,793    1,878    67.2 %
Other general and administration
   17,757    15,773    1,984    12.6 %

Total general and administration expense
   $ 56,984    $ 46,167    $ 10,817    23.4 %

Fee sharing payment
   $ 34,450    $ 0    $ 34,450    NM

~~NM – Not Meaningful~~


	Three months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount		%
General and administration expense:
Marketing and promotional	$	18,892	$	15,756	$	3,136	19.9	%
Occupancy		11,392		9,094		2,298	25.3	%
Technology		7,183		5,393		1,790	33.2	%
Portfolio services		5,907		3,569		2,338	65.5	%
Other general and administration		30,993		12,585		18,408	146.3	%

Total general and administration expense	$	74,367	$	46,397	$	27,970	60.3	%

General and administration expense increased ~~$10.8~~$28.0 million, or ~~23.4%~~60.3%, in the three months ended ~~March 31,~~June 30, 2006 to ~~$57.0~~$74.4 million, compared to ~~$46.2~~$46.4 million for the three months ended ~~March 31,~~June 30, 2005. The increase in general and administration expense was primarily due to increases in marketing and promotional expense of ~~$3.7 million, occupancy expense of $2.6~~$3.1 million, portfolio services expense of ~~$1.9~~$2.3 million, occupancy expense of $2.3 million and other general and administration expense of ~~$2.0~~$18.4 million.

Marketing and promotional expense increased ~~$3.7~~$3.1 million, or ~~26.3%~~19.9%, to ~~$17.8~~$18.9 million, compared to ~~$14.1~~$15.8 million for the three months ended ~~March 31,~~June 30, 2005 primarily due to increased marketing activities of ~~$2.7~~$2.5 million related to domestic and international marketing efforts and increased institutional service fees of ~~$0.8~~$0.6 million. Occupancy costs for the three months ended ~~March 31,~~June 30, 2006 totaled ~~$10.2~~$11.4 million, representing a ~~$2.6~~$2.3 million, or ~~34.8%~~25.3%, increase, from ~~$7.6~~$9.1 million for the three months ended ~~March 31,~~June 30, 2005. The increase in occupancy costs during the quarter ended ~~March 31,~~June 30, 2006 primarily reflects costs related to the expansion of corporate facilities related to business growth. Portfolio services costs increased by ~~67.2%~~65.5% to ~~$4.7~~$5.9 million, related to supporting higher AUM levels and increased trading activities. Other general and administration costs increased by ~~12.6%~~146.3% to ~~$17.8~~$31.0 million from ~~$15.8~~$12.6 million, and included ~~$3.5~~$12.5 million in professional fees and other expenses related to the MLIM transaction.

During the first quarter 2006, BlackRock recorded a fee sharing payment of $34.5 million, representing a one-time estimated expense related to a product acquired in the SSR acquisition in January 2005.

~~- 27 -~~29

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the three months ended ~~March 31,~~June 30, 2006 as compared with the three months ended ~~March 31,~~June 30, 2005. (continued)

Non-Operating Income

Non-operating income increased ~~$5.3~~$0.9 million, or ~~68.5%~~21.5%, to ~~$13.1~~$4.8 million for the quarter ended ~~March 31,~~June 30, 2006, as compared to ~~$7.8~~$4.0 million for the quarter ended ~~March 31,~~June 30, 2005 primarily as a result of a ~~$5.3~~$0.8 million, or ~~53.9%~~13.6%, increase in investment income. The increase in investment income was primarily due to market appreciation and increased investment returns on Company investments in 2006.

Income Taxes

Income tax expense was ~~$41.6~~$37.2 million and ~~$27.3~~$31.3 million, representing an effective tax rate of 37.0% for the quarters ended ~~March 31,~~June 30, 2006 and ~~2005, respectively.~~2005.

Net Income

Net income ~~totaled $70.9~~was $63.4 million for the three months ended ~~March 31,~~June 30, 2006 and includes the after-tax impact of the portion of LTIP awards to be funded by a capital contribution of BlackRock common stock currently held by PNC and expenses related to the MLIM transaction, of ~~$7.4~~$7.8 million and ~~$4.1~~$7.9 million, respectively, after tax. MLIM transaction costs include professional fees ~~and acquisition-related payments~~related to ~~continuing employees of BlackRock.~~the pending transaction. In addition, net income of ~~$46.5~~$53.3 million during the three months ended ~~March 31,~~June 30, 2005 included the after-tax impact of the portion of LTIP awards to be funded by a capital contribution of BlackRock stock currently held by PNC of ~~$7.4~~$7.7 million.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the six months ended June 30, 2006 as compared with the six months ended June 30, 2005.

Revenue


	Six months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount			%
Investment advisory and administration fees:
Separate account revenue
Separate account base fees:
Fixed income	$	172,270	$	153,214	$	19,056		12.4	%
Cash Management		3,845		3,702		143		3.9	%
Equity		42,921		34,150		8,771		25.7	%
Alternatives		83,446		56,949		26,497		46.5	%

Total separate account base fees		302,482		248,015		54,467		22.0	%
Separate account performance fees		184,551		48,094		136,457		283.7	%

Total separate account revenue		487,033		296,109		190,924		64.5	%

Mutual fund revenue
Fixed income		53,600		55,879		(2,279	)	(4.1	%)
Cash Management		56,278		47,244		9,034		19.1	%
Equity		66,725		44,495		22,230		50.0	%

Total mutual fund revenue		176,603		147,618		28,985		19.6	%

Total investment advisory and administration fees		663,636	$	443,727		219,909		49.6	%

BlackRock Solutions		58,539		50,562		7,977		15.8	%
Other income		34,218		27,182		7,036		25.9	%

Total other income		92,757		77,744		15,013		19.3	%

Total revenue	$	756,393	$	521,471	$	234,922		45.0	%

Total revenue for the six months ended June 30, 2006 increased $234.9 million, or 45.0%, to $756.4 million, compared with $521.5 million for the six months ended June 30, 2005. Investment advisory and administration fees increased $219.9 million, or 49.6%,to $663.6 million for the six months ended June 30, 2006, compared with $443.7 million for the six months ended June 30, 2005. The increase in investment advisory and administration fees was the result of increases in fees earned across all asset classes, as well as increased performance fees principally related to a large institutional real estate equity client account and an energy equity hedge fund acquired in the SSR transaction.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the six months ended June 30, 2006 as compared with the six months ended June 30, 2005. (continued)

Revenue (continued)

Investment Advisory and Administration Fees

Separate account revenue increased $190.9 million, or 64.5%, to $487.0 million for the six months ended June 30, 2006, compared with $296.1 million for the six months ended June 30, 2005. Separate account base fees increased $54.5 million, or 22.0%, to $302.5 million for the six months ended June 30, 2006, compared with $248.0 million for the six months ended June 30, 2005. Separate account base fees increased for the six months ended June 30, 2006 as compared to June 30, 2005, primarily due to increased AUM of $31.2 billion, or 9.9%, related to net new subscriptions and an increase of $7.8 billion, or 2.5%, in AUM due to market appreciation. Performance fees of $184.6 million for the six months ended June 30, 2006 increased $136.5 million compared with $48.1 million for the six months ended June 30, 2005. The increase in separate account performance fees was primarily attributable to fees earned on a large institutional real estate equity client account and fees earned on an energy equity hedge fund, which were both acquired in the SSR transaction.

Mutual fund advisory and administration fees increased $29.0 million, or 19.6%, to $176.6 million for the six months ended June 30, 2006, compared with $147.6 million for the six months ended June 30, 2005. The increase in mutual fund revenue was primarily the result of increases in Equity and Cash Management products of $22.2 million and $9.0 million, respectively. Equity revenue in mutual funds increased $22.2 million, or 50.0%, during the three months ended June 30, 2006 as compared to the three months ended June 30, 2005 as the result of a $4.3 billion increase in AUM, primarily due to the improvement in the equity markets during the twelve months ended June 30, 2006. The increase in Cash Management revenue in mutual funds was the result of approximately a $7.5 billion increase in AUM during the twelve month period ended June 30, 2006 driven by strong investment performance.

Other Income

Other income of $92.8 million for the six months ended June 30, 2006 primarily represents fees earned onBlackRock Solutions products and services of $58.5 million, property management fees of $15.9 million which represent direct reimbursement of the salaries of certain BlackRock Realty employees, fees for investment accounting services of $6.0 million and distribution fees earned onBlackRock Funds of $4.9 million.

The increase in other income of $15.0 million, or 19.3%, for the six months ended June 30, 2006 as compared to the six months ended June 30, 2005 was primarily the result of increased revenues of $8.0 million fromBlackRock Solutions products and services driven by new assignments, new investment accounting assignments of $2.4 million and higher property management fees of $1.6 million.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the six months ended June 30, 2006 as compared with the six months ended June 30, 2005. (continued)

Expense


	Six months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount		%
Expense:
Employee compensation and benefits	$	368,894	$	257,959	$	110,935	43.0	%
Fund administration and servicing costs		20,930		19,535		1,395	7.1	%
Fee sharing payment		34,450		—		34,450	NM
General and administration		131,351		92,564		38,787	41.9	%
Amortization of intangible assets		4,058		2,937		1,121	38.2	%

Total expense	$	559,683	$	372,995	$	186,688	50.1	%

NM — Not Meaningful

Total expense increased $186.7 million, or 50.1%, to $559.7 million for the six months ended June 30, 2006, compared with $373.0 million for the six months ended June 30, 2005. The increase was primarily attributable to increases in compensation and benefits, general and administration expense and a fee sharing payment to MetLife related to the SSR acquisition.

Employee Compensation and Benefits

Employee compensation and benefits expense increased by $110.9 million, or 43.0%, to $368.9 million, compared to $258.0 million for the six months ended June 30, 2005. The increase in employee compensation and benefits was primarily attributable to increases in incentive compensation and salaries and benefits of $66.1 million and $43.5 million, respectively. The $66.1 million, or 65.1%, increase in incentive compensation was primarily attributable to direct incentive compensation associated with higher performance fees earned on the Company’s alternative investment products and increased operating income growth. The increase of $43.5 million, or 33.8%, in salaries and benefits was primarily attributable to higher staffing levels associated with business growth.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the six months ended June 30, 2006 as compared with the six months ended June 30, 2005. (continued)

Expense (continued)

General and administration expense and fee sharing payment


	Six months ended June 30,				Variance
(Dollar amounts in thousands)	2006		2005		Amount		%
General and administration expense:
Marketing and promotional	$	36,730	$	29,881	$	6,849	22.9	%
Occupancy		21,619		16,680		4,939	29.6	%
Technology		13,673		11,283		2,390	21.2	%
Portfolio services		10,579		6,361		4,218	66.3	%
Other general and administration		48,750		28,359		20,391	71.9	%

Total general and administration expense	$	131,351	$	92,564	$	38,787	41.9	%

Fee sharing payment	$	34,450	$	—	$	34,450	NM

NM — Not Meaningful

General and administration expense increased $38.8 million, or 41.9%, in the six months ended June 30, 2006 to $131.4 million, compared to $92.6 million for the six months ended June 30, 2005. The increase in general and administration expense was primarily due to increases in marketing and promotional expense of $6.8 million, occupancy expense of $4.9 million, portfolio services expense of $4.2 million and other general and administration expense of $20.4 million.

Marketing and promotional expense increased $6.8 million, or 22.9%, to $36.7 million, compared to $29.9 million for the six months ended June 30, 2005 primarily due to increased marketing activities of $5.8 million related to domestic and international marketing efforts and increased institutional service fees of $1.4 million. Occupancy costs for the six months ended June 30, 2006 totaled $21.6 million, representing a $4.9 million, or 29.6%, increase, from $16.7 million for the six months ended June 30, 2005. The increase in occupancy costs during the six months ended June 30, 2006 primarily reflects costs related to the expansion of corporate facilities related to business growth. Portfolio services costs increased by 66.3% to $10.6 million, related to supporting higher AUM levels and increased trading activities. Other general and administration costs increased by 71.9% to $48.8 million from $28.4 million, and included $16.6 million in professional fees related to the MLIM transaction.

For the six months ended June 30, 2006, BlackRock recorded a fee sharing payment of $34.5 million, representing a one-time estimated expense related to a large institutional real estate equity client account acquired in the SSR acquisition in January 2005.

PART I - FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Operating results for the six months ended June 30, 2006 as compared with the six months ended June 30, 2005. (continued)

Non-Operating Income

Non-operating income increased $6.2 million, or 52.6%, to $17.9 million for the period ended June 30, 2006, as compared to $11.7 million for the period ended June 30, 2005 primarily as a result of a $6.1 million, or 38.5%, increase in investment income. The increase in investment income was primarily due to market appreciation and increased investment returns on Company investments in 2006.

Income Taxes

Income tax expense was $78.9 million and $58.7 million, representing an effective tax rate of 37.0% for the six months ended June 30, 2006 and 2005.

Net Income

Net income totaled $134.3 million for the six months ended June 30, 2006 and includes the after-tax impact of the portion of LTIP awards to be funded by a capital contribution of BlackRock common stock currently held by PNC and expenses related to the MLIM transaction, of $15.1 million and $12.1 million, respectively, after tax. MLIM transaction costs include professional fees and other general and administration expenses. In addition, net income of $99.9 million during the six months ended June 30, 2005 included the after-tax impact of the portion of LTIP awards to be funded by a capital contribution of BlackRock stock currently held by PNC of $15.1 million and expenses related to the SSR acquisition of $5.6 million. SSR acquisition costs included acquisition-related payments to continuing employees of BlackRock and professional fees.

Liquidity and Capital Resources

Liquidity

BlackRock generally meets its working capital requirements through net cash generated by operating activities. Sources of BlackRock’s operating cash include investment advisory and administration fees, revenues fromBlackRock Solutionsproducts and services, property management fees, mutual fund distribution fees and earnings on the Company’s investments. BlackRock primarily uses its operating cash to pay compensation and benefits, fund administration and servicing costs, general and administration expenses, interest on the Company’s long-term debt, capital expenditures and dividends on BlackRock’s common stock.

Cash ~~used in~~provided by the Company’s operating activities totaled ~~$62.0~~$32.2 million for the ~~quarter~~six months ended ~~March 31,~~June 30, 2006, and included payments of approximately $237.1 million related to the Company’s 2005 incentive compensation programs. BlackRock management expects that cash flows provided by operating activities will continue to serve as the principal source of working capital for the near future.

~~- 28 -~~35

PART I —- FINANCIAL INFORMATION (continued)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (continued)

Liquidity and Capital Resources (continued)

Capital Resources

Net cash used in investing activities was ~~$39.9~~$113.9 million during the ~~quarter~~six months ended ~~March 31,~~June 30, 2006, primarily consisting of ~~$41.4~~$50.0 million in cash consideration paid in the SSR acquisition, $47.0 million related to the purchase of several seed investments and ~~$14.6~~$27.5 million in capital expenditures primarily in computer hardware and software as a result of business growth (of which approximately $10.0 million is related to integration efforts for the MLIM transaction), partially offset by the sale of certain investments of ~~$16.1~~$9.9 million.

Net cash used in financing activities was ~~$16.4~~$37.2 million during the ~~quarter~~period ended ~~March 31,~~June 30, 2006, primarily representing the payment of ~~$26.9~~$54.1 million in dividends, partially offset by ~~$6.1~~$13.2 million in additions to minority interest for entities consolidated by the Company.

As a result of the agreement with Merrill Lynch, holders of the Company’s convertible debentures due in 2035 (the “Debentures”) may have the right to convert their Debentures at any time from and after the date which is 15 days prior to the anticipated effective date of the contemplated transaction with Merrill Lynch until 15 days after the actual date of such transaction. The Company’s management does not believe this conversion will result in a significant cash flow impact since, as of ~~April 30,~~July 31, 2006, the Debentures were trading, and are expected to continue trading, above the conversion value of the Debentures.

At ~~March 31,~~June 30, 2006, long-term debt, including current maturities, was ~~$253.8~~$253.2 million. Debt service requirements are $6.9 million in 2006 and 2007, $6.8 million in 2008 and $6.7 million in 2009 and 2010.

~~- 29 -~~36

PART I — FINANCIAL INFORMATION (continued)

Item 3. Quantitative and Qualitative Disclosures About Market Risk

In the normal course of its business, BlackRock is primarily exposed to equity market price risk and interest rate risk.

Equity Market Price Risk

BlackRock’s investments consist primarily ofBlackRock Funds, private investment funds and debt securities. Occasionally, BlackRock invests in new mutual funds or advisory accounts ~~sponsored by BlackRock~~it sponsors in order to provide investable cash to the new mutual fund or advisory account to establish a performance history. In certain cases, BlackRock maintains a controlling interest in a sponsored investment fund and the underlying securities are reflected on the Company’s statements of financial condition. These investments expose BlackRock to either equity price risk or interest rate risk depending on the underlying securities portfolio of each investment fund. BlackRock generally does not hold derivative securities to hedge its investments. The following table summarizes the fair values of the investments exposed to equity price risk and provides a sensitivity analysis of the estimated fair values of those investments, assuming a 10% increase or decrease in equity prices:


March 31, 2006	Fair Value		Fair value assuming 10% increase in market price		Fair value assuming 10% decrease in market price
June 30, 2006							Fair Value		Fair value assuming 10% increase in market price		Fair value assuming 10% decrease in market price
Mutual funds	$	21,394	$	23,533	$	19,255	$	21,673	$	23,840	$	19,505
Equity securities		19,731		21,704		17,758		19,948		21,942		17,953

Total trading investments		41,125		45,238		37,013		41,621		45,782		37,458

Mutual funds		952		1,047		857		927		1,019		834
Other		1,287		1,416		1,158		1,870		2,057		1,683

Total available for sale investments		2,239		2,463		2,015
Total available-for-sale investments								2,797		3,076		2,517

Other fund investments		97,785		107,564		88,007		142,607		156,867		128,346
Deferred compensation plans		24,917		27,409		22,425		21,442		23,586		19,297
Other		1,178		1,296		1,060		1,457		1,602		1,311

Total other investments		123,880		136,268		111,492		165,506		182,055		148,954

Total equity price risk on investments	$	167,244	$	183,969	$	150,520	$	209,924	$	230,913	$	188,929


December 31, 2005
Mutual funds	$	22,319	$	24,551	$	20,087	$	22,319	$	24,550	$	20,087
Equity securities		18,425		20,268		16,583		18,425		20,267		16,582

Total trading investments		40,744		44,818		36,670		40,744		44,817		36,669

Mutual funds		766		843		689		766		842		689

Total available for sale investments		766		843		689
Total available-for-sale investments								766		842		689

Other fund investments		84,843		93,327		76,359		84,843		93,327		76,358
Deferred compensation plans		24,495		26,945		22,046		24,495		26,944		22,045
Other		973		1,070		876		973		1,070		875

Total other investments		110,311		121,342		99,280		110,311		121,341		99,278

Total equity price risk on investments	$	151,821	$	167,004	$	136,639	$	151,821	$	167,000	$	136,636

BlackRock’s deferred compensation plans comprise ~~$21.4~~$21.7 million and $22.3 million of total trading investments, and ~~$24.9~~$21.4 million and $24.5 million of total other investments, at ~~March 31,~~June 30, 2006 and December 31, 2005, respectively, and reflect investments held by BlackRock with respect to senior employee elections under BlackRock’s deferred compensation plans. Any change in the fair value of these investments is offset by a corresponding change in the related deferred compensation liability.

~~- 30 -~~37

PART I —- FINANCIAL INFORMATION (continued)

Item 3. Quantitative and Qualitative Disclosures About Market Risk (continued)

Interest Rate Risk

The following table summarizes the fair value of the Company’s investments in debt securities and funds that invest primarily in debt securities, which expose BlackRock to interest rate risk, at ~~March 31,~~June 30, 2006 and December 31, 2005. The table also provides a sensitivity analysis of the estimated fair value of these financial instruments, assuming 100 basis point upward and downward parallel shifts in the yield curve:


March 31, 2006	Fair Market Value		Fair market value assuming +100 basis point shift		Fair market value assuming -100 basis point shift
June 30, 2006							Fair Market Value		Fair market value assuming +100 basis point shift		Fair market value assuming -100 basis point shift
Mortgage-backed securities	$	18,430	$	18,098	$	18,764	$	6,344	$	6,132	$	6,556
Corporate notes and bonds		9,300		8,864		9,671		10,614		10,259		10,969
Municipal bonds		117		111		122		112		108		116

Total trading investments		27,847		27,073		28,557		17,070		16,499		17,641

Mutual funds								3,516		3,372		3,660
Collateralized debt obligations								23,265		23,280		23,265

Mutual funds		3,561		3,414		3,710
Collaterialized debt obligations		25,427		25,188		25,664

Total available for sale investments		28,988		28,602		29,374

Total available-for-sale investments								26,781		26,652		26,925

Other fund investments		114,282		111,791		116,772		93,478		92,247		95,628

Total other investments		114,282		111,791		116,772		93,478		92,247		95,628

Total investments	$	171,117	$	167,466	$	174,703	$	137,329	$	135,398	$	140,194


December 31, 2005
Mortgage-backed securities	$	13,069	$	12,827	$	13,311	$	13,069	$	12,827	$	13,311
Corporate notes and bonds		7,946		7,575		8,262		7,946		7,575		8,262
Municipal bonds		123		117		128		123		117		128

Total trading investments		21,138		20,519		21,701		21,138		20,519		21,701

Mutual funds								3,543		3,426		3,660
Collateralized debt obligations								25,717		25,222		26,212

Mutual funds		3,543		3,426		3,660
Collaterialized debt obligations		25,717		25,222		26,212

Total available for sale investments		29,260		28,648		29,872

Total available-for-sale investments								29,260		28,648		29,872

Other fund investments		96,449		94,998		97,900		96,449		94,998		97,900

Total other investments		96,449		94,998		97,900		96,449		94,998		97,900

Total investments	$	146,847	$	144,165	$	149,473	$	146,847	$	144,165	$	149,473

~~- 31 -~~38

PART I —- FINANCIAL INFORMATION (continued)

Item 3. Quantitative and Qualitative Disclosures About Market Risk (continued)

Other Market Risks

In February 2005, the Company issued $250 million aggregate principal amount of convertible debentures, which will be due in 2035 and bear interest at 2.625% per annum. Due to the debentures’ conversion feature, these financial instruments are exposed to both interest rate risk and equity price risk. At ~~March 31,~~June 30, 2006, the fair value of the debentures was ~~$356.2~~$346.5 million. Assuming 100 basis point upward and downward parallel shifts in the yield curve, based on the fair value of the debentures on ~~March 31,~~June 30, 2006, the fair value of the debentures would fluctuate to ~~$347.2~~$338.1 million and ~~$365.1~~$354.8 million, respectively. Assuming a 10% increase and 10% decrease in the Company’s stock price, based on the fair value of the debentures on ~~March 31,~~June 30, 2006, the fair value of the debentures would fluctuate to ~~$385.3~~$375.7 million and ~~$327.5~~$317.7 million, respectively.

In addition, BlackRock’s investment management revenues are comprised of fees based on a percentage of the value of AUM and, in some cases, performance fees expressed as a percentage of the returns realized on AUM. Declines in equity market prices or interest rates, or both, could cause revenues to decline because of lower investment management fees by

causing the value of AUM to decrease,

causing the returns realized on AUM to decrease,

causing clients to withdraw funds in favor of investments in markets that they perceive offer greater opportunity and that the Company does not serve, and

causing clients to rebalance assets away from investments that BlackRock manages into investments that BlackRock does not manage.

Item 4. Controls and Procedures

Under the direction of BlackRock’s Chief Executive Officer and Chief Financial Officer, BlackRock management evaluated the effectiveness of its disclosure controls and procedures as of ~~March 31,~~June 30, 2006. Based on this evaluation, BlackRock’s Chief Executive Officer and Chief Financial Officer have concluded that BlackRock’s disclosure controls and procedures were effective as of ~~March 31,~~June 30, 2006.

No change in internal control over financial reporting occurred during the ~~quarter~~period ended ~~March 31,~~June 30, 2006 that has materially affected, or is reasonably likely to materially affect, such internal control over financial reporting.

PART II —- OTHER INFORMATION

Item 1. Legal Proceedings

BlackRock has received subpoenas from various federal and state governmental and regulatory authorities and various information requests from the SEC in connection with industry-wide investigations of mutual fund matters. BlackRock is continuing to cooperate fully in these matters.

BlackRock and persons to whom BlackRock may have indemnification obligations, in the normal course of business, are subject to various pending and threatened lawsuits, in which claims for monetary damages are asserted. Management, after consultation with legal counsel, does not currently anticipate that the aggregate liability, if any, arising out of such lawsuits will have a material adverse effect on BlackRock’s financial position, although at the present time, management is not in a position to determine whether any such pending or threatened litigation will have a material adverse effect on BlackRock’s results of operations in any future reporting period.

~~- 32 -~~39

PART II —- OTHER INFORMATION (continued)

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(c)

During the three months ended ~~March 31,~~June 30, 2006, the Company made the following purchases of its shares of class A common stock that are registered pursuant to Section 12(b) of the Securities Exchange Act of 1934.

   Total Number
of Shares
Purchased Average Price
Paid per Share    Total Number of
Shares Purchased
as Part of Publicly
Announced Plans or
Programs    Maximum Number
of Shares that May
Yet Be Purchased
Under the Plans or
Programs¹
January 1, 2006 through January 31, 2006
   310² $ 125.71    —      180,825
February 1, 2006 through February 28, 2006
   —   —      —      180,825
March 1, 2006 through March 31, 2006
   —   —      —      180,825

Total
   310 $ 125.71    —


	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs¹
April 1, 2006 through April 31, 2006	—			—	—	180,825
May 1, 2006 through May 31, 2006	5,809	²	$	137.30	—	180,825
June 1, 2006 through June 30, 2006	2,933	²	$	132.71	—	180,825

Total	8,742		$	135.76	—

On January 21, 2004, the Company announced a two million share repurchase program. ~~The~~On August 2, 2006, the Company ~~is currently authorized to repurchase approximately 0.2~~announced that it had made purchases of all two million shares under this ~~repurchase program.~~program and that the Board has authorized a new program to purchase an additional 2.1 million shares.

²	Includes purchases made by the Company primarily to satisfy income tax withholding obligations of certain employees.

~~- 33 -~~40

Item 4. Submission of Matters to a Vote of Security Holders

The annual meeting of stockholders of BlackRock was held on May 24, 2006, for the purpose of considering and acting upon the following:

(1)

Election of Directors. Five Class I directors were elected and the votes cast for or against/withheld were as follows:


	Aggregate Votes
	For	Withheld
Nominees
William O. Albertini	231,964,482	852,347
Kenneth B. Dunn, Ph.D.	232,308,104	508,725
Laurence D. Fink	229,216,399	3,600,430
Frank T. Nickell	227,982,228	4,834,601
Thomas H. O’Brien	232,213,360	603,469

(2)

Compensation Plans. Two matters were approved and the votes cast for or against and the abstentions were as follows:

There were no broker non-votes. The continuing directors of BlackRock are Dennis D. Dammerman, William S. Demchak, Murry S. Gerber, James Grosfeld, David H. Komansky, William C. Mutterperl, Linda Gosden Robinson, James E. Rohr and Ralph L. Schlosstein.

With respect to the preceding matters, holders of BlackRock’s class A common stock and class B common stock voted together as a single class. Holders of BlackRock’s class A common stock are entitled to one vote per share. Holders of BlackRock’s class B common stock are entitled to five votes per share.

PART II —- OTHER INFORMATION (continued)

Item 6. Exhibits


~~Exhibit No.~~		~~Description~~

~~2.1 (18)~~		~~Transaction Agreement and Plan of Merger, dated as of February 15, 2006, by and among Merrill Lynch & Co., Inc., New Boise, Inc., Boise Merger Sub, Inc. and the Registrant.~~

~~3.1 (1)~~		~~Amended and Restated Certificate of Incorporation of the Registrant.~~

~~3.2 (8)~~		~~Amended and Restated Bylaws of the Registrant.~~

~~3.3 (17)~~		~~Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.~~

~~3.4 (17)~~		~~Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.~~

~~3.5 (17)~~		~~Amendment No. 3 to the Amended and Restated Bylaws of the Registrant.~~

~~4.1 (1)~~		~~Specimen of Common Stock Certificate (per class).~~

~~4.2 (1)~~		~~Amended and Restated Stockholders Agreement, dated September 30, 1999, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.~~

~~4.3 (9)~~		Amendment No. 1 to the Amended and Restated Stockholders Agreement, dated October 10, 2002, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

~~4.4 (16)~~		~~Indenture, dated as of February 23, 2005, between the Registrant and JPMorgan Chase Bank, N.A., as trustee, relating to the 2.625% Convertible Debentures due 2035.~~

~~4.5 (16)~~		~~Form of 2.625% Convertible Debenture due 2035 (included as Exhibit A in Exhibit 4.4).~~

~~10.1 (1)~~		~~Tax Disaffiliation Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.~~

~~10.2 (1)~~		~~1999 Stock Award and Incentive Plan. +~~

~~10.4 (1)~~		~~Nonemployee Directors Stock Compensation Plan. +~~

~~10.5 (1)~~		~~Initial Public Offering Agreement, dated September 30, 1999, among the Registrant, The PNC Financial Services Group, Inc., formerly PNC Bank Corp., and PNC Asset Management, Inc.~~

~~10.6 (1)~~		~~Registration Rights Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.~~

~~10.7 (1)~~		~~Services Agreement, dated October 6, 1999, between the Registrant and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.~~

~~10.8 (2)~~		~~BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.9 (2)~~		~~BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.10 (3)~~		~~Agreement of Lease, dated May 3, 2000, between 40 East 52nd Street L.P. and the Registrant.~~

~~10.11 (4)~~		~~Amendment No. 1 to the 1999 Stock Award and Incentive Plan. +~~

~~10.12 (4)~~		~~Amendment No. 1 to the BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.13 (4)~~		~~Amendment No. 1 to the BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.14 (5)~~		~~Agreement of Lease, dated September 4, 2001, between 40 East 52nd Street L.P. and the Registrant.~~

~~10.15 (6)~~		~~BlackRock, Inc. 2001 Employee Stock Purchase Plan. +~~

~~10.16 (10)~~		~~Amended and Restated BlackRock, Inc. Voluntary Deferred Compensation Plan. +~~

~~10.17 (10)~~		~~Amended and Restated BlackRock, Inc. Involuntary Deferred Compensation Plan. +~~

~~10.18 (7)~~		~~Amendment No. 2 to the BlackRock, Inc. 1999 Stock Award and Incentive Plan. +~~

~~10.19 (9)~~		~~BlackRock, Inc. 2002 Long Term Retention and Incentive Plan. +~~


Exhibit No.		Description

2.1	(18)	Transaction Agreement and Plan of Merger, dated as of February 15, 2006, by and among Merrill Lynch & Co., Inc., New Boise, Inc., Boise Merger Sub, Inc. and the Registrant.

3.1	(1)	Amended and Restated Certificate of Incorporation of the Registrant.

3.2	(8)	Amended and Restated Bylaws of the Registrant.

3.3	(17)	Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.

3.4	(17)	Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.

3.5	(17)	Amendment No. 3 to the Amended and Restated Bylaws of the Registrant.

4.1	(1)	Specimen of Common Stock Certificate (per class).

4.2	(1)	Amended and Restated Stockholders Agreement, dated September 30, 1999, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

4.3	(9)	Amendment No. 1 to the Amended and Restated Stockholders Agreement, dated October 10, 2002, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

4.4	(16)	Indenture, dated as of February 23, 2005, between the Registrant and JPMorgan Chase Bank, N.A., as trustee, relating to the 2.625% Convertible Debentures due 2035.

4.5	(16)	Form of 2.625% Convertible Debenture due 2035 (included as Exhibit A in Exhibit 4.4).

10.1	(1)	Tax Disaffiliation Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.

10.2	(1)	1999 Stock Award and Incentive Plan. +

10.4	(1)	Nonemployee Directors Stock Compensation Plan. +

10.5	(1)	Initial Public Offering Agreement, dated September 30, 1999, among the Registrant, The PNC Financial Services Group, Inc., formerly PNC Bank Corp., and PNC Asset Management, Inc.

10.6	(1)	Registration Rights Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.

10.7	(1)	Services Agreement, dated October 6, 1999, between the Registrant and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.

10.8	(2)	BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +

10.9	(2)	BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +

10.10	(3)	Agreement of Lease, dated May 3, 2000, between 40 East 52nd Street L.P. and the Registrant.

10.11	(4)	Amendment No. 1 to the 1999 Stock Award and Incentive Plan. +

10.12	(4)	Amendment No. 1 to the BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +

10.13	(4)	Amendment No. 1 to the BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +

10.14	(5)	Agreement of Lease, dated September 4, 2001, between 40 East 52nd Street L.P. and the Registrant.

10.15	(6)	BlackRock, Inc. 2001 Employee Stock Purchase Plan. +

10.16	(10)	Amended and Restated BlackRock, Inc. Voluntary Deferred Compensation Plan. +

10.17	(10)	Amended and Restated BlackRock, Inc. Involuntary Deferred Compensation Plan. +

10.18	(7)	Amendment No. 2 to the BlackRock, Inc. 1999 Stock Award and Incentive Plan. +

10.19	(9)	BlackRock, Inc. 2002 Long Term Retention and Incentive Plan. +

~~- 34 -~~42

PART II —- OTHER INFORMATION (continued)

Item 6. Exhibits (continued)


~~Exhibit No.~~		~~Description~~

~~10.20 (9)~~		~~Share Surrender Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc., and The PNC Financial Services Group, Inc.~~

~~10.21 (19)~~		~~First Amendment, dated as of February 15, 2006, to the Share Surrender Agreement, dated as of October 10, 2002, among PNC Bancorp, Inc., The PNC Financial Services Group, Inc. and the Registrant.~~

~~10.22 (9)~~		~~Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +~~

~~10.23 (9)~~		~~Amendment No. 1 to the Initial Public Offering Agreement, dated October 10, 2002, among The PNC Financial Services Group, Inc., PNC Asset Management, Inc. and the Registrant.~~

~~10.24 (9)~~		~~Amendment No. 1 to the Registration Rights Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.~~

~~10.25 (10)~~		~~Amended and Restated 1999 Annual Incentive Performance Plan. +~~

~~10.29 (11)~~		~~First Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +~~

~~10.30 (12)~~		~~Agreement of Lease, dated July 29, 2004, between Park Avenue Plaza Company L.P. and the Registrant.~~

~~10.31 (12)~~		~~Letter Agreement, dated July 29, 2004, amending the Agreement of Lease between Park Avenue Plaza Company L.P. and the Registrant.~~

~~10.32 (13)~~		~~Stock Purchase Agreement among MetLife, Inc., Metropolitan Life Insurance Company, SSRM Holdings, Inc. BlackRock, Inc. and BlackRock Financial Management, Inc., dated August 25, 2004.~~

~~10.33 (14)~~		~~Form of Restricted Stock Agreement under the BlackRock, Inc. 1999 Stock Award and Incentive Plan.~~

~~10.34 (14)~~		~~Form of BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan Award Agreement. +~~

~~10.35 (15)~~		~~Bridge Promissory Note between Morgan Stanley Senior Funding, Inc. and BlackRock, Inc., dated January 28, 2005~~

~~10.36 (16)~~		~~Purchase Agreement, dated February 16, 2005, between the Registrant and Morgan Stanley & Co., Inc., as representative of the initial purchasers named therein.~~

~~10.37 (16)~~		~~Second Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +~~

~~10.38 (16)~~		Registration Rights Agreement dated as of February 23, 2005, between the Registrant and Morgan Stanley & Co. Incorporated, as representative of the initial purchasers named therein, relating to the 2.625% Convertible Debentures due 2035.

~~10.39 (17)~~		~~Employment Offer Letter, between the Registrant and Steven E. Buller, dated September 7, 2005. +~~


Exhibit No.		Description

10.20	(9)	Share Surrender Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc., and The PNC Financial Services Group, Inc.

10.21	(19)	First Amendment, dated as of February 15, 2006, to the Share Surrender Agreement, dated as of October 10, 2002, among PNC Bancorp, Inc., The PNC Financial Services Group, Inc. and the Registrant.

10.22	(9)	Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +

10.23	(9)	Amendment No. 1 to the Initial Public Offering Agreement, dated October 10, 2002, among The PNC Financial Services Group, Inc., PNC Asset Management, Inc. and the Registrant.

10.24	(9)	Amendment No. 1 to the Registration Rights Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.

10.25	(10)	Amended and Restated 1999 Annual Incentive Performance Plan. +

10.29	(11)	First Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +

10.30	(12)	Agreement of Lease, dated July 29, 2004, between Park Avenue Plaza Company L.P. and the Registrant.

10.31	(12)	Letter Agreement, dated July 29, 2004, amending the Agreement of Lease between Park Avenue Plaza Company L.P. and the Registrant.

10.32	(13)	Stock Purchase Agreement among MetLife, Inc., Metropolitan Life Insurance Company, SSRM Holdings, Inc. BlackRock, Inc. and BlackRock Financial Management, Inc., dated August 25, 2004.

10.33	(14)	Form of Restricted Stock Agreement under the BlackRock, Inc. 1999 Stock Award and Incentive Plan.

10.34	(14)	Form of BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan Award Agreement. +

10.35	(15)	Bridge Promissory Note between Morgan Stanley Senior Funding, Inc. and BlackRock, Inc., dated January 28, 2005

10.36	(16)	Purchase Agreement, dated February 16, 2005, between the Registrant and Morgan Stanley & Co., Inc., as representative of the initial purchasers named therein.

10.37	(16)	Second Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +

10.38	(16)	Registration Rights Agreement dated as of February 23, 2005, between the Registrant and Morgan Stanley & Co. Incorporated, as representative of the initial purchasers named therein, relating to the 2.625% Convertible Debentures due 2035.

10.39	(17)	Employment Offer Letter, between the Registrant and Steven E. Buller, dated September 7, 2005. +

~~- 35 -~~43

PART II —- OTHER INFORMATION (continued)

Item 6. Exhibits (Continued)


Exhibit No.		Description

10.40	(20)	Implementation and Stockholder Agreement, dated as of February 15, 2006, among The PNC Financial Services Group, Inc., New Boise, Inc. and the Registrant.

10.41	(21)	Stockholder Agreement, dated as of February 15, 2006, between Merrill Lynch & Co., Inc. and New Boise, Inc.

31.1		Section 302 Certification of Chief Executive Officer.

31.2		Section 302 Certification of Chief Financial Officer.

32.1		Section 906 Certification of Chief Executive Officer and Chief Financial Officer.


~~Exhibit No.~~		~~Description~~

~~10.40 (20)~~		~~Implementation and Stockholder Agreement, dated as of February 15, 2006, among The PNC Financial Services Group, Inc., New Boise, Inc. and the Registrant.~~

~~10.41 (21)~~		~~Stockholder Agreement, dated as of February 15, 2006, between Merrill Lynch & Co., Inc. and New Boise, Inc.~~

~~31.1~~		~~Section 302 Certification of Chief Executive Officer.~~

~~31.2~~		~~Section 302 Certification of Chief Financial Officer.~~

~~32.1~~		~~Section 906 Certification of Chief Executive Officer and Chief Financial Officer.~~

(1)	Incorporated by Reference to the Registrant’s Registration Statement on Form S-1 (Registration No. 333-78367), as amended, originally filed with the Securities and Exchange Commission on May 13, 1999.

(2)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-32406), originally filed with the Securities and Exchange Commission on March 14, 2000.

(3)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended March 31, 2000.

(4)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2000.

(5)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2001.

(6)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-68670), originally filed with the Securities and Exchange Commission on August 30, 2001.

(7)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-68666), originally filed with the Securities and Exchange Commission on August 30, 2001.

(8)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended June 30, 2002.

(9)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2002.

(10)

Incorporated by Reference to the Registrant’s Annual Report on Form 10-K (Commission File No. 001-15305), for the year ended December 31, 2002.

(11)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended March 31, 2004.

(12)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended June 30, 2004.

(13)

Incorporated by Reference to Exhibit 99.3 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on August 30, 2004.

(14)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305) for the quarter ended September 30, 2004.

(15)

Incorporated by Reference to Exhibit 99.2 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on January 31, 2005.

(16)

Incorporated by Reference to the Registrant’s Annual Report on Form 10-K (Commission File No. 001-15305) for the year ended December 31, 2004.

(17)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305) for the quarter ended September 30, 2005.

(18)

Incorporated by Reference to Exhibit 2.1 to the Registrant’s Current Report on Form 8-K (Commission File
No. 001-15305) filed on February 22, 2006.

(19)

Incorporated by Reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

(20)

Incorporated by Reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

(21)

Incorporated by Reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

Denotes compensatory plans.

~~- 36 -~~44

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	~~BLACKROCK, INC.~~
	~~(Registrant)~~

~~Date: May 8, 2006~~	~~By:~~	~~/s/ Steven E. Buller~~
			~~Steven E. Buller~~ BLACKROCK, INC. (Registrant)

			By:	/S/ STEVEN E. BULLER
Date: August 9, 2006				Steven E. Buller Managing Director & Chief Financial Officer

~~- 37 -~~

EXHIBIT INDEX


~~Exhibit No.~~		~~Description~~

~~2.1 (18)~~		~~Transaction Agreement and Plan of Merger, dated as of February 15, 2006, by and among Merrill Lynch & Co., Inc., New Boise, Inc., Boise Merger Sub, Inc. and the Registrant.~~

~~3.1 (1)~~		~~Amended and Restated Certificate of Incorporation of the Registrant.~~

~~3.2 (8)~~		~~Amended and Restated Bylaws of the Registrant.~~

~~3.3 (17)~~		~~Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.~~

~~3.4 (17)~~		~~Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.~~

~~3.5 (17)~~		~~Amendment No. 3 to the Amended and Restated Bylaws of the Registrant.~~

~~4.1 (1)~~		~~Specimen of Common Stock Certificate (per class).~~

~~4.2 (1)~~		~~Amended and Restated Stockholders Agreement, dated September 30, 1999, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.~~

~~4.3 (9)~~		Amendment No. 1 to the Amended and Restated Stockholders Agreement, dated October 10, 2002, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

~~4.4 (16)~~		~~Indenture, dated as of February 23, 2005, between the Registrant and JPMorgan Chase Bank, N.A., as trustee, relating to the 2.625% Convertible Debentures due 2035.~~

~~4.5 (16)~~		~~Form of 2.625% Convertible Debenture due 2035 (included as Exhibit A in Exhibit 4.4).~~

~~10.1 (1)~~		~~Tax Disaffiliation Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.~~

~~10.2 (1)~~		~~1999 Stock Award and Incentive Plan. +~~

~~10.4 (1)~~		~~Nonemployee Directors Stock Compensation Plan. +~~

~~10.5 (1)~~		~~Initial Public Offering Agreement, dated September 30, 1999, among the Registrant, The PNC Financial Services Group, Inc., formerly PNC Bank Corp., and PNC Asset Management, Inc.~~

~~10.6 (1)~~		~~Registration Rights Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.~~

~~10.7 (1)~~		~~Services Agreement, dated October 6, 1999, between the Registrant and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.~~

~~10.8 (2)~~		~~BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.9 (2)~~		~~BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.10 (3)~~		~~Agreement of Lease, dated May 3, 2000, between 40 East 52nd Street L.P. and the Registrant.~~

~~10.11 (4)~~		~~Amendment No. 1 to the 1999 Stock Award and Incentive Plan. +~~

~~10.12 (4)~~		~~Amendment No. 1 to the BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.13 (4)~~		~~Amendment No. 1 to the BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +~~

~~10.14 (5)~~		~~Agreement of Lease, dated September 4, 2001, between 40 East 52nd Street L.P. and the Registrant.~~

~~10.15 (6)~~		~~BlackRock, Inc. 2001 Employee Stock Purchase Plan. +~~

~~10.16 (10)~~		~~Amended and Restated BlackRock, Inc. Voluntary Deferred Compensation Plan. +~~

~~10.17 (10)~~		~~Amended and Restated BlackRock, Inc. Involuntary Deferred Compensation Plan. +~~

~~10.18 (7)~~		~~Amendment No. 2 to the BlackRock, Inc. 1999 Stock Award and Incentive Plan. +~~

~~10.19 (9)~~		~~BlackRock, Inc. 2002 Long Term Retention and Incentive Plan. +~~


Exhibit No.		Description

2.1	(18)	Transaction Agreement and Plan of Merger, dated as of February 15, 2006, by and among Merrill Lynch & Co., Inc., New Boise, Inc., Boise Merger Sub, Inc. and the Registrant.

3.1	(1)	Amended and Restated Certificate of Incorporation of the Registrant.

3.2	(8)	Amended and Restated Bylaws of the Registrant.

3.3	(17)	Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.

3.4	(17)	Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.

3.5	(17)	Amendment No. 3 to the Amended and Restated Bylaws of the Registrant.

4.1	(1)	Specimen of Common Stock Certificate (per class).

4.2	(1)	Amended and Restated Stockholders Agreement, dated September 30, 1999, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

4.3	(9)	Amendment No. 1 to the Amended and Restated Stockholders Agreement, dated October 10, 2002, by and among the Registrant, PNC Asset Management, Inc. and certain employees of the Registrant and its affiliates.

4.4	(16)	Indenture, dated as of February 23, 2005, between the Registrant and JPMorgan Chase Bank, N.A., as trustee, relating to the 2.625% Convertible Debentures due 2035.

4.5	(16)	Form of 2.625% Convertible Debenture due 2035 (included as Exhibit A in Exhibit 4.4).

10.1	(1)	Tax Disaffiliation Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.

10.2	(1)	1999 Stock Award and Incentive Plan. +

10.4	(1)	Nonemployee Directors Stock Compensation Plan. +

10.5	(1)	Initial Public Offering Agreement, dated September 30, 1999, among the Registrant, The PNC Financial Services Group, Inc., formerly PNC Bank Corp., and PNC Asset Management, Inc.

10.6	(1)	Registration Rights Agreement, dated October 6, 1999, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.

10.7	(1)	Services Agreement, dated October 6, 1999, between the Registrant and The PNC Financial Services Group, Inc., formerly PNC Bank Corp.

10.8	(2)	BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +

10.9	(2)	BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +

10.10	(3)	Agreement of Lease, dated May 3, 2000, between 40 East 52nd Street L.P. and the Registrant.

10.11	(4)	Amendment No. 1 to the 1999 Stock Award and Incentive Plan. +

10.12	(4)	Amendment No. 1 to the BlackRock, Inc. Amended and Restated Long-Term Deferred Compensation Plan. +

10.13	(4)	Amendment No. 1 to the BlackRock International, Ltd. Amended and Restated Long-Term Deferred Compensation Plan. +

10.14	(5)	Agreement of Lease, dated September 4, 2001, between 40 East 52nd Street L.P. and the Registrant.

10.15	(6)	BlackRock, Inc. 2001 Employee Stock Purchase Plan. +

10.16	(10)	Amended and Restated BlackRock, Inc. Voluntary Deferred Compensation Plan. +

10.17	(10)	Amended and Restated BlackRock, Inc. Involuntary Deferred Compensation Plan. +

10.18	(7)	Amendment No. 2 to the BlackRock, Inc. 1999 Stock Award and Incentive Plan. +

10.19	(9)	BlackRock, Inc. 2002 Long Term Retention and Incentive Plan. +

EXHIBIT INDEX (continued)


~~Exhibit No.~~		~~Description~~

~~10.20(9)~~		~~Share Surrender Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc., and The PNC Financial Services Group, Inc.~~

~~10.21(19)~~		~~First Amendment, dated as of February 15, 2006, to the Share Surrender Agreement, dated as of October 10, 2002, among PNC Bancorp, Inc., The PNC Financial Services Group, Inc. and the Registrant.~~

~~10.22(9)~~		~~Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +~~

~~10.23(9)~~		~~Amendment No. 1 to the Initial Public Offering Agreement, dated October 10, 2002, among The PNC Financial Services Group, Inc., PNC Asset Management, Inc. and the Registrant.~~

~~10.24(9)~~		~~Amendment No. 1 to the Registration Rights Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.~~

~~10.25(10)~~		~~Amended and Restated 1999 Annual Incentive Performance Plan. +~~

~~10.29(11)~~		~~First Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +~~

~~10.30(12)~~		~~Agreement of Lease, dated July 29, 2004, between Park Avenue Plaza Company L.P. and the Registrant.~~

~~10.31(12)~~		~~Letter Agreement, dated July 29, 2004, amending the Agreement of Lease between Park Avenue Plaza Company L.P. and the Registrant.~~

~~10.32(13)~~		~~Stock Purchase Agreement among MetLife, Inc., Metropolitan Life Insurance Company, SSRM Holdings, Inc. BlackRock, Inc. and BlackRock Financial Management, Inc., dated August 25, 2004.~~

~~10.33(14)~~		~~Form of Restricted Stock Agreement under the BlackRock, Inc. 1999 Stock Award and Incentive Plan.~~

~~10.34(14)~~		~~Form of BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan Award Agreement. +~~

~~10.35(15)~~		~~Bridge Promissory Note between Morgan Stanley Senior Funding, Inc. and BlackRock, Inc., dated January 28, 2005~~

~~10.36(16)~~		~~Purchase Agreement, dated February 16, 2005, between the Registrant and Morgan Stanley & Co., Inc., as representative of the initial purchasers named therein.~~

~~10.37(16)~~		~~Second Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +~~

~~10.38(16)~~		Registration Rights Agreement dated as of February 23, 2005, between the Registrant and Morgan Stanley & Co. Incorporated, as representative of the initial purchasers named therein, relating to the 2.625% Convertible Debentures due 2035.

~~10.39(20)~~		~~Implementation and Stockholder Agreement, dated as of February 15, 2006, among The PNC Financial Services Group, Inc., New Boise, Inc. and the Registrant.~~


Exhibit No.		Description

10.20	(9)	Share Surrender Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc., and The PNC Financial Services Group, Inc.

10.21	(19)	First Amendment, dated as of February 15, 2006, to the Share Surrender Agreement, dated as of October 10, 2002, among PNC Bancorp, Inc., The PNC Financial Services Group, Inc. and the Registrant.

10.22	(9)	Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +

10.23	(9)	Amendment No. 1 to the Initial Public Offering Agreement, dated October 10, 2002, among The PNC Financial Services Group, Inc., PNC Asset Management, Inc. and the Registrant.

10.24	(9)	Amendment No. 1 to the Registration Rights Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc. and certain holders of class B common stock of the Registrant.

10.25	(10)	Amended and Restated 1999 Annual Incentive Performance Plan. +

10.29	(11)	First Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +

10.30	(12)	Agreement of Lease, dated July 29, 2004, between Park Avenue Plaza Company L.P. and the Registrant.

10.31	(12)	Letter Agreement, dated July 29, 2004, amending the Agreement of Lease between Park Avenue Plaza Company L.P. and the Registrant.

10.32	(13)	Stock Purchase Agreement among MetLife, Inc., Metropolitan Life Insurance Company, SSRM Holdings, Inc. BlackRock, Inc. and BlackRock Financial Management, Inc., dated August 25, 2004.

10.33	(14)	Form of Restricted Stock Agreement under the BlackRock, Inc. 1999 Stock Award and Incentive Plan.

10.34	(14)	Form of BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan Award Agreement. +

10.35	(15)	Bridge Promissory Note between Morgan Stanley Senior Funding, Inc. and BlackRock, Inc., dated January 28, 2005

10.36	(16)	Purchase Agreement, dated February 16, 2005, between the Registrant and Morgan Stanley & Co., Inc., as representative of the initial purchasers named therein.

10.37	(16)	Second Amendment to the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan. +

10.38	(16)	Registration Rights Agreement dated as of February 23, 2005, between the Registrant and Morgan Stanley & Co. Incorporated, as representative of the initial purchasers named therein, relating to the 2.625% Convertible Debentures due 2035.

10.39	(20)	Implementation and Stockholder Agreement, dated as of February 15, 2006, among The PNC Financial Services Group, Inc., New Boise, Inc. and the Registrant.

EXHIBIT INDEX (continued)


Exhibit No.		Description

10.40	(21)	Stockholder Agreement, dated as of February 15, 2006, between Merrill Lynch & Co., Inc. and New Boise, Inc.

31.1		Section 302 Certification of Chief Executive Officer.

31.2		Section 302 Certification of Chief Financial Officer.

32.1		Section 906 Certification of Chief Executive Officer and Chief Financial Officer.


~~Exhibit No.~~		~~Description~~

~~10.40 (21)~~		~~Stockholder Agreement, dated as of February 15, 2006, between Merrill Lynch & Co., Inc. and New Boise, Inc.~~

~~31.1~~		~~Section 302 Certification of Chief Executive Officer.~~

~~31.2~~		~~Section 302 Certification of Chief Financial Officer.~~

~~32.1~~		~~Section 906 Certification of Chief Executive Officer and Chief Financial Officer.~~

(1)	Incorporated by Reference to the Registrant’s Registration Statement on Form S-1 (Registration No. 333-78367), as amended, originally filed with the Securities and Exchange Commission on May 13, 1999.

(2)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-32406), originally filed with the Securities and Exchange Commission on March 14, 2000.

(3)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended March 31, 2000.

(4)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2000.

(5)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2001.

(6)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-68670), originally filed with the Securities and Exchange Commission on August 30, 2001.

(7)

Incorporated by Reference to the Registrant’s Registration Statement on Form S-8 (Registration No. 333-68666), originally filed with the Securities and Exchange Commission on August 30, 2001.

(8)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended June 30, 2002.

(9)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended September 30, 2002.

(10)

Incorporated by Reference to the Registrant’s Annual Report on Form 10-K (Commission File No. 001-15305), for the year ended December 31, 2002.

(11)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended March 31, 2004.

(12)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305), for the quarter ended June 30, 2004.

(13)

Incorporated by Reference to Exhibit 99.3 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on August 30, 2004.

(14)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305) for the quarter ended September 30, 2004.

(15)

Incorporated by Reference to Exhibit 99.2 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on January 31, 2005.

(16)

Incorporated by Reference to the Registrant’s Annual Report on Form 10-K (Commission File No. 001-15305) for the year ended December 31, 2004.

(17)

Incorporated by Reference to the Registrant’s Quarterly Report on Form 10-Q (Commission File No. 001-15305) for the quarter ended September 30, 2005.

(18)

Incorporated by Reference to Exhibit 2.1 to the Registrant’s Current Report on Form 8-K (Commission File
No. 001-15305) filed on February 22, 2006.

(19)

Incorporated by Reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

(20)

Incorporated by Reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

(21)

Incorporated by Reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (Commission File No. 001-15305) filed on February 22, 2006.

Denotes compensatory plans.


	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs¹
January 1, 2006 through January 31, 2006	310²	$	125.71	—	180,825
February 1, 2006 through February 28, 2006	—		—	—	180,825
March 1, 2006 through March 31, 2006	—		—	—	180,825

Total	310	$	125.71	—

Aggregate Votes

Approval of the Amendment of the BlackRock, Inc. 1999 Stock Award and Incentive Plan