---

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 September 30, 2005



OR



| ̈ | 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.

(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 52ndStreet, New York, NY 10022

(Address of principal executive offices) (Zip Code)



(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 ̈



Indicate by check mark whether the registrant is an
accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes  x    No ̈



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



As of October 31, 2005, there were 19,683,428 shares of the registrants class A common stock outstanding and 44,310,617 shares of the registrants class B
common stock outstanding.



---



---

BlackRock, Inc.

Index to Form 10-Q



|        |  |                                                                                       |  |     
|------- |  | ------------------------------------------------------------------------------------- |  | ----
|        |  |                                                                                       |  | Page
|        |  | PART I                                                                                |  |     
|        |  |                                                                                      
|        |  | FINANCIAL INFORMATION                                                                 |  |     
|        |  |                                                                                      
|Item 1. |  | Financial Statements                                                                  |  |     
|        |  |                                                                                      
|        |  | Consolidated Statements of Financial Condition                                        |  | 1   
|        |  |                                                                                      
|        |  | Consolidated Statements of Operations                                                 |  | 2   
|        |  |                                                                                      
|        |  | Consolidated Statements of Cash Flows                                                 |  | 3   
|        |  |                                                                                      
|        |  | Notes to Consolidated Financial Statements                                            |  | 4   
|        |  |                                                                                      
|Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 32  
|        |  |                                                                                      
|Item 3. |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 66  
|        |  |                                                                                      
|Item 4. |  | Controls and Procedures                                                               |  | 69  
|        |  |                                                                                      
|        |  | PART II  OTHER INFORMATION                                                            |  |     
|        |  |                                                                                      
|Item 1. |  | Legal Proceedings                                                                     |  | 70  
|        |  |                                                                                      
|Item 2. |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 71  
|        |  |                                                                                      
|Item 6. |  | Exhibits                                                                              |  | 72  



---

PART I - FINANCIAL INFORMATION

Item 1.
Financial Statements



BlackRock, Inc.

Consolidated Statements of Financial Condition

(Dollar amounts in thousands)



|                                                                                |  |                   |           |   |                  |   |           |  
|------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                                                                |  | September 30,2005 |           |   | December 31,2004 |  
|                                                                                |  | (unaudited)       |           |   |                  |  
|Assets                                                                          |  |                   |           |   |                  |   |           |  
|Cash and cash equivalents                                                       |  | $                 | 396,514   |   |                  | $ | 457,673   |  
|Accounts receivable                                                             |  |                   | 269,408   |   |                  |   | 153,152   |  
|Receivable from affiliates                                                      |  |                   | 5,264     |   |                  |   | 4,692     |  
|Investments                                                                     |  |                   | 292,267   |   |                  |   | 227,497   |  
|Property and equipment, net                                                     |  |                   | 123,687   |   |                  |   | 93,701    |  
|Intangible assets, net                                                          |  |                   | 491,710   |   |                  |   | 184,110   |  
|Deferred mutual fund commissions                                                |  |                   | 12,555    |   |                  |   |          |  
|Other assets                                                                    |  |                   | 81,699    |   |                  |   | 24,410    |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Total assets                                                                    |  | $                 | 1,673,104 |   |                  | $ | 1,145,235 |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Liabilities                                                                     |  |                   |           |   |                  |   |           |  
|Accrued compensation                                                            |  | $                 | 409,992   |   |                  | $ | 311,351   |  
|Accounts payable and accrued liabilities                                        |  |                   |           |   |                  |   |           |  
|Unaffiliated                                                                    |  |                   | 50,709    |   |                  |   | 27,185    |  
|Affiliated                                                                      |  |                   | 29,769    |   |                  |   | 3,632     |  
|Purchase price contingencies                                                    |  |                   | 29,775    |   |                  |   |          |  
|Acquired management contract obligations                                        |  |                   | 3,791     |   |                  |   | 4,810     |  
|Long-term borrowings                                                            |  |                   | 250,000   |   |                  |   |          |  
|Other liabilities                                                               |  |                   | 22,292    |   |                  |   | 12,736    |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Total liabilities                                                               |  |                   | 796,328   |   |                  |   | 359,714   |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Minority interest                                                               |  |                   | 9,586     |   |                  |   | 17,169    |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Stockholders equity                                                            |  |                   |           |   |                  |   |           |  
|Common stock, class A, 19,975,305 and 19,243,878 shares issued, respectively    |  |                   | 200       |   |                  |   | 192       |  
|Common stock, class B, 45,117,284 and 45,499,510 shares issued, respectively    |  |                   | 453       |   |                  |   | 455       |  
|Additional paid-in capital                                                      |  |                   | 184,427   |   |                  |   | 165,377   |  
|Retained earnings                                                               |  |                   | 753,179   |   |                  |   | 650,016   |  
|Unearned compensation                                                           |  |                   | (12,772   | ) |                  |   | (4,588    | )
|Accumulated other comprehensive income                                          |  |                   | 4,490     |   |                  |   | 8,254     |  
|Treasury stock, class A, at cost, 343,727 and 270,998 shares held, respectively |  |                   | (28,978   | ) |                  |   | (17,545   | )
|Treasury stock, class B, at cost, 806,667 shares held                           |  |                   | (33,809   | ) |                  |   | (33,809   | )
|                                                                                |  |                   |           |   |                  |   |           |  
|Total stockholders equity                                                      |  |                   | 867,190   |   |                  |   | 768,352   |  
|                                                                                |  |                   |           |   |                  |   |           |  
|Total liabilities and stockholders equity                                      |  | $                 | 1,673,104 |   |                  | $ | 1,145,235 |  
|                                                                                |  |                   |           |   |                  |   |           |  



See accompanying notes to consolidated financial statements.



- 1 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



BlackRock, Inc.

Consolidated Statements of Operations

(Dollar amounts in thousands, except share data)

(unaudited)



|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|------------------------------------------------------- |  | -------------------------------- | ---------- | - | ------------------------------- | - | ---------- | ---- |  | - | ---------- | - |  | - | ---------- | -
|                                                        |  | Three months ended September 30, |            |   | Nine months ended September 30, |  
|                                                        |  | 2005                             |            |   | 2004                            |   |            | 2005 |  |   | 2004       |  
|Revenue                                                 |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Investment advisory and administration fees             |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Separate accounts                                       |  | $                                | 172,818    |   |                                 | $ | 93,482     |      |  | $ | 468,927    |   |  | $ | 304,386    |  
|Mutual funds                                            |  |                                  | 81,823     |   |                                 |   | 54,073     |      |  |   | 229,441    |   |  |   | 165,500    |  
|Other income                                            |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Unaffiliated                                            |  |                                  | 41,153     |   |                                 |   | 22,106     |      |  |   | 111,969    |   |  |   | 62,773     |  
|Affiliated                                              |  |                                  | 5,013      |   |                                 |   | 1,338      |      |  |   | 11,941     |   |  |   | 3,975      |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Total revenue                                           |  |                                  | 300,807    |   |                                 |   | 170,999    |      |  |   | 822,278    |   |  |   | 536,634    |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Expense                                                 |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Employee compensation and benefits                      |  |                                  | 155,077    |   |                                 |   | 155,556    |      |  |   | 413,036    |   |  |   | 303,243    |  
|Fund administration and servicing costs                 |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Unaffiliated                                            |  |                                  | 7,747      |   |                                 |   | 4,050      |      |  |   | 19,169     |   |  |   | 10,412     |  
|Affiliated                                              |  |                                  | 4,250      |   |                                 |   | 4,227      |      |  |   | 12,362     |   |  |   | 14,243     |  
|General and administration                              |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Unaffiliated                                            |  |                                  | 49,859     |   |                                 |   | 27,778     |      |  |   | 137,629    |   |  |   | 85,104     |  
|Affiliated                                              |  |                                  | 1,665      |   |                                 |   | 1,481      |      |  |   | 6,460      |   |  |   | 6,817      |  
|Amortization of intangible assets                       |  |                                  | 2,540      |   |                                 |   | 283        |      |  |   | 5,477      |   |  |   | 746        |  
|Impairment of intangible assets                         |  |                                  |           |   |                                 |   |           |      |  |   |           |   |  |   | 6,097      |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Total expense                                           |  |                                  | 221,138    |   |                                 |   | 193,375    |      |  |   | 594,133    |   |  |   | 426,662    |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Operating income (loss)                                 |  |                                  | 79,669     |   |                                 |   | (22,376    | )    |  |   | 228,145    |   |  |   | 109,972    |  
|                                                        |  |                                  |            |  
|Non-operating income (expense)                          |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Investment income                                       |  |                                  | 21,439     |   |                                 |   | 4,717      |      |  |   | 37,252     |   |  |   | 27,652     |  
|Interest expense                                        |  |                                  | (2,008     | ) |                                 |   | 965        |      |  |   | (6,084     | ) |  |   | (669       | )
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Total non-operating income                              |  |                                  | 19,431     |   |                                 |   | 5,682      |      |  |   | 31,168     |   |  |   | 26,983     |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Income (loss) before income taxes and minority interest |  |                                  | 99,100     |   |                                 |   | (16,694    | )    |  |   | 259,313    |   |  |   | 136,955    |  
|Income taxes                                            |  |                                  | 37,077     |   |                                 |   | (7,265     | )    |  |   | 95,732     |   |  |   | 39,345     |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Income (loss) before minority interest                  |  |                                  | 62,023     |   |                                 |   | (9,429     | )    |  |   | 163,581    |   |  |   | 97,610     |  
|Minority interest                                       |  |                                  | 904        |   |                                 |   | 385        |      |  |   | 2,591      |   |  |   | 4,221      |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Net income (loss)                                       |  | $                                | 61,119     |   |                                 | $ | (9,814     | )    |  | $ | 160,990    |   |  | $ | 93,389     |  
|                                                        |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Earnings (loss) per share                               |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Basic                                                   |  | $                                | 0.95       |   |                                 | $ | (0.15      | )    |  | $ | 2.51       |   |  | $ | 1.47       |  
|Diluted                                                 |  | $                                | 0.92       |   |                                 | $ | (0.15      | )    |  | $ | 2.41       |   |  | $ | 1.42       |  
|                                                        |  |                                  |            |  
|Dividends paid per share                                |  | $                                | 0.30       |   |                                 | $ | 0.25       |      |  | $ | 0.90       |   |  | $ | 0.75       |  
|                                                        |  |                                  |            |  
|Weighted-average shares outstanding                     |  |                                  |            |   |                                 |   |            |      |  |   |            |   |  |   |            |  
|Basic                                                   |  |                                  | 64,087,871 |   |                                 |   | 63,676,776 |      |  |   | 64,243,408 |   |  |   | 63,693,281 |  
|Diluted                                                 |  |                                  | 66,714,797 |   |                                 |   | 63,676,776 |      |  |   | 66,809,706 |   |  |   | 65,858,552 |  



See accompanying notes to
consolidated financial statements.



- 2 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



BlackRock, Inc.

Consolidated Statements of Cash Flows

(Dollar amounts in thousands)

(unaudited)



|                                                                                  |  |                           |          |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                  |  | Year to DateSeptember 30, |         
|                                                                                  |  | 2005                      |          |   | 2004 |  
|Cash flows from operating activities                                              |  |                           |          |   |      |   |         |  
|Net income                                                                        |  | $                         | 160,990  |   |      | $ | 93,389  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                           |          |   |      |   |         |  
|Depreciation and amortization                                                     |  |                           | 22,414   |   |      |   | 15,462  |  
|Impairment of intangible assets                                                   |  |                           |         |   |      |   | 6,097   |  
|Minority interest                                                                 |  |                           | 2,591    |   |      |   | 4,221   |  
|Stock-based compensation                                                          |  |                           | 52,963   |   |      |   | 9,518   |  
|Deferred income taxes                                                             |  |                           | (2,609   | ) |      |   | (20,908 | )
|Tax benefit from stock-based compensation                                         |  |                           | 4,040    |   |      |   | 1,690   |  
|Net gain on investments                                                           |  |                           | (15,580  | ) |      |   | (13,142 | )
|Amortization of bond issuance costs                                               |  |                           | 700      |   |      |   |        |  
|Deferred mutual fund commissions                                                  |  |                           | 8,269    |   |      |   |        |  
|Changes in operating assets and liabilities:                                      |  |                           |          |   |      |   |         |  
|Increase in accounts receivable                                                   |  |                           | (78,326  | ) |      |   | (22,998 | )
|Increase in receivable from affiliates                                            |  |                           | (572     | ) |      |   | (608    | )
|Increase in investments, trading                                                  |  |                           | (7,927   | ) |      |   | (10,600 | )
|Increase in other assets                                                          |  |                           | (39,676  | ) |      |   | (952    | )
|(Decrease) increase in accrued compensation                                       |  |                           | (48,520  | ) |      |   | 85,620  |  
|Increase (decrease) in accounts payable and accrued liabilities                   |  |                           | 18,307   |   |      |   | (4,387  | )
|Increase in other liabilities                                                     |  |                           | 7,756    |   |      |   | 1,060   |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash provided by operating activities                                             |  |                           | 84,820   |   |      |   | 143,462 |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash flows from investing activities                                              |  |                           |          |   |      |   |         |  
|Purchase of property and equipment                                                |  |                           | (42,930  | ) |      |   | (15,245 | )
|Purchase of investments                                                           |  |                           | (27,730  | ) |      |   | (90,121 | )
|Sale of investments                                                               |  |                           | 44,464   |   |      |   | 145,737 |  
|Sale of real estate held for sale                                                 |  |                           | 112,184  |   |      |   |        |  
|Deemed cash contribution upon consolidation of VIE                                |  |                           |         |   |      |   | 6,412   |  
|Consolidation of sponsored investment funds                                       |  |                           |         |   |      |   | (43,169 | )
|Acquisitions, net of cash acquired and purchase price contingencies               |  |                           | (247,220 | ) |      |   | (74     | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash (used in) provided by investing activities                                   |  |                           | (161,232 | ) |      |   | 3,540   |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash flows from financing activities                                              |  |                           |          |   |      |   |         |  
|Borrowings, net of issuance costs                                                 |  |                           | 395,000  |   |      |   |        |  
|Principal repayment of borrowings                                                 |  |                           | (150,000 | ) |      |   |        |  
|Repayment of short-term borrowings                                                |  |                           | (111,840 | ) |      |   |        |  
|Subscriptions to consolidated sponsored investment funds                          |  |                           | 7,996    |   |      |   | 5,152   |  
|Decrease in cash due to deconsolidated sponsored investment fund                  |  |                           | (5,509   | ) |      |   |        |  
|Distributions paid to minority interest holders                                   |  |                           |         |   |      |   | (5,794  | )
|Dividends paid                                                                    |  |                           | (57,507  | ) |      |   | (47,685 | )
|Reissuance of treasury stock                                                      |  |                           | 13,268   |   |      |   | 13,325  |  
|Purchase of treasury stock                                                        |  |                           | (72,775  | ) |      |   | (48,539 | )
|Issuance of class A common stock                                                  |  |                           | 706      |   |      |   |        |  
|Acquired management contract obligation payment                                   |  |                           | (1,019   | ) |      |   | (926    | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash provided by (used in) financing activities                                   |  |                           | 18,320   |   |      |   | (84,467 | )
|                                                                                  |  |                           |          |   |      |   |         |  
|Effect of exchange rate changes on cash and cash equivalents                      |  |                           | (3,067   | ) |      |   | 955     |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Net (decrease) increase in cash and cash equivalents                              |  |                           | (61,159  | ) |      |   | 63,490  |  
|Cash and cash equivalents, beginning of period                                    |  |                           | 457,673  |   |      |   | 315,941 |  
|                                                                                  |  |                           |          |   |      |   |         |  
|Cash and cash equivalents, end of period                                          |  | $                         | 396,514  |   |      | $ | 379,431 |  
|                                                                                  |  |                           |          |   |      |   |         |  



See accompanying notes to
consolidated financial statements.



- 3 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



BlackRock, Inc.

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except share data)

(unaudited)



1. Significant Accounting Policies



Basis of Presentation



BlackRock, Inc., a Delaware corporation
(together with its subsidiaries, BlackRock or the Company), is majority-owned indirectly by The PNC Financial Services Group, Inc. (PNC). The consolidated financial statements of BlackRock include the assets,
liabilities and earnings of its wholly owned subsidiaries: BlackRock Advisors, Inc., BlackRock Institutional Management Corporation, BlackRock Financial Management, Inc., BlackRock Investments, Inc., BlackRock Funding, Inc., BlackRock Overseas
Investment Corp. and BlackRock Portfolio Holdings, Inc. and each of their subsidiaries. The Company also consolidates entities in which it holds a majority of the outstanding equity or has been deemed the primary beneficiary. Intercompany accounts
and transactions between consolidated entities have been eliminated. The consolidated interim financial statements of BlackRock included herein have been prepared in accordance with accounting principles generally accepted in the United States of
America (GAAP) for interim financial information and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. These consolidated financial
statements are unaudited and should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004. The Company follows
the same accounting policies in the preparation of interim reports as set forth in the annual report. In the opinion of management, the consolidated financial statements reflect all adjustments, which are of a normal recurring nature and necessary
for a fair presentation of the financial position, results of operations and cash flows of BlackRock for the interim periods presented, and are not necessarily indicative of a full years results.



Use of Estimates



In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the amounts
reported in the financial statements. Actual results could differ from those estimates.



Investments



Readily Marketable Securities



The accounting method used for the Companys readily marketable securities is
dependent upon the Companys ownership level. If the Company does not possess significant influence over the issuers operations, the securities are classified as trading or available for sale, depending on the Companys intent to
hold the security. Investments, trading primarily represent investments made by the Company in certain of the BlackRock Fundswhich are held in a Rabbi Trust with respect to senior employee elections under BlackRock deferred compensation
plans and securities held by Company-sponsored investment funds which have been consolidated due to the Companys majority ownership. These securities are recorded at fair market value with unrealized gains and losses included in the
accompanying consolidated statements of operations as investment income (expense). Investments, available for sale consist primarily of corporate investments in BlackRock funds and collateralized debt obligations. The resulting unrealized gains and
losses on investments, available for sale are included in the accumulated other comprehensive income or loss component of stockholders equity, net of tax. If the Company holds significant influence over the issuer of a readily marketable
equity security, the investment is accounted for under the equity method of accounting and included in investments, other. The Companys share of the investees net income is included in investment income on the consolidated statements of
operations.



- 4 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Investments (continued)



Non-marketable Equity Securities



Items classified as investments, other consist primarily of certain institutional and private placement portfolios (alternative investment products) and are
accounted for using the cost or equity methods of accounting. If the Company has significant influence over the investees operations, the equity method of accounting is used and the Companys share of the investees net income is
recorded as investment income (expense). If the Company does not hold significant influence over the investees operations, the cost method of accounting is used.



Occasionally, the Company will acquire a controlling equity interest in a sponsored investment fund as a seed investment. The cash flows
originating from consolidation of sponsored investment funds, as presented in the consolidated statements of cash flows, primarily represent the purchase of securities by such funds using proceeds from the Companys initial seed investments.
All of the consolidated funds investments are carried at fair value, with corresponding changes in the securities fair values reflected in investment income (expense) in the Companys consolidated statement of operations. In the
absence of a publicly-available market value, fair value for an investment is estimated in good faith by the Companys management based on such factors as the liquidity, financial condition and current and projected operating performance of the
investment and, in the case of private investment fund investments, the net asset value as provided by the private investment funds investment manager. When the Companys interest in any of these funds falls below 50%, the funds will be
deconsolidated and accounted for under the equity method or other methods, as appropriate. At September 30, 2005, investments subject to fair value accounting represented 19%, or approximately $54,100, of total investments.



Realized gains and losses on trading, available for sale and other investments are calculated
on a specific identification basis and, along with interest and dividend income, are included in investment income (expense), in the accompanying consolidated statements of operations. The Companys management periodically assesses impairment
on investments to determine if it is other than temporary. Several of the Companys available for sale investments represent interests in collateralized debt obligations in which the Company acts in the capacity of collateral manager. The
Company reviews cash flow estimates throughout the life of each collateralized debt obligation. If the estimate of future cash flows (taking into account both timing and amount) is lower than the last estimate, an impairment is recognized based on
the excess of the carrying amount of the investment over its fair value. In evaluating impairments on all other available for sale and other securities, the Company considers the length of time and the extent to which the securitys market
value, if determinable, has been less than its cost, the financial condition and near-term prospects of the securitys issuer and the Companys intended holding period for the security. Any impairment on investments that is deemed other
than temporary is recorded in non-operating income (expense) in the consolidated statements of operations as a realized loss.



- 5 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Stock-Based Compensation



Effective January 1, 2003, the Company adopted the fair value recognition provisions of Statement of Financial Accounting Standards Statement (SFAS)
No. 123, Accounting for Stock-Based Compensation, prospectively to all employee awards granted, modified or settled after January 1, 2003. Therefore, the cost related to stock-based employee compensation included in the
determination of net income for the periods ending September 30, 2005 and 2004 is less than that which would have been recognized if the fair value based method had been applied to all awards issued prior to the effective date of SFAS
No. 123. Awards under the Companys plans vest over periods ranging from two to four years.



The following table illustrates the effect on net income (loss) and earnings (loss) per share if the fair value based method had been applied to all outstanding and unvested awards in each period.



|                                                                                                                                                |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                                |  | Three months endedSeptember 30, |        |   | Nine months endedSeptember 30, |  
|                                                                                                                                                |  | 2005                            |        |   | 2004                           |   |         | 2005 |  |   | 2004    |  
|Net income (loss), as reported                                                                                                                  |  | $                               | 61,119 |   |                                | $ | (9,814  | )    |  | $ | 160,990 |   |  | $ | 93,389  |  
|Add: Stock-based employee compensation expense included in reported net income, net of related tax effects                                      |  |                                 | 2,339  |   |                                |   | 1,041   |      |  |   | 6,173   |   |  |   | 3,372   |  
|Deduct: Total stock-based employee compensation expense determined under the fair value based method for all awards, net of related tax
effects |  |                                 | (4,342 | ) |                                |   | (3,497  | )    |  |   | (12,182 | ) |  |   | (11,162 | )
|                                                                                                                                                |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Pro forma net income (loss)                                                                                                                     |  | $                               | 59,116 |   |                                | $ | (12,270 | )    |  | $ | 154,981 |   |  | $ | 85,599  |  
|                                                                                                                                                |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Earnings (loss) per share:                                                                                                                      |  |                                 |        |   |                                |   |         |      |  |   |         |   |  |   |         |  
|Basic - as reported                                                                                                                             |  | $                               | 0.95   |   |                                | $ | (0.15   | )    |  | $ | 2.51    |   |  | $ | 1.47    |  
|Basic - pro forma                                                                                                                               |  | $                               | 0.92   |   |                                | $ | (0.19   | )    |  | $ | 2.41    |   |  | $ | 1.34    |  
|                                                                                                                                                |  |                                 |        |  
|Diluted - as reported                                                                                                                           |  | $                               | 0.92   |   |                                | $ | (0.15   | )    |  | $ | 2.41    |   |  | $ | 1.42    |  
|Diluted - pro forma                                                                                                                             |  | $                               | 0.89   |   |                                | $ | (0.19   | )    |  | $ | 2.32    |   |  | $ | 1.30    |  



- 6 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Deferred Mutual Fund Commissions



Prior to the Companys acquisition of SSRM Holdings, Inc. (SSR) (see note 2), an indirect wholly-owned subsidiary of PNC paid the sales commissions and
received the sales charges on back-end loaded shares of certain BlackRock Funds. Upon the closing of the SSR acquisition, the Company acquired approximately $20,800 in deferred mutual fund commissions, representing broker sales commissions
related to SSRs mutual fund family. Concurrent with the closing of the SSR acquisition, these mutual funds were merged into BlackRock Funds. All commissions incurred subsequent to that date have been financed by the indirect
wholly-owned subsidiary of PNC.



Deferred mutual fund commissions are amortized
over an estimated useful life of six years from the date of issuance, based on the estimated recoverability of the asset through distribution fee payments or contingent deferred sales charges. Contingent deferred sales charges received from early
shareholder withdrawals reduce the unamortized deferred mutual fund commissions balance.



The Company periodically will evaluate the recoverability of deferred mutual fund commissions by assessing whether the unamortized asset can be recovered over its remaining life through an analysis of net undiscounted
future cash flows related to the asset. If such an assessment indicates that the undiscounted cash flows are not sufficient to recover the recorded carrying value, the assets will be adjusted to fair value with a corresponding impairment charge
reflected in the consolidated statements of operations. No such impairments were recorded in the periods presented.



Revenue Recognition



Investment advisory and administration fees are recognized as the services are performed. Such fees are primarily based on pre-determined percentages of the market values of the assets under management or, in the case
of certain real estate clients, net operating income generated by the underlying properties, and are affected by changes in assets under management, including market appreciation or depreciation and net subscriptions or redemptions. Investment
advisory and administration fees for mutual funds are shown net of fees waived pursuant to expense limitations. Certain real estate fees are earned upon the acquisition or disposition of properties in accordance with applicable investment management
agreements and are generally recognized at the closing of the respective real estate transactions.



The Company also receives performance fees or an incentive allocation from alternative investment products and certain separate accounts. These performance fees are earned upon attaining specified investment return
thresholds. Such fees are recorded upon completion of the measurement period.



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, commercial and mortgage banks, savings institutions and government agencies. These services are provided under the brand name BlackRock Solutions®and include a wide array of risk management services and enterprise
investment system outsourcing to clients. Fees earned for BlackRock Solutions services are either based on predetermined percentages of the market value of assets subject to the services or on fixed monthly or quarterly payments. Certain
client accounts can also be subject to performance fees at the clients discretion. The fees earned on risk management, investment analytics and investment system assignments are recorded as other income on the consolidated statements of
operations.



- 7 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Recent Accounting Developments



In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123R, Share-Based Payment. This statement is a revision to
SFAS No. 123, Accounting for Stock-Based Compensation, and superceded Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees. This 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 will be 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 will be 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 will be estimated using option-pricing models. If an equity award is modified after the
grant date, incremental compensation cost will be 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. As amended by Rule 4-01(a) of
Regulation S-X promulgated by the Securities and Exchange Commission (the SEC), this statement is effective as of the beginning of the first interim or annual reporting period of the Companys first fiscal year beginning on or after
December 15, 2005. The Company will adopt SFAS No. 123R, as amended, effective January 1, 2006.



Upon adoption, the Company has two application methods from which to choose: the modified-prospective transition approach or the modified-retrospective transition
approach. Under the modified-prospective transition method, the Company would be required to recognize compensation cost for share-based awards to employees based on their grant-date fair value from the beginning of the fiscal period in which the
recognition provisions are first applied, 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. Under the modified-retrospective transition method, the Company would restate prior periods by recognizing compensation cost in the amounts previously reported in the pro forma footnote disclosure
under SFAS No. 123. Under this method, the Company is permitted to apply this presentation to all periods presented or to the start of the fiscal year in which SFAS No. 123R is adopted. The Company would follow the same
guidelines as in the modified-prospective transition method for awards granted subsequent to adoption and those that were granted and not yet vested. The Company will adopt the modified-prospective transition approach, which will reduce the
Companys net income by the grant-date fair value of all unvested stock options in the year of adoption. In addition, upon the adoption of SFAS No. 123R, diluted shares outstanding will be reduced for all shares reserved for unvested stock
options expensed under SFAS No. 123R (approximately 1.9 million shares at September 30, 2005). The adoption of SFAS No. 123R is expected to reduce diluted earnings per share by approximately $0.02 in 2006.



- 8 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Recent Accounting Developments (continued)



In March 2005, the Staff of the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 107 regarding the
Staffs interpretation of share-based payments. This interpretation expresses the views of the Staff regarding the interaction between SFAS No. 123R and certain SEC rules and regulations and provides the Staffs views regarding the
valuation of share-based payment arrangements for public companies. In particular, this SAB provides guidance related to share-based payment transactions with non-employees, the transition from nonpublic to public entity status, valuation methods,
the accounting for certain redeemable financial instruments issued under share-based payment arrangements, the classification of compensation expense, non-GAAP financial measures, first time adoption of SFAS No. 123R in an interim period,
capitalization of compensation cost related to share-based payment arrangements, the accounting for income tax effects of share-based payment arrangements upon adoption of SFAS No. 123R, the modification of employee share options prior to
adoption of SFAS No. 123R and disclosures in Managements Discussion and Analysis subsequent to the adoption of SFAS No. 123R. The Company adopted the disclosure provisions of SAB No. 107 during the first quarter of 2005. Upon
adoption of these provisions, the Company discontinued separate disclosure of expenses, and the corresponding accrued amounts, related to the vesting of awards under the BlackRock, Inc. 2002 Long Term Retention and Incentive Plan (LTIP)
in the Companys financial statements. The Company will adopt the remaining provisions of SAB No. 107 in connection with its adoption of SFAS No. 123R on January 1, 2006. The adoption of these provisions is not expected to have a
significant impact on the Companys consolidated financial statements.



In
March 2005, the FASB issued FASB Interpretation (FIN) No. 47, Accounting for Conditional Asset Retirement Obligations. FIN No. 47 establishes a framework for liability recognition related to a legal obligation to perform
an asset retirement activity in which the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the entity. In addition, FIN No. 47 also clarifies when an entity would have
sufficient information to reasonably estimate the fair value of an asset retirement obligation. This Interpretation is effective no later than the end of fiscal years ending after December 15, 2005 and will be adopted by the Company on
December 31, 2005. The adoption of FIN No. 47 is not expected to have a significant impact on the Companys consolidated financial statements.



In March 2005, the FASB issued FASB Staff Position (FSP) FIN 46(R)-5,Implicit Variable Interests Under FIN 46. FSP FIN 46(R)-5 states that a reporting
entity should consider whether it holds an implicit variable interest in a variable interest entity (VIE) or in a potential VIE. If the aggregate of the explicit and implicit variable interests held by the reporting entity and its
related parties would, if held by a single party, identify that party as the primary beneficiary, the party within the group most closely associated with the VIE should be deemed the primary beneficiary. The effective date of FSP FIN 46(R)-5 was the
first reporting period beginning after March 31, 2005. The adoption of FSP FIN 46(R)-5 did not have a significant impact on the Companys consolidated financial statements.



- 9 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



1. Significant Accounting Policies (continued)



Recent Accounting Developments (continued)



FSP No. 109-2, Accounting and Disclosure Guidance for the Foreign Earnings Repatriation Provision within the American Jobs Creation Act of 2004, provides
guidance under SFAS No. 109, Accounting for Income Taxes, with respect to recording the potential impact of the repatriation provisions of the American Jobs Creation Act of 2004 (the Jobs Act) on enterprises income tax
expense and deferred tax liability. The Jobs Act was enacted on October 22, 2004. FSP No. 109-2 states that an enterprise is allowed time beyond the financial reporting period of enactment to evaluate the effect of the Jobs Act on its plan
for reinvestment or repatriation of foreign earnings for purposes of applying SFAS No. 109, Accounting for Income Taxes. Management has concluded that it is not in the Companys best interests to repatriate any earnings under the
Jobs Act. Accordingly, the Company does not expect the adoption of FSP No. 109-2 to have a significant impact on the consolidated financial statements.



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 on 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 implementation of SFAS
No. 154 is not expected to have a significant impact on the Companys consolidated financial statements.



Reclassification of Prior Periods Financial Statements



Certain items previously reported have been reclassified to conform with the current period presentation.



- 10 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



2. Acquisition



In January 2005, the Company closed the acquisition of SSR, the holding company of State Street Research & Management Company (SSRM) and SSR Realty
Advisors, Inc. (renamed BlackRock Realty Advisors, Inc., Realty), from MetLife, Inc. (MetLife) for an adjusted purchase price of $237,356 in cash and approximately 550,000 shares of BlackRock restricted class A common stock.
MetLife is precluded from selling these shares until the third anniversary of the closing, except in limited circumstances. In deriving a fair value for this common stock, the Company referred to a valuation discount recommendation that was compiled
by an independent third party valuation services firm on the Companys behalf. This firm based its recommended discount range of 15% to 20% on Black Scholes and Longstaff valuations of the embedded put option on the Companys restricted
shares and historical differentials between restricted stock and freely-marketable stock of publicly-traded companies.



The stock purchase agreement for the SSR transaction provides for an additional payment to MetLife on the first anniversary of the closing of the SSR transaction (January
31, 2006) of up to $75,000 based on the Company achieving specified retention levels of assets under management (AUM) and run-rate revenue as of the signing date of the stock purchase agreement. The first anniversary contingent payment
has two components: directly-sourced revenue and MetLife-sourced revenue. The directly-sourced revenue payment is subject to a maximum of $30,000, provided one-year anniversary revenue exceeds 120% of signing date revenue. The MetLife-sourced
revenue payment is subject to a maximum of $45,000, provided one year anniversary revenue exceeds 120% of signing date revenue. These payments decline to $20,000 and $30,000, respectively, if one-year anniversary revenue approximates 100% of signing
date levels. No contingent payment is required if directly-sourced and MetLife-sourced revenue fall below 80% and 95%, respectively, of revenue on the signing date of the stock purchase agreement. In addition, the stock purchase agreement provides
for two other contingent payments. On December 31, 2006, MetLife will receive 32.5% of any performance fees earned on a large institutional real estate client. As of September 30, 2005, no performance fees had been earned on this
institutional real estate client. In addition, on the fifth anniversary of the closing of the SSR transaction, MetLife could receive an additional payment up to a maximum of $10,000 based on the Companys retained AUM associated with the
MetLife defined benefit and defined contribution plans. The Company is unable to estimate the potential obligations under the contingent payments because it is unable to predict at this time what specific retention levels of run-rate revenue will be
on the first anniversary of closing the SSR transaction, what the Companys retained AUM will be on the fifth anniversary of the closing date of the SSR transaction, or what performance fees will be earned on the institutional real estate
client.



At closing, the Company recorded the excess of assets acquired and
liabilities assumed over the cost of the acquired entity as a pro rata reduction of the amounts assigned to relevant fixed and intangible acquired assets. Subsequent to this determination, the Company recognized a contingent liability of $55,332 for
potential additional payments to MetLife and increased the carrying value of acquired assets. The stock purchase agreement provided for a hold-back of the initial purchase price payable to MetLife primarily associated with the value of customer
accounts which, as of the closing date, had not committed to maintaining their accounts with the Company. The amount of the payment due to MetLife is based on the status of these accounts as of July 31, 2005. The Company has estimated the
amount of the payment to be approximately $20,000. The estimated payment has been recorded as a reduction in the contingent liability to MetLife. Any additional contingencies in excess of the amount recorded as a liability will be reflected as
additional purchase price and recorded as goodwill when the contingency is resolved.



- 11 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



2. Acquisition (continued)



The Company initially financed $150,000 of the purchase price with a bridge promissory note at an annual rate of 2.875%. SSR, through its
subsidiaries, actively managed approximately $49,700,000 in stock, bond, balanced and real estate portfolios for both institutional and individual investors at January 31, 2005. SSRs results have been included in the Companys
results since February 1, 2005.



In preparation for a commingled fund
launch, Realty acquired, during the fourth quarter of 2004 and January 2005, six properties having a total purchase price of $112,184 and assumed a $19,000 mortgage on one of these properties. Exclusive of the assumed mortgage, Realty financed the
purchase price under a line of credit with an affiliated company. The closing of the fund occurred in March 2005 at which time the commingled fund purchased the six properties at Realtys cost in accordance with its contract with Realty.
Accordingly, no gain or loss was recognized by Realty on these sales. Each property, prior to the launch of the aforementioned commingled fund, was carried at cost, which management concluded approximated fair value due to the length of
Realtys holding period for each property. Realty accumulated these properties prior to closing to provide potential investors with a better understanding of the type and quality of assets to be purchased by the fund.



In February 2005, the Company issued $250,000 of convertible debentures (see note 15). The
Company used a portion of the net proceeds from this issuance to retire the bridge promissory note.



A summary of the estimated fair values of the net assets acquired in this acquisition is as follows:



|                                                  |  |   |          |  
|------------------------------------------------- |  | - | -------- | -
|Accounts receivable                               |  | $ | 37,930   |  
|Real estate assets held for sale                  |  |   | 112,184  |  
|Investments                                       |  |   | 72,775   |  
|Property and equipment                            |  |   | 3,993    |  
|Deferred mutual fund commissions                  |  |   | 20,824   |  
|Other assets                                      |  |   | 3,447    |  
|Assembled workforce                               |  |   | 12,891   |  
|Management contracts acquired                     |  |   | 298,365  |  
|Purchase price contingencies                      |  |   | (29,775  | )
|Liabilities assumed                               |  |   | (258,066 | )
|                                                  |  |   |          |  
|Total purchase price, including acquisition costs |  | $ | 274,568  |  
|                                                  |  |   |          |  
|Summary of consideration, net of cash acquired    |  |   |          |  
|Cash                                              |  | $ | 237,356  |  
|Restricted class A common stock, at fair value    |  |   | 37,212   |  
|                                                  |  |   |          |  
|                                                  |  | $ | 274,568  |  
|                                                  |  |   |          |  



The Company is completing its
evaluation of the fair value of the assets and liabilities of SSR as of the acquisition date. As such, certain adjustments may be made to the fair value estimates presented above.



- 12 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



2. Acquisition (continued)



The following unaudited pro forma combined financial information is presented for illustrative purposes only and is not necessarily
indicative of the combined results of operations for future periods or the results of operations that actually would have been realized had BlackRock and SSR been a combined company during the specified periods prior to the closing. The pro forma
combined financial information is based on the respective historical unaudited interim financial statements of BlackRock and SSR and does not reflect acquisition-related compensation incurred by SSR during 2005 and is adjusted for benefits
associated with the termination of a lease held by SSR in January 2005. In addition, the pro forma combined financial information has been adjusted to reflect a full quarters recognition of amortization expense of intangible assets related to
SSR management contracts acquired, recognition of interest expense related to borrowings used to finance the acquisition, and reduced depreciation associated with the write-off of SSR property and equipment that will not be used in the
Companys ongoing operations. Management has realized, and expects to continue to realize, net operating synergies from this transaction due to the related product expansion and scale benefits. The pro forma combined financial information does
not reflect the potential impact of these net operating synergies.



|                           |  |                                 |         |      |                                |         |      |  |      |         |  |   |        
|-------------------------- |  | ------------------------------- | ------- | ---- | ------------------------------ | ------- | ---- |  | ---- | ------- |  | - | -------
|                           |  | Three months endedSeptember 30, |         |      | Nine months endedSeptember 30,
|                           |  | 2005                            |         | 2004 |                                |         | 2005 |  | 2004
|Total revenue              |  | $                               | 300,807 |      | $                              | 235,508 |      |  | $    | 844,066 |  | $ | 743,249
|Operating income (loss)    |  | $                               | 79,669  |      | $                              | (12,700 | )    |  | $    | 234,420 |  | $ | 152,853
|Net income (loss)          |  | $                               | 61,119  |      | $                              | (5,198  | )    |  | $    | 162,985 |  | $ | 116,223
|Earnings (loss) per share: |  |                                 |         |      |                                |         |      |  |      |         |  |   |        
|Basic                      |  | $                               | 0.95    |      | $                              | (0.08   | )    |  | $    | 2.53    |  | $ | 1.81   
|Diluted                    |  | $                               | 0.92    |      | $                              | (0.08   | )    |  | $    | 2.44    |  | $ | 1.75   



3. Investments



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



|                                      |  |      |        |                  |   |        |               |   |      |   |  |   |       
|------------------------------------- |  | ---- | ------ | ---------------- | - | ------ | ------------- | - | ---- | - |  | - | ------
|                                      |  |      |        | Gross Unrealized |   |        | CarryingValue
|September 30, 2005                    |  | Cost |        | Gains            |   | Losses |               |  
|Mutual funds                          |  | $    | 11,427 |                  | $ | 403    |               | $ | (97  | ) |  | $ | 11,733
|Collateralized debt obligations       |  |      | 25,979 |                  |   | 928    |               |   | (505 | ) |  |   | 26,402
|                                      |  |      |        |                  |   |        |               |   |      |   |  |   |       
|Total investments, available for sale |  | $    | 37,406 |                  | $ | 1,331  |               | $ | (602 | ) |  | $ | 38,135
|                                      |  |      |        |                  |   |        |               |   |      |   |  |   |       
|December 31, 2004                     |  |      |        |                  |   |        |               |   |     
|Mutual funds                          |  | $    | 6,226  |                  | $ | 70     |               | $ | (17  | ) |  | $ | 6,279 
|Collateralized debt obligations       |  |      | 10,576 |                  |   | 2,184  |               |   |     |   |  |   | 12,760
|                                      |  |      |        |                  |   |        |               |   |      |   |  |   |       
|Total investments, available for sale |  | $    | 16,802 |                  | $ | 2,254  |               | $ | (17  | ) |  | $ | 19,039
|                                      |  |      |        |                  |   |        |               |   |      |   |  |   |       



- 13 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



3. Investments (continued)



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



|                                     |  |      |         |               |   |        
|------------------------------------ |  | ---- | ------- | ------------- | - | -------
|September 30, 2005                   |  | Cost |         | CarryingValue
|Mutual funds                         |  | $    | 19,596  |               | $ | 21,789 
|Equity securities                    |  |      | 15,964  |               |   | 19,819 
|Mortgage-backed securities           |  |      | 14,018  |               |   | 13,790 
|Corporate notes and bonds            |  |      | 8,354   |               |   | 8,215  
|Municipal debt securities            |  |      | 119     |               |   | 124    
|                                     |  |      |         |               |   |        
|Total investments, trading           |  |      | 58,051  |               |   | 63,737 
|                                     |  |      |         |               |   |        
|Other funds                          |  |      |         |               |   |        
|Equity method                        |  |      | 59,640  |               |   | 75,816 
|Cost method                          |  |      | 53,335  |               |   | 54,573 
|Fair value                           |  |      | 31,967  |               |   | 31,967 
|                                     |  |      |         |               |   |        
|Total other funds                    |  |      | 144,942 |               |   | 162,356
|Deferred compensation plans          |  |      | 20,976  |               |   | 24,379 
|Other                                |  |      | 2,693   |               |   | 3,660  
|                                     |  |      |         |               |   |        
|Total investments, other             |  |      | 168,611 |               |   | 190,395
|                                     |  |      |         |               |   |        
|Total investments, trading and other |  | $    | 226,662 |               | $ | 254,132
|                                     |  |      |         |               |   |        
|December 31, 2004                    |  |      |         |              
|U.S. government securities           |  | $    | 22,276  |               | $ | 22,275 
|Mutual funds                         |  |      | 13,869  |               |   | 15,688 
|Mortgage-backed securities           |  |      | 12,435  |               |   | 12,388 
|Equity securities                    |  |      | 5,976   |               |   | 9,384  
|Corporate notes and bonds            |  |      | 9,373   |               |   | 9,371  
|Municipal debt securities            |  |      | 119     |               |   | 120    
|                                     |  |      |         |               |   |        
|Total investments, trading           |  |      | 64,048  |               |   | 69,226 
|                                     |  |      |         |               |   |        
|Equity method                        |  |      | 48,725  |               |   | 49,528 
|Cost method                          |  |      | 33,885  |               |   | 34,605 
|Fair value                           |  |      | 30,321  |               |   | 30,321 
|                                     |  |      |         |               |   |        
|Total other funds                    |  |      | 112,931 |               |   | 114,454
|Deferred compensation plans          |  |      | 22,148  |               |   | 24,720 
|Other                                |  |      | 367     |               |   | 58     
|                                     |  |      |         |               |   |        
|Total investments, other             |  |      | 135,446 |               |   | 139,232
|                                     |  |      |         |               |   |        
|Total investments, trading and other |  | $    | 199,494 |               | $ | 208,458
|                                     |  |      |         |               |   |        



- 14 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



3. Investments (continued)



The carrying value of investments in debt securities by contractual maturity at September 30, 2005 is
as follows:



|               |  |               |       
|-------------- |  | ------------- | ------
|Maturity Date  |  | CarryingValue
|1-5 years      |  | $             | 11,342
|5-10 years     |  |               | 2,512 
|After 10 years |  |               | 8,275 
|               |  |               |       
|Total          |  | $             | 22,129
|               |  |               |       



4. Other Income



Other income consists of the following:



|                                     |  |                                 |        |                                |   |        |  |      |         |  |   |       
|------------------------------------ |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------- |  | - | ------
|                                     |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                     |  | 2005                            |        | 2004                           |   | 2005   |  | 2004
|BlackRock Solutions                  |  | $                               | 28,883 |                                | $ | 21,488 |  | $    | 79,446  |  | $ | 59,165
|Real estate property management fees |  |                                 | 8,910  |                                |   |       |  |      | 23,250  |  |   |      
|Distribution fees                    |  |                                 | 3,533  |                                |   |       |  |      | 7,882   |  |   |      
|Investment accounting                |  |                                 | 1,797  |                                |   | 1,510  |  |      | 5,427   |  |   | 4,448 
|Other                                |  |                                 | 3,043  |                                |   | 446    |  |      | 7,905   |  |   | 3,135 
|                                     |  |                                 |        |                                |   |        |  |      |         |  |   |       
|                                     |  | $                               | 46,166 |                                | $ | 23,444 |  | $    | 123,910 |  | $ | 66,748
|                                     |  |                                 |        |                                |   |        |  |      |         |  |   |       



Real estate property management fees
for the three and nine months ended September 30, 2005 include $6,485 and $16,783, respectively, for reimbursement of the cost of compensation and benefits related to certain Realty employees. The related compensation and benefits of these
employees are included in the Companys employee compensation and benefits expense in the consolidated financial statements.



- 15 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



5. Derivative Instruments Held For Trading



SSRM acts as investment manager for a synthetic collateralized credit default swap obligation. A synthetic collateralized credit default
swap obligation occurs when a counterparty provides credit protection through a series of credit default swaps to third parties. The counterparty further securitizes this credit protection by obtaining a super senior insurance policy and issuing
several classes of credit default swaps to third parties. Losses in the counterpartys reference pool (i.e., asset-backed securities and corporate bonds) are first absorbed by the most subordinated class of the credit default swaps issued by
the structure. As collateral manager for this specific synthetic collateralized credit default swap obligation (Pillars), the Company bears no risk beyond reputational risk contingent on the performance of the structure. In addition, the
Company has entered into a credit default swap with Pillars affording the structure credit protection of approximately $16,700, representing the Companys maximum risk of loss. This swap represents seed capital invested by the Company in a new
product and facilitated the issuance of credit default swaps to third parties. Under the terms of its credit default swap with Pillars, the Company is entitled to an annual coupon of 4% of its notional balance of $16,700 and 25% of the
structures residual balance at its scheduled termination date of December 23, 2009. The Companys management has performed a control assessment of its variable interests in Pillars (a collateral management agreement and the credit
default swap) under FIN 46R, Consolidation of Variable Interest Entities-an Interpretation of ARB 51, and has concluded the Company is not Pillars primary beneficiary. Pursuant to SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities, the Company carries the Pillars credit default swap at fair value based on the expected future cash flows under the arrangement. At September 30, 2005, the fair value of the Pillars credit default swap
was $3,138.



- 16 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



6. Intangible Assets



Intangible assets at September 30, 2005 and December 31, 2004 are summarized as follows:



|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|---------------------------------------------------- |  | --------------------------------- |  | ----------------------- | ------- | --------------------- | - | ------ |  | - | -------
|                                                     |  | Weighted-avg.estimateduseful life |  | September 30, 2005     
|                                                     |  | Gross CarryingAmount              |  | AccumulatedAmortization |         | IntangibleAssets, Net
|Goodwill and indefinite-life intangible assets       |  |                                   |  |                         |         |                       |   |        |  |   |        
|Goodwill                                             |  | N/A                               |  | $                       | 255,656 |                       | $ | 65,842 |  | $ | 189,814
|Management contracts acquired:                       |  |                                   |  |                         |         |                       |   |        |  |   |        
|Mutual funds                                         |  | N/A                               |  |                         | 195,586 |                       |   |       |  |   | 195,586
|Private investment funds                             |  | N/A                               |  |                         | 44,242  |                       |   |       |  |   | 44,242 
|Other                                                |  | N/A                               |  |                         | 23      |                       |   |       |  |   | 23     
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total goodwill and indefinite-life intangible assets |  |                                   |  |                         | 495,507 |                       |   | 65,842 |  |   | 429,665
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Definite-life intangible assets                      |  |                                   |  |                         |         |                       |   |        |  |   |        
|Management contracts acquired:                       |  |                                   |  |                         |         |                       |   |        |  |   |        
|Institutional separate accounts                      |  | 10.7                              |  |                         | 56,900  |                       |   | 4,314  |  |   | 52,586 
|Collateralized debt obligations                      |  | 9.0                               |  |                         | 6,200   |                       |   | 546    |  |   | 5,654  
|Private investment funds                             |  | 9.9                               |  |                         | 8,140   |                       |   | 4,335  |  |   | 3,805  
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total definite-life intangible assets                |  | 10.5                              |  |                         | 71,240  |                       |   | 9,195  |  |   | 62,045 
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total intangible assets                              |  |                                   |  | $                       | 566,747 |                       | $ | 75,037 |  | $ | 491,710
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|                                                     |  |                                  
|                                                     |  | Weighted-avg.estimateduseful life |  | December 31, 2004      
|                                                     |  | Gross CarryingAmount              |  | AccumulatedAmortization |         | IntangibleAssets, Net
|Goodwill and indefinite-life intangible assets       |  |                                   |  |                         |         |                       |   |        |  |   |        
|Goodwill                                             |  | N/A                               |  | $                       | 242,766 |                       | $ | 65,842 |  | $ | 176,924
|Management contracts acquired:                       |  |                                   |  |                         |         |                       |   |        |  |   |        
|Private investment funds                             |  | N/A                               |  |                         | 2,842   |                       |   |       |  |   | 2,842  
|Other                                                |  | N/A                               |  |                         | 23      |                       |   |       |  |   | 23     
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total goodwill and indefinite-life intangible assets |  |                                   |  |                         | 245,631 |                       |   | 65,842 |  |   | 179,789
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Definite-life intangible assets                      |  |                                   |  |                         |         |                       |   |        |  |   |        
|Management contract acquired:                        |  |                                   |  |                         |         |                       |   |        |  |   |        
|Private investment funds                             |  | 10.0                              |  |                         | 8,040   |                       |   | 3,719  |  |   | 4,321  
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total definite-life intangible assets                |  | 10.0                              |  |                         | 8,040   |                       |   | 3,719  |  |   | 4,321  
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        
|Total intangible assets                              |  |                                   |  | $                       | 253,671 |                       | $ | 69,561 |  | $ | 184,110
|                                                     |  |                                   |  |                         |         |                       |   |        |  |   |        



- 17 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



6. Intangible Assets (continued)



Future expected amortization of intangible assets expense for the each of the five succeeding years is as
follows:



|     |  |   |      
|---- |  | - | -----
|2005 |  | $ | 2,029
|2006 |  |   | 8,114
|2007 |  |   | 8,114
|2008 |  |   | 8,114
|2009 |  |   | 8,114
|     |  |   |      



7. BlackRock, Inc. 2002 Long Term
Retention and Incentive Plan (LTIP)



The LTIP permits the
grant of up to $240,000 in deferred compensation awards (the LTIP Awards), which were previously subject to the achievement of certain performance hurdles by the Company. Under the terms of the LTIP, grants of awards fully vest if
BlackRocks average closing stock price is at least $62 for any 3-month period beginning on or after January 1, 2005 and ending on or prior to March 30, 2007. For the first nine months of 2005, the Companys average closing stock
price exceeded the $62 threshold. In addition to the stock price threshold, the vesting of awards is contingent on the participants continued employment with the Company for periods ranging from two to five years. The Company has granted
approximately $230,800 in LTIP awards, net of forfeitures. Quarterly expense attributable to LTIP awards during the period from October 1, 2005 through December 31, 2006 will be approximately $15,300 based on awards granted.



Up to $200,000 of the LTIP Awards will result in no economic cost to the Company as this
amount will be funded with up to 4 million shares of BlackRock class A common stock to be surrendered by The PNC Financial Services Group, Inc. (PNC) and distributed to LTIP participants in 2007, less income tax withholding. Shares
attributable to value in excess of PNCs $200,000 LTIP funding requirement will be available to support future long-term retention and incentive programs but are not subject to surrender by PNC until the programs are approved by the
Compensation Committee of the Companys Board of Directors and PNC. In addition, shares distributed to LTIP participants in 2007 will include an option to put such distributed shares back to BlackRock at fair market value. The remaining $40,000
of awards are payable in cash by the Company with the corresponding expense fully reflected in both reported and adjusted earnings. On the payment date, the Company will record a $200,000 capital contribution from PNC. Since the stock based awards
payable under the plan will consist of previously issued and outstanding shares of class A common stock currently owned by PNC, dilution would not result from the stock based awards. The put option was provided to LTIP participants for liquidity
purposes due to the Companys small public float (over 80% of outstanding shares are owned by PNC and employees). The Companys average daily trading volume for the past four quarters approximated 70,000 shares of class A common stock as
compared to approximately 2.5 million shares of class A common stock that will be distributed to employees in early 2007. Put elections made by employees will be accounted for as treasury stock repurchases and will be accretive to the
Companys earnings per share.



- 18 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



8. Employee Benefit and Incentive Compensation Plans



In addition to the employee benefit plans described in the Companys annual report, the
Company assumed certain employee benefit plans from SSR as a result of the acquisition.



Deferred Compensation Plans



SSRs deferred compensation
plan (the SSR New Plan) allowed participants to elect to defer a portion of their annual incentive compensation for either a fixed term or until retirement. SSR has funded a portion of the obligation through the purchase of life
insurance policies to the benefit of SSR. At September 30, 2005, obligations under the SSR New Plan totaled $15,215. Changes in the Companys obligations under the SSR New Plan, as a result of appreciation or depreciation of the underlying
life insurance policies cash surrender value, are recorded as compensation and benefits in the consolidated statements of operations.



Prior to 2003, SSR sponsored a deferred compensation plan (the SSR Old Plan) under which eligible participants could defer annual incentive compensation and
commissions for either a fixed term or upon retirement. Obligations under this plan were funded through insurance policies acquired by SSR to the benefit of the respective participant. SSR is entitled to the return of any premium paid and, as such,
premiums paid are recorded by SSR as a receivable from the participant. At the end of a participants deferral period, all amounts advanced by SSR will be applied against SSRs obligation under the SSR Old Plan. All obligations under the
SSR Old Plan are convertible to obligations under the SSR New Plan at the election of the participant at the respective insurance policys cash surrender value. At September 30, 2005, SSR advances to employees and obligations under the SSR
Old Plan are each $3,124.



401(k) and Retirement Savings Plans



The Company assumed two 401(k) and Retirement Savings Plans covering
employees of SSRM and Realty (the Research Plan and Realty Plan, respectively) as a result of the SSR acquisition.



Effective with the closing of the SSR acquisition, accrued benefits for all participants in the Research Plan and selected participants in the Realty Plan were frozen and
the Research Plan was closed to new participants. All participants whose accrued benefits were frozen will participate in the PNC Incentive Savings Plan (ISP). The terms of the ISP are included in note 10 to the consolidated financial
statements in the Companys Annual Report on Form 10-K for the year ended December 31, 2004. For all employees who remain active participants in the Realty Plan, employee contributions of up to 3%, as well as an additional 50% of the next
2% of eligible compensation, subject to Internal Revenue Code limitations, are matched by the Company.



Defined Benefit Pension Plan



Through
the SSR acquisition, the Company assumed a defined benefit pension plan. All accrued benefits under the defined benefit pension plan are currently frozen and the plan is closed to new participants. Participant benefits under the plan will not change
with salary increases or additional years of service.



SSR pension benefit
costs are developed from actuarial valuations. Inherent in these valuations are key assumptions, including the discount rate and expected long-term rate of return on plan assets. Material changes in pension benefit costs may occur in the future due
to changes in these assumptions, changes in the number of plan participants and changes in plan asset levels.



- 19 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



8. Employee Benefit and Incentive Compensation Plans (continued)



Defined Benefit Pension Plan (continued)



The measurement date used to determine pension benefit measures for the defined pension
benefit plan is January 31, 2005, the closing date of the SSR acquisition. The measurement date on a going forward basis will be December 31 of each year.



Accrued pension costs are included in accrued compensation in the consolidated statement of financial condition. The following table
presents the funded status of the plan:



|                                       |  |                 |        |  
|-------------------------------------- |  | --------------- | ------ | -
|                                       |  | January 31,2005 |       
|Funded status:                         |  |                 |        |  
|Benefit obligation at measurement date |  | $               | (3,732 | )
|Fair value of plan assets              |  |                 | 2,339  |  
|                                       |  |                 |        |  
|Funded status at measurement date      |  | $               | (1,393 | )
|                                       |  |                 |        |  



There are no reconciling items between
the pension plans funded status and accrued pension costs reflected in the Companys consolidated statement of financial condition at the measurement date. Pension costs incurred from the measurement date through September 30, 2005
consist of the following:



|                                |  |   |      |  
|------------------------------- |  | - | ---- | -
|Interest cost                   |  | $ | 129  |  
|Expected return on plan assets  |  |   | (130 | )
|                                |  |   |      |  
|Total period net pension income |  | $ | (1   | )
|                                |  |   |      |  



Weighted-average assumptions used to determine benefit obligations at January 31, 2005:



|                                         |  |      |  
|---------------------------------------- |  | ---- | -
|Discount rate                            |  | 5.25 | %
|Expected long-term return on plan assets |  | 8.50 | %
|Rate of compensation increase            |  | N/A  |  



- 20 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



8. Employee Benefit and Incentive Compensation Plans (continued)



Defined Benefit Pension Plan (continued)



The weighted-average allocation of pension plan assets is
as follows:



|               |  |                 |  
|-------------- |  | --------------- | -
|               |  | January 31,2005 |  
|Asset Category |  |                 |  
|               | 
|Equity         |  | 54.0            | %
|Debt           |  | 41.0            |  
|Other          |  | 5.0             |  
|               |  |                 |  
|Total          |  | 100.0           | %
|               |  |                 |  



Plan assets consist primarily of
listed domestic equity securities and U.S. government, agency and corporate debt securities held in two BlackRock Funds. Plan assets do not include any common stock or debt of BlackRock.



Target allocations of pension assets and investment options are currently being evaluated by
the Companys Retirement Committee and will be revised from historical levels. The Companys Retirement Committee anticipates finalizing the pension plans revised target allocations by December 31, 2005 and does not expect this
revision to have a material impact on the Companys consolidated financial statements.



The Company does not expect to make a contribution into the pension plan during 2005. The following benefit payments are expected to be paid:



|                                    |  |   |    
|----------------------------------- |  | - | ---
|Periods                             |  |   |    
|                                    | 
|October 1, 2005 - December 31, 2005 |  | $ | 24 
|January 1, 2006 - December 31, 2006 |  |   | 100
|January 1, 2007 - December 31, 2007 |  |   | 112
|January 1, 2008 - December 31, 2008 |  |   | 127
|January 1, 2009 - December 31, 2009 |  |   | 142
|January 1, 2010 - December 31, 2014 |  |   | 843



- 21 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



9. Common Stock



BlackRocks authorized class A common stock, $0.01 par value, was 250,000,000 shares as of September 30, 2005 and December 31, 2004. BlackRocks
authorized class B common stock, $0.01 par value, was 100,000,000 shares as of September 30, 2005 and December 31, 2004.



The Companys issued and outstanding common stock and related activity during the nine month period ended September 30, 2005 consists of the following:



|                                             |  |               |  |            |                 |  |          |                    |  |          |   |  |            |   |  |            |  
|-------------------------------------------- |  | ------------- |  | ---------- | --------------- |  | -------- | ------------------ |  | -------- | - |  | ---------- | - |  | ---------- | -
|                                             |  | Shares issued |  |            |                 |  |          |                    | 
|                                             |  | Common shares |  |            | Treasury shares |  |          | Shares outstanding | 
|                                             |  | Class         |  |            | Class           |  |          | Class              | 
|                                             |  | A             |  | B          |                 |  | A        |                    |  | B        |   |  | A          |   |  | B          |  
|December 31, 2004                            |  | 19,243,878    |  | 45,499,510 |                 |  | (270,998 | )                  |  | (806,667 | ) |  | 18,972,880 |   |  | 44,692,843 |  
|Conversion of class B stock to class A stock |  | 30,647        |  | (382,226   | )               |  | 351,579  |                    |  |          |   |  | 382,226    |   |  | (382,226   | )
|Issuance of class A common stock             |  | 700,780       |  |           |                 |  | 487,031  |                    |  |         |   |  | 1,187,811  |   |  |           |  
|Treasury stock transactions                  |  |              |  |           |                 |  | (911,339 | )                  |  |         |   |  | (911,339   | ) |  |           |  
|                                             |  |               |  |            |                 |  |          |                    |  |          |   |  |            |   |  |            |  
|September 30, 2005                           |  | 19,975,305    |  | 45,117,284 |                 |  | (343,727 | )                  |  | (806,667 | ) |  | 19,631,578 |   |  | 44,310,617 |  
|                                             |  |               |  |            |                 |  |          |                    |  |          |   |  |            |   |  |            |  



10. Earnings Per Share



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



|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           
|-------------------------------------------- |  | ------------------------------- | ---------- | ---- | ------------------------------ | ---------- | ---- |  | ---- | ---------- |  | - | ----------
|                                             |  | Three months endedSeptember 30, |            |      | Nine months endedSeptember 30,
|                                             |  | 2005                            |            | 2004 |                                |            | 2005 |  | 2004
|Net income (loss)                            |  | $                               | 61,119     |      | $                              | (9,814     | )    |  | $    | 160,990    |  | $ | 93,389    
|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           
|Basic weighted-average shares outstanding    |  |                                 | 64,087,871 |      |                                | 63,676,776 |      |  |      | 64,243,408 |  |   | 63,693,281
|                                             |  |                                 |            |     
|Dilutive potential shares from stock options |  |                                 | 2,626,926  |      |                                |           |      |  |      | 2,566,298  |  |   | 2,165,271 
|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           
|Dilutive weighted-average shares outstanding |  |                                 | 66,714,797 |      |                                | 63,676,776 |      |  |      | 66,809,706 |  |   | 65,858,552
|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           
|Basic earnings (loss) per share              |  | $                               | 0.95       |      | $                              | (0.15      | )    |  | $    | 2.51       |  | $ | 1.47      
|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           
|Diluted earnings (loss) per share            |  | $                               | 0.92       |      | $                              | (0.15      | )    |  | $    | 2.41       |  | $ | 1.42      
|                                             |  |                                 |            |      |                                |            |      |  |      |            |  |   |           



- 22 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



11. Supplemental Statements of Cash Flow Information



Supplemental disclosure of cash flow information:



|                           |  |                                |         |      |   |       
|-------------------------- |  | ------------------------------ | ------- | ---- | - | ------
|                           |  | Nine months endedSeptember 30,
|                           |  | 2005                           |         | 2004
|Cash paid for interest     |  | $                              | 3,936   |      | $ | 926   
|                           |  |                                |         |      |   |       
|Cash paid for income taxes |  | $                              | 103,282 |      | $ | 65,856
|                           |  |                                |         |      |   |       



Supplemental schedule of noncash transactions:



|                                                                                  |  |                                |         |      |   |       
|--------------------------------------------------------------------------------- |  | ------------------------------ | ------- | ---- | - | ------
|                                                                                  |  | Nine months endedSeptember 30,
|                                                                                  |  | 2005                           |         | 2004
|Reissuance of treasury stock, class A, at a discount to its cost basis            |  | $                              | 27,741  |      | $ | 16,596
|                                                                                  |  |                                |         |      |   |       
|Convertible debt issuance costs                                                   |  | $                              | 5,000   |      | $ |      
|                                                                                  |  |                                |         |      |   |       
|Decrease in investments due to deconsolidation of sponsored investment fund       |  | $                              | 13,758  |      | $ |      
|                                                                                  |  |                                |         |      |   |       
|Decrease in minority interest due to deconsolidation of sponsored investment fund |  | $                              | 18,170  |      | $ |      
|                                                                                  |  |                                |         |      |   |       
|Stock issued in SSR acquisition                                                   |  | $                              | 37,212  |      | $ |      
|                                                                                  |  |                                |         |      |   |       
|Short term borrowings assumed in SSR acquisition                                  |  | $                              | 111,840 |      | $ |      
|                                                                                  |  |                                |         |      |   |       



12. Income Taxes



PNC and BlackRock have entered into a tax disaffiliation agreement that sets forth each
partys rights and obligations with respect to income tax payments and refunds and addresses related matters such as the filing of tax returns and the conduct of audits or other proceedings involving claims made by taxing authorities.



- 23 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



12. Income Taxes (continued)



For the calendar year that includes the three months and nine months ended September 30, 2005, BlackRock will file its own consolidated
federal income tax return and will file selected state and municipal income tax returns separately and selected state and municipal income tax returns with one or more PNC subsidiaries on a combined or unitary basis. When BlackRock is included in a
groups combined or unitary state or municipal income tax filing with PNC subsidiaries, BlackRocks share of the liability generally will be based upon an allocation to BlackRock of a percentage of the total tax liability based upon
BlackRocks level of activity in such state or municipality.



The Jobs Act
created a one-time opportunity for U.S. companies to repatriate undistributed earnings from foreign subsidiaries at a substantially reduced federal tax rate. The reduced rate is achieved via an 85% dividends received deduction. In the Companys
case, foreign earnings must be repatriated by December 31, 2005 in order to qualify for this benefit. The Companys management has concluded that it is not in the Companys best interest to repatriate any earnings under the Jobs Act.
Under the provisions of Accounting Principles Board Opinion No. 23, Accounting for Income Taxes  Special Areas, the Company has not recorded a provision for income taxes that would occur upon repatriation of foreign earnings.



The provision (benefit) for income taxes
consists of the following:



|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|---------------------------------- |  | ------------------------------- | ------ | ---- | ------------------------------ | ------- | ---- |  | - | ------ | - |  | - | ------- | -
|                                   |  | Three months endedSeptember 30, |        |      | Nine months endedSeptember 30, |        
|                                   |  | 2005                            |        | 2004 |                                |         | 2005 |  |   | 2004   |  
|Current:                           |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Federal                            |  | $                               | 26,187 |      | $                              | 20,105  |      |  | $ | 84,831 |   |  | $ | 60,138  |  
|State and local                    |  |                                 | 3,946  |      |                                | (292    | )    |  |   | 10,294 |   |  |   | 5,596   |  
|Foreign                            |  |                                 | 1,241  |      |                                | 1,038   |      |  |   | 3,216  |   |  |   | 3,038   |  
|Release of reserves related to New |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|York State tax audits              |  |                                 |       |      |                                |        |      |  |   |       |   |  |   | (8,519  | )
|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Total current                      |  |                                 | 31,374 |      |                                | 20,851  |      |  |   | 98,341 |   |  |   | 60,253  |  
|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Deferred:                          |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Federal                            |  |                                 | 5,397  |      |                                | (23,724 | )    |  |   | (1,441 | ) |  |   | (16,274 | )
|State and local                    |  |                                 | 306    |      |                                | (4,392  | )    |  |   | (1,168 | ) |  |   | (4,634  | )
|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Total deferred                     |  |                                 | 5,703  |      |                                | (28,116 | )    |  |   | (2,609 | ) |  |   | (20,908 | )
|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  
|Total                              |  | $                               | 37,077 |      | $                              | (7,265  | )    |  | $ | 95,732 |   |  | $ | 39,345  |  
|                                   |  |                                 |        |      |                                |         |      |  |   |        |   |  |   |         |  



- 24 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



12. Income Taxes (continued)



The tax effects of temporary differences that give rise to significant portions of deferred tax assets and liabilities, which are presented
net in other assets in the consolidated statements of financial condition, consist of the following:



|                             |  |                   |        |                  |   |       
|---------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|                             |  | September 30,2005 |        | December 31,2004
|Deferred tax assets:         |  |                   |        |                  |   |       
|Compensation and benefits    |  | $                 | 86,942 |                  | $ | 71,804
|Deferred revenue             |  |                   | 1,422  |                  |   | 1,321 
|Other                        |  |                   | 4,394  |                  |   | 5,165 
|                             |  |                   |        |                  |   |       
|Gross deferred tax asset     |  |                   | 92,758 |                  |   | 78,290
|                             |  |                   |        |                  |   |       
|Deferred tax liabilities:    |  |                   |        |                  |   |       
|Goodwill                     |  |                   | 44,839 |                  |   | 39,370
|Depreciation                 |  |                   | 10,401 |                  |   | 8,369 
|Other                        |  |                   | 7,705  |                  |   | 4,311 
|                             |  |                   |        |                  |   |       
|Gross deferred tax liability |  |                   | 62,945 |                  |   | 52,050
|                             |  |                   |        |                  |   |       
|Net deferred tax asset       |  | $                 | 29,813 |                  | $ | 26,240
|                             |  |                   |        |                  |   |       



A reconciliation of income tax expense
with expected federal income tax expense computed at the applicable federal income tax rate of 35% is as follows:



|                                                         |  |                                  |        |   |                                 |      |   |      |   |        |   |  |       |      |  |   |        |   |  |      |   |  |   |        |   |  |      |  
|-------------------------------------------------------- |  | -------------------------------- | ------ | - | ------------------------------- | ---- | - | ---- | - | ------ | - |  | ----- | ---- |  | - | ------ | - |  | ---- | - |  | - | ------ | - |  | ---- | -
|                                                         |  | Three months ended September 30, |        |   | Nine months ended September 30, |     
|                                                         |  | 2005                             |        |   | %                               |      |   | 2004 |   |        | % |  |       | 2005 |  |   | %      |   |  | 2004 |   |  | % |       
|Expected income tax expense (benefit)                    |  | $                                | 34,685 |   |                                 | 35.0 | % |      | $ | (5,843 | ) |  | 35.0  | %    |  | $ | 90,759 |   |  | 35.0 | % |  | $ | 47,934 |   |  | 35.0 | %
|Increase (decrease) in income taxes resulting from:      |  |                                  |        |   |                                 |      |   |      |   |        |   |  |       |      |  |   |        |   |  |      |   |  |   |        |   |  |      |  
|State and local taxes                                    |  |                                  | 2,764  |   |                                 | 2.8  |   |      |   | (2,892 | ) |  | 17.3  |      |  |   | 5,932  |   |  | 2.3  |   |  |   | 1,267  |   |  | 0.9  |  
|Foreign taxes                                            |  |                                  | 35     |   |                                 |     |   |      |   | 1,780  |   |  | (10.7 | )    |  |   | 411    |   |  | 0.2  |   |  |   | 2,253  |   |  | 1.6  |  
|Tax-exempt interest income                               |  |                                  | (526   | ) |                                 | (0.5 | ) |      |   | (380   | ) |  | 2.3   |      |  |   | (1,085 | ) |  | (0.4 | ) |  |   | (1,093 | ) |  | (0.8 | )
|Minority interest                                        |  |                                  | (316   | ) |                                 | (0.3 | ) |      |   | (134   | ) |  | 0.8   |      |  |   | (907   | ) |  | (0.4 | ) |  |   | (1,477 | ) |  | (1.1 | )
|Release of reserves related to New York State Tax audits |  |                                  |       |   |                                 |     |   |      |   |       |   |  |      |      |  |   |       |   |  |     |   |  |   | (8,519 | ) |  | (6.2 | )
|Other                                                    |  |                                  | 435    |   |                                 | 0.4  |   |      |   | 204    |   |  | (1.2  | )    |  |   | 622    |   |  | 0.2  |   |  |   | (1,020 | ) |  | (0.7 | )
|                                                         |  |                                  |        |   |                                 |      |   |      |   |        |   |  |       |      |  |   |        |   |  |      |   |  |   |        |   |  |      |  
|Income tax expense (benefit)                             |  | $                                | 37,077 |   |                                 | 37.4 | % |      | $ | (7,265 | ) |  | 43.5  | %    |  | $ | 95,732 |   |  | 36.9 | % |  | $ | 39,345 |   |  | 28.7 | %
|                                                         |  |                                  |        |   |                                 |      |   |      |   |        |   |  |       |      |  |   |        |   |  |      |   |  |   |        |   |  |      |  



- 25 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



13. Variable Interest Entities Not Subject to Consolidation



The Company is involved with various entities in the normal course of business that may be
deemed to be VIEs and the Company may have interests therein, including investment advisory agreements and equity securities, which may be considered variable interests. The Company engages in these transactions principally to address client needs
through the launch of collateralized debt obligations and private investment funds. At September 30, 2005 and December 31, 2004, the aggregate assets and debt and BlackRocks risk of loss in VIEs in which BlackRock has not been deemed
primary beneficiary are as follows:



|                              |  |        |            |      |   |                       |  |   |       
|----------------------------- |  | ------ | ---------- | ---- | - | --------------------- |  | - | ------
|                              |  | Assets |            | Debt |   | BlackRock Risk ofLoss
|September 30, 2005            |  |        |            |      |   |                       |  |   |       
|Collaterized debt obligations |  | $      | 5,787,600  |      | $ | 5,190,600             |  | $ | 43,068
|Private investment funds      |  |        | 4,486,600  |      |   | 1,284,500             |  |   | 8,950 
|                              |  |        |            |      |   |                       |  |   |       
|Total                         |  | $      | 10,274,200 |      | $ | 6,475,100             |  | $ | 52,018
|                              |  |        |            |      |   |                       |  |   |       
|December 31, 2004             |  |        |            |      |   |                       |  |   |       
|Collaterized debt obligations |  | $      | 3,152,000  |      | $ | 2,700,000             |  | $ | 13,800
|Private investment funds      |  |        | 1,872,000  |      |   | 125,000               |  |   | 33,000
|                              |  |        |            |      |   |                       |  |   |       
|Total                         |  | $      | 5,024,000  |      | $ | 2,825,000             |  | $ | 46,800
|                              |  |        |            |      |   |                       |  |   |       



14. Comprehensive Income



|                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|-------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------- | - |  | - | ------ | -
|                                                               |  | Three months endedSeptember 30, |        |   | Nine months endedSeptember 30, |  
|                                                               |  | 2005                            |        |   | 2004                           |   |        | 2005 |  |   | 2004    |  
|Net income (loss)                                              |  | $                               | 61,119 |   |                                | $ | (9,814 | )    |  | $ | 160,990 |   |  | $ | 93,389 |  
|Other comprehensive income (loss):                             |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Unrealized gain (loss) on investments, available for sale, net |  |                                 | 265    |   |                                |   | 840    |      |  |   | (697    | ) |  |   | (1,013 | )
|Foreign currency translation gain (loss)                       |  |                                 | (456   | ) |                                |   | (76    | )    |  |   | (3,068  | ) |  |   | 953    |  
|                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  
|Comprehensive income (loss)                                    |  | $                               | 60,928 |   |                                | $ | (9,050 | )    |  | $ | 157,225 |   |  | $ | 93,329 |  
|                                                               |  |                                 |        |   |                                |   |        |      |  |   |         |   |  |   |        |  



- 26 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



15. Borrowings



Convertible Debt



In February 2005, the Company issued $250,000 aggregate principal amount of convertible debentures (the Debentures), which will be due in 2035 and bear interest at a rate of 2.625% per annum. Interest
is payable semi-annually in arrears on February 15 and August 15 of each year, commencing August 15, 2005. The Company used a portion of the net proceeds from this issuance to retire a $150,000 bridge promissory note, the proceeds of
which were used to fund a portion of the purchase price for the SSR acquisition.



Prior to February 15, 2009, the Debentures will be convertible at the option of the holder at an initial conversion rate of 9.7282 shares of common stock per $1 principal amount of Debentures. The Debentures will be convertible into
cash and, in some situations as described below, additional shares of the Companys class A common stock, if during the five business day period after any five consecutive trading day period in which the trading price per debenture for each day
of such period is less than 103% of the product of the last reported sale price of the class A common stock of the Company and the conversion rate of the Debentures on each such day or upon the occurrence of certain other corporate events, such as a
distribution to the holders of class A common stock of certain rights, assets or debt securities, if the Company becomes party to a merger, consolidation or transfer of all or substantially all of its assets or a change of control of the Company. On
and after February 15, 2009, the Debentures will be convertible at any time prior to maturity at the option of the holder into cash and, in some situations as described below, additional shares of the Companys class A common stock at the
above initial conversion rate, subject to adjustments.



At the time Debentures
are tendered for conversion, for each $1 principal amount of Debentures converted, a holder will be entitled to receive cash and shares of class A common stock, if any, the aggregate value of which (the conversion value) will be
determined by multiplying the applicable conversion rate by the average of the daily volume weighted average price of class A common stock for each of the ten consecutive trading days beginning on the second trading day immediately following the day
the Debentures are tendered for conversion (the ten day weighted average price). The Company will deliver the conversion value to holders as follows: (1) an amount in cash (the principal return) equal to the lesser of
(a) the aggregate conversion value of the Debentures to be converted and (b) the aggregate principal amount of the Debentures to be converted, and (2) if the aggregate conversion value of the Debentures to be converted is greater than
the principal return, an amount in shares (the net shares), determined as set forth below, equal to such aggregate conversion value less the principal return (the net share amount). The number of net shares to be paid will be
determined by dividing the net share amount by the ten day weighted average price. In lieu of delivering fractional shares, the Company will deliver cash based on the ten day weighted average price.



The conversion rate for the Debentures is subject to adjustments upon the occurrence of
certain corporate events, such as a change of control of the Company, an increase in the Companys quarterly dividend greater than $0.30 per share, the issuance of certain rights or warrants to holders of, or subdivisions on, the class A common
stock, a distribution of assets or indebtedness to holders of class A common stock or a tender offer on the class A common stock. The conversion rate adjustments vary depending upon the specific corporate event necessitating the adjustment and serve
to ensure that any economic gains realized by the Companys stockholders are shared with the holders of the Debentures. The initial conversion rate of 9.7282 was determined by the underwriters based on market conditions. Management does not
currently anticipate any such corporate events. However, the declaration and payment of dividends by the Company are subject to the discretion of the Board of Directors. The Board of Directors will determine future dividend policy based on the
Companys results of operations, financial condition, capital requirements and other circumstances.



- 27 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



15. Borrowings (continued)



Convertible Debt (continued)



If the effective date or anticipated effective date of certain transactions that constitute a change of control occurs on or prior to February 15, 2010, under
certain circumstances, the Company will provide for a make whole amount by increasing, for a certain time period, the conversion rate by a number of additional shares of class A common stock for any conversion of Debentures in connection with such
transactions. The amount of additional shares will be determined based on the price paid per share of class A common stock in the transaction constituting a change of control and the effective date of such transaction. However, if such transaction
constitutes a public acquirer change of control, in lieu of increasing the conversion rate, the Company may elect to adjust its conversion obligation.



Beginning February 20, 2010, the Company may redeem any of the Debentures at a redemption price of 100% of their principal amount, plus accrued and unpaid interest,
including contingent interest and accrued and unpaid liquidated damages, if any. Holders of Debentures have the right to require the Company to repurchase the Debentures for cash on February 15, 2010, 2015, 2020, 2025 and 2030. In addition,
holders of the Debentures may require the Company to repurchase the Debentures for cash at a repurchase price equal to 100% of their principal amount plus accrued and unpaid interest, including contingent interest and accrued and unpaid liquidated
damages, if any, (i) upon a change of control of the Company or (ii) if the class A common stock is neither listed for trading on the New York Stock Exchange nor approved for trading on the NASDAQ.



The Company is obligated to pay contingent interest, which is the amount of interest payable
to holders of Debentures for any six-month period from February 15 to August 15 or from August 15 to February 15, with the initial six-month period commencing February 15, 2010, if the trading price of the Debentures for
each of the ten trading days immediately preceding the first day of the applicable six-month period equals 120% or more of the principal amount of the Debentures. During any period when contingent interest is payable, the contingent interest payable
per Debenture will equal 0.25% of the average trading price of the Debentures during the ten trading days immediately preceding the first day of the applicable six-month interest period.



The Company will pay liquidated damages to holders of the Debentures if the Company suspends the use of the SEC registration statement,
pursuant to which holders of Debentures may resell their Debentures, and thereby prevents such holders from reselling their Debentures for a period that exceeds (i) 45 days in any three month period or (ii) an aggregate of 120 days in any
12 month period. During any period when liquidated damages are payable, the liquidated damages payable per Debenture will equal 0.25% of the outstanding principal amount of the Debentures for the first 90 days after the occurrence of the offending
event and 0.50% of the outstanding principal amount of the Debentures after the first 90 days. The Company has not suspended the use of the registration statement.



The Company does not currently anticipate that any of the put and call rights, conversion rights, adjustments to the conversion rate,
contingent interest and liquidated damages features will affect the Companys liquidity and capital resources. Since both the Companys call option and the holders put option are primarily based on the current interest rate environment,
management concluded that this option is clearly and closely related to the debt host and did not require bifurcation under SFAS 133.



Line of Credit



Realty, a wholly owned subsidiary of the Company, has a $200,000 line of credit with MetLife (see note 17).



- 28 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



16. Lease Commitments



Future minimum commitments under BlackRocks operating leases, including leases assumed in the SSR acquisition and net of rental
reimbursements of $433 through 2006 from sublease arrangements, are as follows:



|           |  |   |        
|---------- |  | - | -------
|2005       |  | $ | 5,141  
|2006       |  |   | 20,657 
|2007       |  |   | 20,525 
|2008       |  |   | 20,370 
|2009       |  |   | 20,651 
|Thereafter |  |   | 155,865
|           |  |   |        
|           |  | $ | 243,209
|           |  |   |        



17. Related Party Transactions



The Company provides investment advisory and administration services to
the BlackRock Funds, BlackRock Liquidity Funds, the BlackRock Closed-end Funds and other funds.



Revenues for services provided to these are as follows:



|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        
|-------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------- |  | - | -------
|                                             |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                             |  | 2005                            |        | 2004                           |   | 2005   |  | 2004
|Investment advisory and administration fees: |  |                                 |        |                                |   |        |  |      |         |  |   |        
|BlackRock Open-end Funds:                    |  |                                 |        |                                |   |        |  |      |         |  |   |        
|PNC                                          |  | $                               | 7,333  |                                | $ | 7,185  |  | $    | 20,789  |  | $ | 25,347 
|Other                                        |  |                                 | 29,451 |                                |   | 9,104  |  |      | 79,890  |  |   | 27,781 
|BlackRock Closed-end Funds - Other           |  |                                 | 23,127 |                                |   | 17,978 |  |      | 64,120  |  |   | 52,252 
|BlackRock Liquidity Funds                    |  |                                 |        |                                |   |        |  |      |         |  |   |        
|PNC                                          |  |                                 | 4,598  |                                |   | 3,817  |  |      | 12,536  |  |   | 10,025 
|Other*                                       |  |                                 | 16,573 |                                |   | 15,691 |  |      | 50,171  |  |   | 49,256 
|STIF - PNC                                   |  |                                 | 222    |                                |   | 264    |  |      | 660     |  |   | 796    
|Other                                        |  |                                 | 519    |                                |   | 34     |  |      | 1,275   |  |   | 43     
|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        
|                                             |  | $                               | 81,823 |                                | $ | 54,073 |  | $    | 229,441 |  | $ | 165,500
|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        

---

|* | Includes the International Dollar Reserve Fund I, Ltd., a Cayman Islands open-ended limited liability company.
|- | --------------------------------------------------------------------------------------------------------------



The Company provides investment advisory and administration services to certain PNC
subsidiaries, MetLife-sponsored variable annuities and separate accounts, Nomura Asset Management Co., Ltd. (Nomura), a strategic joint venture partner, and affiliates of Nomura for a fee, based on assets under management. In addition,
the Company provides risk management and private client services to PNC.



- 29 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



17. Related Party Transactions (continued)



Revenues for such services are as follows:



|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       
|---------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ----- |  | ---- | ------ |  | - | ------
|                                   |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                   |  | 2005                            |        | 2004                           |   | 2005  |  | 2004
|Separate accounts:                 |  |                                 |        |                                |   |       |  |      |        |  |   |       
|MetLife                            |  | $                               | 14,160 |                                | $ |      |  | $    | 37,527 |  | $ |      
|Nomura                             |  |                                 | 2,194  |                                |   | 2,237 |  |      | 6,699  |  |   | 6,542 
|PNC                                |  |                                 | 1,468  |                                |   | 1,588 |  |      | 4,508  |  |   | 5,026 
|Private client services - PNC      |  |                                 | 1,383  |                                |   | 1,387 |  |      | 4,149  |  |   | 4,271 
|Alternative investments - PNC      |  |                                 | 664    |                                |   | 124   |  |      | 988    |  |   | 330   
|Other income-risk management - PNC |  |                                 | 1,456  |                                |   | 1,250 |  |      | 3,941  |  |   | 3,750 
|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       
|                                   |  | $                               | 21,325 |                                | $ | 6,586 |  | $    | 57,812 |  | $ | 19,919
|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       



Total revenue earned by BlackRock for
providing asset management and other services to PNC subsidiaries or PNC-related accounts for the three months ended September 30, 2005 and 2004 totaled $17,124 and $15,615, respectively, and for the nine months ended September 30, 2005
and 2004 totaled approximately $47,571 and $49,545, respectively.



The Company
has entered into various memoranda of understanding and co-administration agreements with affiliates of PNC pursuant to which the Company pays service fees for PNC Advisors (PNCs wealth management business) clients invested in
BlackRock Funds. PNC also provides general and administration services to the Company. Charges for such services were based on actual usage or on defined formulas which, in managements view, resulted in reasonable allocations.



MetLife provided general and administration services to the Company, during a
transition period, in support of SSR and its consolidated subsidiaries. These services ceased during the second quarter of 2005. In addition, BlackRock leases a portion of its office space under formal sublease agreements with MetLife.



Additionally, the Company has entered into subadvisory and consulting agreements with
Nomura and an entity whose President and Chief Executive Officer serves on the Companys Board of Directors.



Realty maintains a $200,000 line of credit with a subsidiary of MetLife, which expires on January 31, 2006. Realty uses the line of credit to finance the acquisition
of real estate prior to the closing of sponsored investment funds. During the quarter ended March 31, 2005, the Company repaid outstanding advances under the line of credit, which totaled $92,500, following the sale of related real estate to a
newly formed investment fund. Borrowings under the affiliated line of credit bear interest at LIBOR plus 1.5%. At September 30, 2005, Realty had no advances outstanding under the line of credit.



- 30 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 1. Financial Statements (continued)



17. Related Party Transactions (continued)



Aggregate expenses included in the consolidated financial statements for transactions with related parties are as follows:



|                                        |  |                                 |       |                                |   |       |  |      |        |  |   |       
|--------------------------------------- |  | ------------------------------- | ----- | ------------------------------ | - | ----- |  | ---- | ------ |  | - | ------
|                                        |  | Three months endedSeptember 30, |       | Nine months endedSeptember 30,
|                                        |  | 2005                            |       | 2004                           |   | 2005  |  | 2004
|Fund administration and servicing costs |  | $                               | 4,250 |                                | $ | 4,227 |  | $    | 12,362 |  | $ | 14,243
|General and administration              |  |                                 | 2,300 |                                |   | 1,082 |  |      | 6,577  |  |   | 3,332 
|General and administration-consulting   |  |                                 | 450   |                                |   | 399   |  |      | 2,958  |  |   | 3,485 
|                                        |  |                                 |       |                                |   |       |  |      |        |  |   |       
|                                        |  | $                               | 7,000 |                                | $ | 5,708 |  | $    | 21,897 |  | $ | 21,060
|                                        |  |                                 |       |                                |   |       |  |      |        |  |   |       



Additionally, an indirect wholly owned
subsidiary of PNC acts as a financial intermediary associated with the sale of back-end loaded shares of certain BlackRock funds. This entity finances broker sales commissions and receives all associated sales charges.



Included in accounts receivable was $15,423 and $2,983 at September 30, 2005 and
December 31, 2004, respectively, primarily representing investment and administration services provided to MetLife, Nomura and PNC subsidiaries and affiliates.



Other assets include advances to employees under the SSR Old Plan and Company-owned life insurance policies, underwritten by MetLife, which
are used to fund obligations under the SSR New Plan totaling $3,124 and $12,920, respectively.



Accounts payable and accrued liabilities-affiliate were $29,769 and $3,632 at September 30, 2005 and December 31, 2004, respectively. These amounts primarily represent settlements due on SSR
acquisition-related costs and settlements due on income taxes payable to PNC and do not bear interest.



- 31 -



---

PART I - FINANCIAL INFORMATION (continued)

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



BlackRock, Inc., a Delaware corporation (together, with its subsidiaries, BlackRock or the
Company), is one of the largest publicly traded investment management firms in the United States with approximately $427.8 billion of assets under management at September 30, 2005. BlackRock manages assets on behalf of institutional
and individual investors worldwide through a variety of equity, fixed income, cash management and alternative investment separate account and mutual fund products, including BlackRock Funds and the BlackRock 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 The PNC Financial Services Group, Inc. (PNC),
one of the nations largest diversified financial services organizations providing consumer banking, institutional banking, asset management and global fund processing services. As of September 30, 2005, PNC indirectly owned approximately
70% of BlackRock.



The following table summarizes BlackRocks operating
performance for the three months ended September 30, 2005, June 30, 2005 and September 30, 2004 and the nine months ended September 30, 2005 and 2004.



BlackRock, Inc.

Financial Highlights

(Dollar amounts in thousands, except share data)

(unaudited)



|                                           |  |                                 |            |   |               |   |            |                    |        |   |               |   |  |   |           |   |  |    |   |  |   |         |   |  |    |  
|------------------------------------------ |  | ------------------------------- | ---------- | - | ------------- | - | ---------- | ------------------ | ------ | - | ------------- | - |  | - | --------- | - |  | -- | - |  | - | ------- | - |  | -- | -
|                                           |  | Three months ended              |            |   | Variance vs.  |  
|                                           |  | September 30,                   |            |   | June 30, 2005 |   |            | September 30, 2004 |        |   | June 30, 2005 |  
|                                           |  | 2005                            |            |   | 2004          |   |            |                    | Amount |   |               | % |  |   | Amount    |   |  | %  |  
|Total revenue                              |  | $                               | 300,807    |   |               | $ | 170,999    |                    |        | $ | 271,389       |   |  | $ | 129,808   |   |  | 76 | % |  | $ | 29,418  |   |  | 11 | %
|Total expense                              |  | $                               | 221,138    |   |               | $ | 193,375    |                    |        | $ | 189,494       |   |  | $ | 27,763    |   |  | 14 | % |  | $ | 31,644  |   |  | 17 | %
|Operating income (loss)                    |  | $                               | 79,669     |   |               | $ | (22,376    | )                  |        | $ | 81,895        |   |  | $ | 102,045   |   |  | NM |   |  | $ | (2,226  | ) |  | -3 | %
|Operating income, as adjusted(b)           |  | $                               | 100,160    |   |               | $ | 52,016     |                    |        |   | 94,333        |   |  | $ | 48,144    |   |  | 93 | % |  | $ | 5,827   |   |  | 6  | %
|Net income (loss)                          |  | $                               | 61,119     |   |               | $ | (9,814     | )                  |        | $ | 53,335        |   |  | $ | 70,933    |   |  | NM |   |  | $ | 7,784   |   |  | 15 | %
|Net income, as adjusted(a)                 |  | $                               | 68,876     |   |               | $ | 36,885     |                    |        | $ | 60,565        |   |  | $ | 31,991    |   |  | 87 | % |  | $ | 8,311   |   |  | 14 | %
|Diluted earnings (loss) per share          |  | $                               | 0.92       |   |               | $ | (0.15      | )                  |        | $ | 0.80          |   |  | $ | 1.07      |   |  | NM |   |  | $ | 0.12    |   |  | 15 | %
|Diluted earnings per share, as adjusted(a) |  | $                               | 1.03       |   |               | $ | 0.56       |                    |        | $ | 0.91          |   |  | $ | 0.47      |   |  | 84 | % |  | $ | 0.12    |   |  | 13 | %
|Average diluted shares outstanding         |  |                                 | 66,714,797 |   |               |   | 63,676,776 |                    |        |   | 66,796,087    |   |  |   | 3,038,021 |   |  | 5  | % |  |   | (81,290 | ) |  | 0  | %
|Operating margin                           |  |                                 | 26.5       | % |               |   | -13.1      | %                  |        |   | 30.2          | % |  |   |           |   |  |    |   |  |   |         |   |  |    |  
|Operating margin, as adjusted(b)           |  |                                 | 35.5       | % |               |   | 32.0       | %                  |        |   | 37.0          | % |  |   |           |   |  |    |   |  |   |         |   |  |    |  
|                                           |  |                                 |            |   |               |   |           
|Assets under management ($ in millions)    |  | $                               | 427,837    |   |               | $ | 323,465    |                    |        | $ | 414,411       |   |  | $ | 104,372   |   |  | 32 | % |  | $ | 13,426  |   |  | 3  | %
|                                           |  |                                 |            |   |              
|                                           |  | Nine months ended September 30, |            |   | Variance      |   |            |                    |        |   |               |   |  |   |          
|                                           |  | 2005                            |            |   | 2004          |   |            | Amount             |        |   | %             |   |  |   |           |   |  |    |   |  |  
|Total revenue                              |  | $                               | 822,278    |   |               | $ | 536,634    |                    |        | $ | 285,644       |   |  |   | 53        | % |  |    |   |  |   |         |   |  |    |  
|Total expense                              |  | $                               | 594,133    |   |               | $ | 426,662    |                    |        | $ | 167,471       |   |  |   | 39        | % |  |    |   |  |   |         |   |  |    |  
|Operating income                           |  | $                               | 228,145    |   |               | $ | 109,972    |                    |        | $ | 118,173       |   |  |   | 107       | % |  |    |   |  |   |         |   |  |    |  
|Operating income, as adjusted(b)           |  | $                               | 283,781    |   |               | $ | 193,500    |                    |        | $ | 90,281        |   |  |   | 47        | % |  |    |   |  |   |         |   |  |    |  
|Net income                                 |  | $                               | 160,990    |   |               | $ | 93,389     |                    |        | $ | 67,601        |   |  |   | 72        | % |  |    |   |  |   |         |   |  |    |  
|Net income, as adjusted(a)                 |  | $                               | 188,960    |   |               | $ | 129,997    |                    |        | $ | 58,963        |   |  |   | 45        | % |  |    |   |  |   |         |   |  |    |  
|Diluted earnings per share                 |  | $                               | 2.41       |   |               | $ | 1.42       |                    |        | $ | 0.99          |   |  |   | 70        | % |  |    |   |  |   |         |   |  |    |  
|Diluted earnings per share, as adjusted(a) |  | $                               | 2.83       |   |               | $ | 1.98       |                    |        | $ | 0.85          |   |  |   | 43        | % |  |    |   |  |   |         |   |  |    |  
|Average diluted shares outstanding         |  |                                 | 66,809,706 |   |               |   | 65,858,552 |                    |        |   | 951,154       |   |  |   | 1         | % |  |    |   |  |   |         |   |  |    |  
|Operating margin                           |  |                                 | 27.7       | % |               |   | 20.5       | %                  |        |   |               |   |  |   |           |   |  |    |   |  |   |         |   |  |    |  
|Operating margin, as adjusted(b)           |  |                                 | 36.7       | % |               |   | 37.8       | %                  |        |   |               |   |  |   |           |   |  |    |   |  |   |         |   |  |    |  
|                                           |  |                                 |            |   |               |   |           
|Assets under management ($ in millions)    |  | $                               | 427,837    |   |               | $ | 323,465    |                    |        | $ | 104,372       |   |  |   | 32        | % |  |    |   |  |   |         |   |  |    |  



- 32 -



---

PART I - FINANCIAL INFORMATION (continued)

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



BlackRock, Inc.

Financial Highlights

(continued)



|(a) | While BlackRock reports its financial results using accounting principles generally accepted in the United States of America (GAAP), management believes that evaluating
its ongoing operating results may not be as useful if investors are limited to reviewing only GAAP financial measures. Management reviews non-GAAP financial measures to assess on-going operations, and for the reasons described below, considers them
to be effective indicators, for both management and investors, of BlackRocks profitability and financial performance over time. Nevertheless, 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.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Net income, as adjusted, and diluted earnings per share, as adjusted, have been derived from BlackRocks consolidated financial statements, as follows:



|                                                            |  |                    |        |      |                   |        |   |               |   |        |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------- |  | ------------------ | ------ | ---- | ----------------- | ------ | - | ------------- | - | ------ | ---- |  | - | ------- | - |  | - | ------- | -
|                                                            |  | Three months ended |        |      | Nine months ended |       
|                                                            |  | September 30,      |        |      | June 30, 2005     |        |   | September 30, |  
|                                                            |  | 2005               |        | 2004 |                   |        |   | 2005          |   |        | 2004 | 
|Net income, GAAP basis                                      |  | $                  | 61,119 |      | $                 | (9,814 | ) |               | $ | 53,335 |      |  | $ | 160,990 |   |  | $ | 93,389  |  
|Add back: PNCs LTIP funding requirement                    |  |                    | 7,757  |      |                   | 46,699 |   |               |   | 7,716  |      |  |   | 22,866  |   |  |   | 46,699  |  
|SSR acquisition costs                                       |  |                    |       |      |                   |       |   |               |   |       |      |  |   | 5,590   |   |  |   |        |  
|Release of reserves related to the New York State tax audit |  |                    |       |      |                   |       |   |               |   |       |      |  |   |        |   |  |   | (8,519  | )
|Impact of Trepp sale                                        |  |                    |       |      |                   |       |   |               |   | (486   | )    |  |   | (486    | ) |  |   | (1,572  | )
|                                                            |  |                    |        |      |                   |        |   |               |   |        |      |  |   |         |   |  |   |         |  
|Net income, as adjusted                                     |  |                    | 68,876 |      |                   | 36,885 |   |               |   | 60,565 |      |  |   | 188,960 |   |  |   | 129,997 |  
|                                                            |  |                    |        |      |                   |        |   |               |   |        |      |  |   |         |   |  |   |         |  
|Diluted earnings per share, GAAP basis                      |  | $                  | 0.92   |      | $                 | (0.15  | ) |               | $ | 0.80   |      |  | $ | 2.41    |   |  | $ | 1.42    |  
|                                                            |  |                    |        |      |                   |        |   |               |   |        |      |  |   |         |   |  |   |         |  
|Diluted earnings per share, as adjusted                     |  | $                  | 1.03   |      | $                 | 0.56   |   |               | $ | 0.91   |      |  | $ | 2.83    |   |  | $ | 1.98    |  
|                                                            |  |                    |        |      |                   |        |   |               |   |        |      |  |   |         |   |  |   |         |  



Management believes that net income,
as adjusted, and diluted earnings per share, as adjusted, are effective measurements of BlackRocks historical profitability and financial performance. The 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 impact related to LTIP participants put options, these charges will not impact BlackRocks book value. SSR acquisition costs
consist of certain compensation costs and professional fees. Compensation reflected in this amount represents direct incentives related to alternative product performance fees generated in 2004 by 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. Professional fees
reflected in this amount, which have been deemed non-recurring by management, 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.



- 33 -



---

PART I - FINANCIAL INFORMATION (continued)

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



BlackRock, Inc.

Financial Highlights (continued)



|(b) | 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 non-affiliated 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 |         |   | Nine months ended |  
|                                                              |  | September 30,      |         |   | June 30, 2005     |   |         | September 30, |     
|                                                              |  | 2005               |         |   | 2004              |   |         |               | 2005 |   |         | 2004 | 
|Operating income, GAAP basis                                  |  | $                  | 79,669  |   |                   | $ | (22,376 | )             |      | $ | 81,895  |      |  | $ | 228,145 |   |  | $ | 109,972 |  
|Add back: PNC LTIP funding obligation                         |  |                    | 12,313  |   |                   |   | 74,125  |               |      |   | 12,247  |      |  |   | 36,296  |   |  |   | 74,125  |  
|Appreciation on assets related to deferred compensation plans |  |                    | 8,178   |   |                   |   | 267     |               |      |   | 191     |      |  |   | 10,467  |   |  |   | 2,399   |  
|Trepp bonus                                                   |  |                    |        |   |                   |   |        |               |      |   |        |      |  |   |        |   |  |   | 7,004   |  
|SSR acquisition costs                                         |  |                    |        |   |                   |   |        |               |      |   |        |      |  |   | 8,873   |   |  |   |        |  
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  
|Operating income, as adjusted                                 |  |                    | 100,160 |   |                   |   | 52,016  |               |      |   | 94,333  |      |  |   | 283,781 |   |  |   | 193,500 |  
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  
|Revenue, as reported                                          |  |                    | 300,807 |   |                   |   | 170,999 |               |      |   | 271,389 |      |  |   | 822,278 |   |  |   | 536,634 |  
|Less: fund administration and servicing costs                 |  |                    | (11,997 | ) |                   |   | (8,277  | )             |      |   | (10,426 | )    |  |   | (31,531 | ) |  |   | (24,655 | )
|Reimbursable property management compensation                 |  |                    | (6,485  | ) |                   |   |        |               |      |   | (6,239  | )    |  |   | (16,783 | ) |  |   |        |  
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  
|Revenue used for operating margin measurement                 |  |                    | 282,325 |   |                   |   | 162,722 |               |      |   | 254,724 |      |  |   | 773,964 |   |  |   | 511,979 |  
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  
|Operating margin, GAAP basis                                  |  |                    | 26.5    | % |                   |   | -13.1   | %             |      |   | 30.2    | %    |  |   | 27.7    | % |  |   | 20.5    | %
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  
|Operating margin, as adjusted                                 |  |                    | 35.5    | % |                   |   | 32.0    | %             |      |   | 37.0    | %    |  |   | 36.7    | % |  |   | 37.8    | %
|                                                              |  |                    |         |   |                   |   |         |               |      |   |         |      |  |   |         |   |  |   |         |  



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. 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 results in a nominal impact on net income. Reimbursable property management compensation represents compensation and benefits paid to certain BlackRock Realty Advisors, Inc.
(Realty) personnel. These employees are retained on Realtys payroll when 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. Fund administration and servicing costs have been excluded from revenue used for operating margin measurement, as adjusted, because
these costs fluctuate based on the discretion of a third party.



- 34 -



---

PART I - FINANCIAL INFORMATION (continued)

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



General



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 predetermined percentages of the market value of assets under management or, in the case of certain real estate clients, net operating income generated by the underlying properties, and are affected by changes in assets under
management, 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, withdrawals of assets from and
termination of client accounts and purchases and redemptions of mutual fund shares. Market appreciation or depreciation typically 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 assets under management. Performance fees are generally earned based on investment performance in excess of a contractual threshold and, accordingly, may increase the
volatility of BlackRocks revenue and earnings.



BlackRock provides a
variety of risk management, investment analytic and investment system services to its customers, which include insurance companies, finance companies, pension funds, asset managers, foundations, consultants, mutual fund sponsors, real estate
investment trusts, commercial and mortgage banks, savings institutions and government agencies. These services are provided under the brand name BlackRock Solutions®and include a wide array of risk management services and enterprise
investment system outsourcing to clients. Fees earned for BlackRock 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 on fixed monthly or quarterly payments. Certain client accounts can also be subject to discretionary performance fees. The fees earned on risk management, investment analytic and investment system assignments are recorded as
other income in the consolidated statements of operations. A subsidiary of BlackRock Realty Advisors, Inc. (Realty) earns management and performance fees for property management services associated with properties included in
Realtys real estate equity portfolios.



Operating expense consists
of employee compensation and benefits, fund administration and servicing costs, general and administration expense, amortization of intangible assets and impairment of intangible assets, if any. Employee compensation and benefits expense includes
salaries, deferred and incentive compensation, vesting of awards granted under the BlackRock, Inc. 2002 Long-Term Retention and Incentive Plan (LTIP) and related benefit costs. Fund administration and servicing costs includes payments
made to PNC affiliated entities and third parties, primarily associated with the administration and servicing of client investments in BlackRock Fundsand BlackRock Closed-end Funds. Intangible assets at September 30, 2005 and
December 31, 2004 were approximately $491.7 million and $184.1 million, respectively, with amortization expense of approximately $2.5 million and $0.3 million for the three months ended September 30, 2005 and 2004, respectively, and
approximately $5.5 million and $0.7 million for the nine months ended September 30, 2005 and 2004, respectively. Impairment of intangible assets represents a write-off of an acquired management contract due to liquidation of long-short equity
hedge funds during the first quarter of 2004. Intangible assets primarily include management contracts and goodwill acquired in conjunction with the Companys acquisition of SSRM Holdings, Inc. (SSR) during the first quarter of 2005
and PNCs acquisition of BlackRock Financial Management, L.P. on February 28, 1995.



- 35 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Assets Under Management



Assets under management (AUM) increased approximately $104.4 billion, or 32%, to $427.8 billion at September 30, 2005,
compared with $323.4 billion at September 30, 2004. The growth in assets under management was attributable to $50.0 billion of AUM acquired primarily in the Companys acquisition of SSR in combination with an increase of $39.1 billion, or
12%, in net subscriptions and $15.3 billion, or 5%, in market appreciation.



Separate accounts at September 30, 2005, increased $81.0 billion, or 33%, to $324.0 billion as compared with $243.0 billion at September 30, 2004, as a result of AUM acquired in the SSR acquisition of $40.2 billion, net
subscriptions of $27.1 billion and market appreciation of $13.7 billion. Acquisitions primarily represented the transition of $23.1 billion in MetLife-sponsored variable annuity products and separate accounts to the Company and $10.6 billion in
alternative investment products consisting of real estate products, collateralized debt obligations and energy hedge funds of $6.3 billion, $3.4 billion and $0.8 billion, respectively. Net subscriptions, exclusive of the SSR acquisition, were
primarily attributable to fixed income new client sales and increased fundings from existing fixed income clients of $25.8 billion. Market appreciation of $13.7 billion in separate accounts largely reflected appreciation earned on fixed income
assets of $7.9 billion due to current income and changes in market interest rates, market appreciation in equity assets of $3.3 billion as equity markets improved during the period and $2.5 billion of market appreciation on alternative investment
products.



The $23.3 billion increase in mutual fund assets to $103.8 billion
at September 30, 2005, compared with $80.5 billion at September 30, 2004, primarily reflected acquired assets of $9.8 billion and net subscriptions of $12.0 billion. Acquisitions primarily reflect the merger of the SSR mutual funds into
BlackRock Funds, representing an increase of $9.5 billion in AUM. During the year, net subscriptions in BlackRock Liquidity Funds, other commingled funds and BlackRock Closed-end Funds totaled $9.1 billion, $2.2 billion and $2.0
billion, respectively, all of which was partially offset by net redemptions in BlackRock Funds, exclusive of the SSR fund mergers, of $1.0 billion. Net new business in the BlackRock Liquidity Fundswas primarily due to $11.4 billion of
net subscriptions during the fourth quarter of 2004, driven by strong relative investment performance and partially offset by outflows attributable to increases in the Federal Funds rate during the first quarter of 2005, resulting in a temporary
yield advantage for direct investments in money market investments versus mutual funds during those periods. Net subscriptions in other commingled funds resulted from the successful launch of BlackRock Cash Strategies, LLC, an enhanced-yield cash
management product, during 2004. The increase in AUM of the BlackRock Closed-end Funds reflects new funds launched since September 30, 2004 of $2.4 billion, partially offset by term trust maturities of $0.4 billion.



AUM at September 30, 2005 increased $13.4 billion, or 3%, as compared to June 30,
2005, representing $10.7 billion in net subscriptions, including $3.6 billion for international clients and $2.7 billion in market appreciation. The $10.7 billion in net subscriptions during the third quarter of 2005 reflected separate account net
subscriptions of $6.8 billion attributable to new fixed income clients and increased fundings from existing fixed income clients, as well as net mutual fund subscriptions of $3.9 billion. Net mutual fund subscriptions primarily consisted of inflows
in cash management and equity funds of $3.1 billion and $1.0 billion, respectively. Market appreciation during the third quarter of 2005 of $2.7 billion was primarily attributable to appreciation on equity assets of $2.5 billion as equity markets
strengthened during the period and alternative products of $1.0 billion, partially offset by market depreciation of $0.9 billion on fixed income assets primarily due to increases in market interest rates.



- 36 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Assets Under Management (continued)



AUM as of September 30, 2005 and 2004 and December 31, 2004 are summarized below:



BlackRock, Inc.

Assets Under Management

(Dollar amounts
in millions)

(unaudited)



|                                   |  |               |         |                   |   |         |  |   |        
|---------------------------------- |  | ------------- | ------- | ----------------- | - | ------- |  | - | -------
|                                   |  | September 30, |         | December 31, 2004
|                                   |  | 2005          |         | 2004              |  
|All Accounts                       |  |               |         |                   |   |         |  |   |        
|Fixed income                       |  | $             | 290,041 |                   | $ | 235,535 |  | $ | 240,709
|Cash Management                    |  |               | 76,713  |                   |   | 67,837  |  |   | 78,057 
|Equity                             |  |               | 35,600  |                   |   | 12,675  |  |   | 14,792 
|Alternative investment products    |  |               | 25,483  |                   |   | 7,418   |  |   | 8,202  
|                                   |  |               |         |                   |   |         |  |   |        
|Total                              |  | $             | 427,837 |                   | $ | 323,465 |  | $ | 341,760
|                                   |  |               |         |                   |   |         |  |   |        
|Separate Accounts                  |  |               |         |                   |   |         |  |   |        
|Fixed income                       |  | $             | 264,704 |                   | $ | 211,075 |  | $ | 216,070
|Cash Management                    |  |               | 8,357   |                   |   | 7,703   |  |   | 7,360  
|Cash Management-Securities lending |  |               | 5,653   |                   |   | 8,636   |  |   | 6,898  
|Equity                             |  |               | 19,789  |                   |   | 8,129   |  |   | 9,397  
|Alternative investment products    |  |               | 25,483  |                   |   | 7,418   |  |   | 8,202  
|                                   |  |               |         |                   |   |         |  |   |        
|Subtotal                           |  |               | 323,986 |                   |   | 242,961 |  |   | 247,927
|                                   |  |               |         |                   |   |         |  |   |        
|Mutual Funds                       |  |               |         |                   |   |         |  |   |        
|Fixed income                       |  |               | 25,337  |                   |   | 24,460  |  |   | 24,639 
|Cash Management                    |  |               | 62,703  |                   |   | 51,498  |  |   | 63,799 
|Equity                             |  |               | 15,811  |                   |   | 4,546   |  |   | 5,395  
|                                   |  |               |         |                   |   |         |  |   |        
|Subtotal                           |  |               | 103,851 |                   |   | 80,504  |  |   | 93,833 
|                                   |  |               |         |                   |   |         |  |   |        
|Total                              |  | $             | 427,837 |                   | $ | 323,465 |  | $ | 341,760
|                                   |  |               |         |                   |   |         |  |   |        



- 37 -



---

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 the three and nine months ended September 30, 2005 and
2004, respectively. Prior period data reflects certain reclassifications to conform with the current periods presentation.



BlackRock, Inc.

Component Changes in
Assets Under Management

(Dollar amounts in millions)

(unaudited)



|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|---------------------------------- |  | ------------------------------- | ------- | ------------------------------ | - | ------- |  | - | ------- | - |  | - | ------- | -
|                                   |  | Three months endedSeptember 30, |         | Nine months endedSeptember 30, |  
|                                   |  | 2005                            |         | 2004                           |   | 2005    |  |   | 2004    |  
|All Accounts                       |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Beginning assets under management  |  | $                               | 414,411 |                                | $ | 309,654 |  | $ | 341,760 |   |  | $ | 309,356 |  
|Net subscriptions                  |  |                                 | 10,747  |                                |   | 7,302   |  |   | 26,411  |   |  |   | 6,945   |  
|Acquisitions                       |  |                                 |        |                                |   |        |  |   | 49,966  |   |  |   |        |  
|Market appreciation                |  |                                 | 2,679   |                                |   | 6,509   |  |   | 9,700   |   |  |   | 7,164   |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Ending assets under management     |  | $                               | 427,837 |                                | $ | 323,465 |  | $ | 427,837 |   |  | $ | 323,465 |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Separate Accounts                  |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Beginning assets under management  |  | $                               | 315,236 |                                | $ | 230,845 |  | $ | 247,927 |   |  | $ | 222,589 |  
|Net subscriptions                  |  |                                 | 6,818   |                                |   | 5,956   |  |   | 27,409  |   |  |   | 13,200  |  
|Acquisitions                       |  |                                 |        |                                |   |        |  |   | 40,181  |   |  |   |        |  
|Market appreciation                |  |                                 | 1,932   |                                |   | 6,160   |  |   | 8,469   |   |  |   | 7,172   |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                                 | 323,986 |                                |   | 242,961 |  |   | 323,986 |   |  |   | 242,961 |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Mutual Funds                       |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                                 | 99,175  |                                |   | 78,809  |  |   | 93,833  |   |  |   | 86,767  |  
|Net subscriptions (redemptions)    |  |                                 | 3,929   |                                |   | 1,346   |  |   | (998    | ) |  |   | (6,255  | )
|Acquisitions                       |  |                                 |        |                                |   |        |  |   | 9,785   |   |  |   |        |  
|Market appreciation (depreciation) |  |                                 | 747     |                                |   | 349     |  |   | 1,231   |   |  |   | (8      | )
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                                 | 103,851 |                                |   | 80,504  |  |   | 103,851 |   |  |   | 80,504  |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  
|Total                              |  | $                               | 427,837 |                                | $ | 323,465 |  | $ | 427,837 |   |  | $ | 323,465 |  
|                                   |  |                                 |         |                                |   |         |  |   |         |   |  |   |         |  



- 38 -



---

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)



|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|---------------------------------- |  | ------------------ | ------- | - | ---------------------------------- | - | ------- | -------- |  | - | ------- | - |  | ------------ | ------- | - |  | - | ------- | - |  | - | ------- | -
|                                   |  | Three Months Ended |         |   | Nine monthsended September 30,2005 |  
|                                   |  | 2004               |         |   | 2005                               |   |        
|                                   |  | September 30       |         |   | December 31                        |   |         | March 31 |  |   | June 30 |   |  | September 30 |         |  
|Separate Accounts                  |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Fixed Income                       |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  | $                  | 199,762 |   |                                    | $ | 211,075 |          |  | $ | 216,070 |   |  | $            | 239,912 |   |  | $ | 258,411 |   |  | $ | 216,070 |  
|Net subscriptions                  |  |                    | 5,201   |   |                                    |   | 1,121   |          |  |   | 4,906   |   |  |              | 12,855  |   |  |   | 6,891   |   |  |   | 24,652  |  
|Acquisitions                       |  |                    |        |   |                                    |   |        |          |  |   | 20,005  |   |  |              |        |   |  |   |        |   |  |   | 20,005  |  
|Market appreciation (depreciation) |  |                    | 6,112   |   |                                    |   | 3,874   |          |  |   | (1,069  | ) |  |              | 5,644   |   |  |   | (598    | ) |  |   | 3,977   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 211,075 |   |                                    |   | 216,070 |          |  |   | 239,912 |   |  |              | 258,411 |   |  |   | 264,704 |   |  |   | 264,704 |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Cash Management                    |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 6,896   |   |                                    |   | 7,703   |          |  |   | 7,360   |   |  |              | 7,307   |   |  |   | 8,164   |   |  |   | 7,360   |  
|Net subscriptions (redemptions)    |  |                    | 787     |   |                                    |   | (362    | )        |  |   | (632    | ) |  |              | 809     |   |  |   | 153     |   |  |   | 330     |  
|Acquisitions                       |  |                    |        |   |                                    |   |        |          |  |   | 558     |   |  |              |        |   |  |   |        |   |  |   | 558     |  
|Market appreciation                |  |                    | 20      |   |                                    |   | 19      |          |  |   | 21      |   |  |              | 48      |   |  |   | 40      |   |  |   | 109     |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 7,703   |   |                                    |   | 7,360   |          |  |   | 7,307   |   |  |              | 8,164   |   |  |   | 8,357   |   |  |   | 8,357   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Cash Management-Securities lending |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 8,771   |   |                                    |   | 8,636   |          |  |   | 6,898   |   |  |              | 6,791   |   |  |   | 7,368   |   |  |   | 6,898   |  
|Net subscriptions (redemptions)    |  |                    | (135    | ) |                                    |   | (1,738  | )        |  |   | (107    | ) |  |              | 577     |   |  |   | (1,715  | ) |  |   | (1,245  | )
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 8,636   |   |                                    |   | 6,898   |          |  |   | 6,791   |   |  |              | 7,368   |   |  |   | 5,653   |   |  |   | 5,653   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Equity                             |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 8,790   |   |                                    |   | 8,129   |          |  |   | 9,397   |   |  |              | 18,610  |   |  |   | 18,525  |   |  |   | 9,397   |  
|Net subscriptions (redemptions)    |  |                    | (748    | ) |                                    |   | 31      |          |  |   | (107    | ) |  |              | (376    | ) |  |   | (203    | ) |  |   | (686    | )
|Acquisitions                       |  |                    |        |   |                                    |   |        |          |  |   | 9,061   |   |  |              |        |   |  |   |        |   |  |   | 9,061   |  
|Market appreciation                |  |                    | 87      |   |                                    |   | 1,237   |          |  |   | 259     |   |  |              | 291     |   |  |   | 1,467   |   |  |   | 2,017   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 8,129   |   |                                    |   | 9,397   |          |  |   | 18,610  |   |  |              | 18,525  |   |  |   | 19,789  |   |  |   | 19,789  |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Alternative investment products    |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 6,626   |   |                                    |   | 7,418   |          |  |   | 8,202   |   |  |              | 19,566  |   |  |   | 22,768  |   |  |   | 8,202   |  
|Net subscriptions                  |  |                    | 851     |   |                                    |   | 666     |          |  |   | 462     |   |  |              | 2,204   |   |  |   | 1,692   |   |  |   | 4,358   |  
|Acquisitions                       |  |                    |        |   |                                    |   |        |          |  |   | 10,557  |   |  |              |        |   |  |   |        |   |  |   | 10,557  |  
|Market appreciation (depreciation) |  |                    | (59     | ) |                                    |   | 118     |          |  |   | 345     |   |  |              | 998     |   |  |   | 1,023   |   |  |   | 2,366   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 7,418   |   |                                    |   | 8,202   |          |  |   | 19,566  |   |  |              | 22,768  |   |  |   | 25,483  |   |  |   | 25,483  |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Total Separate Accounts            |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 230,845 |   |                                    |   | 242,961 |          |  |   | 247,927 |   |  |              | 292,186 |   |  |   | 315,236 |   |  |   | 247,927 |  
|Net subscriptions (redemptions)    |  |                    | 5,956   |   |                                    |   | (282    | )        |  |   | 4,522   |   |  |              | 16,069  |   |  |   | 6,818   |   |  |   | 27,409  |  
|Acquisitions                       |  |                    |        |   |                                    |   |        |          |  |   | 40,181  |   |  |              |        |   |  |   |        |   |  |   | 40,181  |  
|Market appreciation (depreciation) |  |                    | 6,160   |   |                                    |   | 5,248   |          |  |   | (444    | ) |  |              | 6,981   |   |  |   | 1,932   |   |  |   | 8,469   |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  | $                  | 242,961 |   |                                    | $ | 247,927 |          |  | $ | 292,186 |   |  | $            | 315,236 |   |  | $ | 323,986 |   |  | $ | 323,986 |  
|                                   |  |                    |         |   |                                    |   |         |          |  |   |         |   |  |              |         |   |  |   |         |   |  |   |         |  



- 39 -



---

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)



|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|---------------------------------- |  | ------------------ | ------ | - | ---------------------------------- | - | ------ | -------- |  | - | ------- | - |  | ------------ | ------ | - |  | - | ------- | - |  | - | ------- | -
|                                   |  | Three Months Ended |        |   | Nine monthsended September 30,2005 |  
|                                   |  | 2004               |        |   | 2005                               |   |       
|                                   |  | September 30       |        |   | December 31                        |   |        | March 31 |  |   | June 30 |   |  | September 30 |        |  
|Mutual Funds                       |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Fixed Income                       |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  | $                  | 23,780 |   |                                    | $ | 24,460 |          |  | $ | 24,639  |   |  | $            | 25,379 |   |  | $ | 25,671  |   |  | $ | 24,639  |  
|Net subscriptions (redemptions)    |  |                    | 270    |   |                                    |   | 197    |          |  |   | (139    | ) |  |              | 68     |   |  |   | (82     | ) |  |   | (153    | )
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 989     |   |  |              | 89     |   |  |   |        |   |  |   | 1,078   |  
|Market appreciation (depreciation) |  |                    | 410    |   |                                    |   | (18    | )        |  |   | (110    | ) |  |              | 135    |   |  |   | (252    | ) |  |   | (227    | )
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 24,460 |   |                                    |   | 24,639 |          |  |   | 25,379  |   |  |              | 25,671 |   |  |   | 25,337  |   |  |   | 25,337  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Cash Management                    |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 50,276 |   |                                    |   | 51,498 |          |  |   | 63,799  |   |  |              | 59,985 |   |  |   | 59,651  |   |  |   | 63,799  |  
|Net subscriptions (redemptions)    |  |                    | 1,222  |   |                                    |   | 12,309 |          |  |   | (4,023  | ) |  |              | (334   | ) |  |   | 3,052   |   |  |   | (1,305  | )
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 210     |   |  |              |       |   |  |   |        |   |  |   | 210     |  
|Market depreciation                |  |                    |       |   |                                    |   | (8     | )        |  |   | (1      | ) |  |              |       |   |  |   |        |   |  |   | (1      | )
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 51,498 |   |                                    |   | 63,799 |          |  |   | 59,985  |   |  |              | 59,651 |   |  |   | 62,703  |   |  |   | 62,703  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Equity                             |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 4,753  |   |                                    |   | 4,546  |          |  |   | 5,395   |   |  |              | 13,778 |   |  |   | 13,853  |   |  |   | 5,395   |  
|Net subscriptions (redemptions)    |  |                    | (146   | ) |                                    |   | 455    |          |  |   | (255    | ) |  |              | (244   | ) |  |   | 959     |   |  |   | 460     |  
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 8,497   |   |  |              |       |   |  |   |        |   |  |   | 8,497   |  
|Market appreciation (depreciation) |  |                    | (61    | ) |                                    |   | 394    |          |  |   | 141     |   |  |              | 319    |   |  |   | 999     |   |  |   | 1,459   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 4,546  |   |                                    |   | 5,395  |          |  |   | 13,778  |   |  |              | 13,853 |   |  |   | 15,811  |   |  |   | 15,811  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Total Mutual Funds                 |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 78,809 |   |                                    |   | 80,504 |          |  |   | 93,833  |   |  |              | 99,142 |   |  |   | 99,175  |   |  |   | 93,833  |  
|Net subscriptions (redemptions)    |  |                    | 1,346  |   |                                    |   | 12,961 |          |  |   | (4,417  | ) |  |              | (510   | ) |  |   | 3,929   |   |  |   | (998    | )
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 9,696   |   |  |              | 89     |   |  |   |        |   |  |   | 9,785   |  
|Market appreciation                |  |                    | 349    |   |                                    |   | 368    |          |  |   | 30      |   |  |              | 454    |   |  |   | 747     |   |  |   | 1,231   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  | $                  | 80,504 |   |                                    | $ | 93,833 |          |  | $ | 99,142  |   |  | $            | 99,175 |   |  | $ | 103,851 |   |  | $ | 103,851 |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  



- 40 -



---

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)



|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|---------------------------------- |  | ------------------ | ------ | - | ---------------------------------- | - | ------ | -------- |  | - | ------- | - |  | ------------ | ------ | - |  | - | ------- | - |  | - | ------- | -
|                                   |  | Three Months Ended |        |   | Nine monthsended September 30,2005 |  
|                                   |  | 2004               |        |   | 2005                               |   |       
|                                   |  | September 30       |        |   | December 31                        |   |        | March 31 |  |   | June 30 |   |  | September 30 |        |  
|Mutual Funds                       |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|BlackRock Funds                    |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  | $                  | 16,603 |   |                                    | $ | 16,305 |          |  | $ | 16,705  |   |  | $            | 25,755 |   |  | $ | 25,598  |   |  | $ | 16,705  |  
|Net subscriptions (redemptions)    |  |                    | (391   | ) |                                    |   | 60     |          |  |   | (430    | ) |  |              | (549   | ) |  |   | (122    | ) |  |   | (1,101  | )
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 9,476   |   |  |              | 89     |   |  |   |        |   |  |   | 9,565   |  
|Market appreciation                |  |                    | 93     |   |                                    |   | 340    |          |  |   | 4       |   |  |              | 303    |   |  |   | 728     |   |  |   | 1,035   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 16,305 |   |                                    |   | 16,705 |          |  |   | 25,755  |   |  |              | 25,598 |   |  |   | 26,204  |   |  |   | 26,204  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|BlackRock Global Series            |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 1,293  |   |                                    |   | 1,299  |          |  |   | 1,223   |   |  |              | 1,115  |   |  |   | 1,023   |   |  |   | 1,223   |  
|Net subscriptions (redemptions)    |  |                    | (21    | ) |                                    |   | (117   | )        |  |   | (104    | ) |  |              | (92    | ) |  |   | 69      |   |  |   | (127    | )
|Market appreciation (depreciation) |  |                    | 27     |   |                                    |   | 41     |          |  |   | (4      | ) |  |              |       |   |  |   | 1       |   |  |   | (3      | )
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 1,299  |   |                                    |   | 1,223  |          |  |   | 1,115   |   |  |              | 1,023  |   |  |   | 1,093   |   |  |   | 1,093   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|BlackRock Liquidity Funds          |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 45,854 |   |                                    |   | 47,087 |          |  |   | 58,453  |   |  |              | 53,864 |   |  |   | 53,229  |   |  |   | 58,453  |  
|Net subscriptions (redemptions)    |  |                    | 1,233  |   |                                    |   | 11,374 |          |  |   | (4,589  | ) |  |              | (635   | ) |  |   | 2,921   |   |  |   | (2,303  | )
|Market depreciation                |  |                    |       |   |                                    |   | (8     | )        |  |   |        |   |  |              |       |   |  |   |        |   |  |   |        |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 47,087 |   |                                    |   | 58,453 |          |  |   | 53,864  |   |  |              | 53,229 |   |  |   | 56,150  |   |  |   | 56,150  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Closed End                         |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 14,233 |   |                                    |   | 14,895 |          |  |   | 15,410  |   |  |              | 15,835 |   |  |   | 16,270  |   |  |   | 15,410  |  
|Net subscriptions                  |  |                    | 433    |   |                                    |   | 520    |          |  |   | 175     |   |  |              | 284    |   |  |   | 993     |   |  |   | 1,452   |  
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 220     |   |  |              |       |   |  |   |        |   |  |   | 220     |  
|Market appreciation (depreciation) |  |                    | 229    |   |                                    |   | (5     | )        |  |   | 30      |   |  |              | 151    |   |  |   | 18      |   |  |   | 199     |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 14,895 |   |                                    |   | 15,410 |          |  |   | 15,835  |   |  |              | 16,270 |   |  |   | 17,281  |   |  |   | 17,281  |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Other Commingled Funds             |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 826    |   |                                    |   | 918    |          |  |   | 2,042   |   |  |              | 2,573  |   |  |   | 3,055   |   |  |   | 2,042   |  
|Net subscriptions                  |  |                    | 92     |   |                                    |   | 1,124  |          |  |   | 531     |   |  |              | 482    |   |  |   | 68      |   |  |   | 1,081   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  |                    | 918    |   |                                    |   | 2,042  |          |  |   | 2,573   |   |  |              | 3,055  |   |  |   | 3,123   |   |  |   | 3,123   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Total Mutual Funds                 |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Beginning assets under management  |  |                    | 78,809 |   |                                    |   | 80,504 |          |  |   | 93,833  |   |  |              | 99,142 |   |  |   | 99,175  |   |  |   | 93,833  |  
|Net subscriptions (redemptions)    |  |                    | 1,346  |   |                                    |   | 12,961 |          |  |   | (4,417  | ) |  |              | (510   | ) |  |   | 3,929   |   |  |   | (998    | )
|Acquisitions                       |  |                    |       |   |                                    |   |       |          |  |   | 9,696   |   |  |              | 89     |   |  |   |        |   |  |   | 9,785   |  
|Market appreciation                |  |                    | 349    |   |                                    |   | 368    |          |  |   | 30      |   |  |              | 454    |   |  |   | 747     |   |  |   | 1,231   |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  
|Ending assets under management     |  | $                  | 80,504 |   |                                    | $ | 93,833 |          |  | $ | 99,142  |   |  | $            | 99,175 |   |  | $ | 103,851 |   |  | $ | 103,851 |  
|                                   |  |                    |        |   |                                    |   |        |          |  |   |         |   |  |              |        |   |  |   |         |   |  |   |         |  



- 41 -



---

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 September 30, 2005 as compared with the three months ended
September 30, 2004.



Revenue



Total revenue for the three months ended September 30, 2005 increased $129.8 million,
or 76%, to $300.8 million, compared with $171.0 million for the three months ended September 30, 2004. Investment advisory and administration fees increased $107.1 million, or 73%,to $254.6 million for the three months ended
September 30, 2005, compared with $147.5 million for the three months ended September 30, 2004. The increase in investment advisory and administration fees was the result of increases in fees earned across all asset classes. Other income
of $46.1 million increased $22.7 million, or 97%, for the three months ended September 30, 2005, compared with $23.4 million for the three months ended September 30, 2004, primarily due to property management fees earned on real estate
accounts assumed in the SSR acquisition, increased sales of BlackRock Solutionsproducts and services and higher distribution fees earned on BlackRock Funds.



|                                                  |  |                                 |         |          |   |         |  |   |         |  |      |  
|------------------------------------------------- |  | ------------------------------- | ------- | -------- | - | ------- |  | - | ------- |  | ---- | -
|                                                  |  | Three months endedSeptember 30, |         | Variance |  
|                                                  |  | 2005                            |         | 2004     |   | Amount  |  | % |        
|(Dollar amounts in thousands)                     |  | (unaudited)                     |         |          |   |         | 
|Investment advisory and administration fees:      |  |                                 |         |          |   |         |  |   |         |  |      |  
|Mutual funds                                      |  | $                               | 81,823  |          | $ | 54,073  |  | $ | 27,750  |  | 51.3 | %
|Separate accounts                                 |  |                                 | 172,818 |          |   | 93,482  |  |   | 79,336  |  | 84.9 |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |      |  
|Total investment advisory and administration fees |  |                                 | 254,641 |          |   | 147,555 |  |   | 107,086 |  | 72.6 |  
|Other income                                      |  |                                 | 46,166  |          |   | 23,444  |  |   | 22,722  |  | 96.9 |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |      |  
|Total revenue                                     |  | $                               | 300,807 |          | $ | 170,999 |  | $ | 129,808 |  | 75.9 | %
|                                                  |  |                                 |         |          |   |         |  |   |         |  |      |  



Mutual fund advisory and
administration fees increased $27.7 million, or 51%, to $81.8 million for the three months ended September 30, 2005, compared with $54.1 million for the three months ended September 30, 2004. The increase in mutual fund revenue was
primarily the result of increases in BlackRock Funds revenue and closed-end fund revenue of $20.5 million and $5.2 million, respectively. The increase in BlackRock Fundsrevenue was primarily due to the merger of SSRs mutual
funds into BlackRock Funds, contributing to an increase of approximately $9.6 billion, or 59%, in average AUM in BlackRock Fundsduring the period as compared to the prior year. Closed-end fund revenue increased during the period as
the result of a $2.4 billion increase in assets under management, which was primarily the result of closed-end fund launches since September 30, 2004.



Separate account revenue increased $79.3 million, or 85%, to $172.8 million for the three months ended September 30, 2005, compared with $93.5 million for the three
months ended September 30, 2004. Separate account base fees increased $47.2 million, or 51%, to $140.1 million for the three months ended September 30, 2005, compared with $92.9 million for the three months ended September 30, 2004.
Separate account base fees increased during the third quarter of 2005 primarily due to a $40.2 billion increase in AUM related to the SSR acquisition and an increase in AUM, exclusive of the SSR acquisition, of $40.8 billion, or 17%. Performance
fees of $32.7 million for the three months ended September 30, 2005 increased $32.2 million compared with $0.5 million for the three months ended September 30, 2004. The increase in separate accounts performance fees reflected increased
fees earned on the Companys equity and fixed income hedge funds and real estate alternative investment products.



- 42 -



---

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 September 30, 2005 as compared with the three months ended
September 30, 2004. (continued)



Revenue (continued)



Other income of $46.2 million for the three months ended
September 30, 2005 primarily represents fees earned on BlackRock Solutions products and services of $28.9 million, property management fees of $8.9 million earned on real estate assets under management and distribution fees earned on
BlackRock Funds of $3.5 million.



|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|------------------------------------------------- |  | ------------------------------- | ------- | -------- | - | ------- |  | - | ------- |  | ----- | -
|                                                  |  | Three months endedSeptember 30, |         | Variance |  
|                                                  |  | 2005                            |         | 2004     |   | Amount  |  | % |        
|(Dollar amounts in thousands)                     |  | (unaudited)                     |         |          |   |         | 
|Mutual fund revenue                               |  |                                 |         |          |   |         |  |   |         |  |       |  
|BlackRock Funds                                   |  | $                               | 36,784  |          | $ | 16,289  |  | $ | 20,495  |  | 125.8 | %
|Closed-End Funds                                  |  |                                 | 23,128  |          |   | 17,978  |  |   | 5,150   |  | 28.6  |  
|BlackRock Liquidity Funds                         |  |                                 | 21,171  |          |   | 19,508  |  |   | 1,663   |  | 8.5   |  
|Other commingled funds                            |  |                                 | 740     |          |   | 298     |  |   | 442     |  | 148.3 |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total mutual fund revenue                         |  |                                 | 81,823  |          |   | 54,073  |  |   | 27,750  |  | 51.3  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Separate account revenue                          |  |                                 |         |          |   |         |  |   |         |  |       |  
|Separate account base fees                        |  |                                 | 140,148 |          |   | 92,943  |  |   | 47,205  |  | 50.8  |  
|Separate account performance fees                 |  |                                 | 32,670  |          |   | 539     |  |   | 32,131  |  | NM    |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total separate account revenue                    |  |                                 | 172,818 |          |   | 93,482  |  |   | 79,336  |  | 84.9  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total investment advisory and administration fees |  |                                 | 254,641 |          |   | 147,555 |  |   | 107,086 |  | 72.6  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Other income                                      |  |                                 | 46,166  |          |   | 23,444  |  |   | 22,722  |  | 96.9  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total revenue                                     |  | $                               | 300,807 |          | $ | 170,999 |  | $ | 129,808 |  | 75.9  | %
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  

---

NM = Not meaningful



- 43 -



---

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 September 30, 2005 as compared with the three months ended
September 30, 2004. (continued)



Expense



Total expense increased $27.8 million, or 14%, to $221.1 million in the third quarter of
2005, compared with $193.4 million during the third quarter of 2004. The increase was attributable to increases in compensation and benefits expense, exclusive of LTIP expense, general and administration expense, fund administration and servicing
expense paid to third parties and amortization of intangible assets of $75.1 million, $22.3 million, $3.7 million and $2.3 million, respectively, partially offset by a decrease in LTIP expense of $75.6 million.



|                                        |  |                                 |         |          |   |         |  |   |        |   |  |      |   
|--------------------------------------- |  | ------------------------------- | ------- | -------- | - | ------- |  | - | ------ | - |  | ---- | --
|                                        |  | Three months endedSeptember 30, |         | Variance |  
|                                        |  | 2005                            |         | 2004     |   | Amount  |  |   | %      |  
|(Dollar amounts in thousands)           |  | (unaudited)                     |         |          |   |         |  |  
|Employee compensation and benefits      |  | $                               | 155,077 |          | $ | 155,556 |  | $ | (479   | ) |  | (0.3 | )%
|Fund administration and servicing costs |  |                                 |         |          |   |         |  |   |        |   |  |      |   
|Affiliated                              |  |                                 | 4,250   |          |   | 4,227   |  |   | 23     |   |  | 0.5  |   
|Unaffiliated                            |  |                                 | 7,747   |          |   | 4,050   |  |   | 3,697  |   |  | 91.3 |   
|General and administration              |  |                                 | 51,524  |          |   | 29,259  |  |   | 22,265 |   |  | 76.1 |   
|Amortization of intangible assets       |  |                                 | 2,540   |          |   | 283     |  |   | 2,257  |   |  | NM   |   
|                                        |  |                                 |         |          |   |         |  |   |        |   |  |      |   
|Total expense                           |  | $                               | 221,138 |          | $ | 193,375 |  | $ | 27,763 |   |  | 14.4 | % 
|                                        |  |                                 |         |          |   |         |  |   |        |   |  |      |   

---

NM = Not meaningful



Compensation and benefits expense decreased by $0.5 million for the quarter
ended September 30, 2005 including a $75.6 million decline in LTIP expense. During the third quarter of 2004, management determined that full vesting of LTIP awards was probable and recorded a charge of $90.6 million reflecting LTIP expense
from the beginning of the LTIPs service period, January 1, 2002 through September 30, 2004, including related payroll taxes. Offsetting the decrease in LTIP expense was higher base compensation and benefits of $33.1 million due to
increased staffing levels resulting from the SSR acquisition and business growth and increased incentive compensation of $34.4 million associated with higher performance fees and increased operating profits.



- 44 -



---

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 September 30, 2005 as compared with the three months ended
September 30, 2004. (continued)



Expense (continued)



General and administration expense increased $22.3 million, or 76%, in
the three months ended September 30, 2005 to $51.5 million, compared to $29.2 million for the three months ended September 30, 2004. The increase in general and administration expense was primarily due to increases in marketing and
promotional expense of $12.3 million, occupancy expense of $3.6 million and other general and administration of $5.6 million. Marketing and promotional expense increased $12.3 million, or 157%, to $20.1 million, compared to $7.8 million for the
three months ended September 30, 2004 primarily due to the Companys mutual fund businesses and expanded institutional marketing efforts, particularly overseas. Occupancy costs for the three months ended September 30, 2005 totaled
$9.6 million, representing a $3.5 million, or 59%, increase, from $6.1 million for the three months ended September 30, 2004. The increase in occupancy costs during the three months ended September 30, 2005 primarily reflected costs
related to occupying 85,000 square feet of additional office space in New York during the first quarter of 2005 and costs related to properties assumed in the SSR acquisition. The $5.6 million, or 53%, increase in other general administration
expense to $16.2 million for the three months ended September 30, 2005 compared to $10.6 million for the three months ended September 30, 2004 is primarily attributable to a $2.4 million increase in market data costs to support higher AUM
levels and increased trading activities, $0.8 million in office related expenses and $0.7 million in increased professional fees primarily related to Sarbanes-Oxley Act compliance activities.



Fund administration and servicing expense paid to third parties increased $3.7 million in the
third quarter to $7.7 million compared to $4.0 million for the third quarter 2004. The rise was due to increases in shareholder servicing fees related to new closed-end funds and additional assets associated with BlackRock Funds.



The $2.2 million increase in amortization of intangible assets to $2.5 million for the three
months ended September 30, 2005, compared to $0.3 million for the three months ended September 30, 2004 reflects amortization of finite-lived management contracts acquired in the SSR acquisition.



|                                         |  |                                 |        |          |   |        |  |   |        |  |       |  
|---------------------------------------- |  | ------------------------------- | ------ | -------- | - | ------ |  | - | ------ |  | ----- | -
|                                         |  | Three months endedSeptember 30, |        | Variance |  
|                                         |  | 2005                            |        | 2004     |   | Amount |  | % |       
|(Dollar amounts in thousands)            |  | (unaudited)                     |        |          |   |        | 
|General and administration expense:      |  |                                 |        |          |   |        |  |   |        |  |       |  
|Marketing and promotional                |  | $                               | 20,097 |          | $ | 7,823  |  | $ | 12,274 |  | 156.9 | %
|Occupancy expense                        |  |                                 | 9,631  |          |   | 6,066  |  |   | 3,565  |  | 58.8  |  
|Technology                               |  |                                 | 5,591  |          |   | 4,771  |  |   | 820    |  | 17.2  |  
|Other general and administration         |  |                                 | 16,205 |          |   | 10,599 |  |   | 5,606  |  | 52.9  |  
|                                         |  |                                 |        |          |   |        |  |   |        |  |       |  
|Total general and administration expense |  | $                               | 51,524 |          | $ | 29,259 |  | $ | 22,265 |  | 76.1  | %
|                                         |  |                                 |        |          |   |        |  |   |        |  |       |  



- 45 -



---

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 September 30, 2005 as compared with the three months ended
September 30, 2004. (continued)



Operating Income and Net Income



Operating income was $79.7 million for the three months ended
September 30, 2005, representing a $102.0 million increase compared with the three months ended September 30, 2004.



Non-operating income increased $13.7 million, or 242%, to $19.4 million for the three months ended September 30, 2005, as compared with the three months ended
September 30, 2004. The increase was primarily due to increased investment related income from Company investments of $14.5 and employee deferred compensation of $2.2 in 2005, partially offset by interest expense associated with borrowings used
to finance the cash portion of the SSR acquisition in 2005.



Income tax expense
for the three months ended September 30, 2005 was $37.1 million, representing an effective tax rate of 37.4%, compared to an income tax benefit of $7.3 million for the third quarter of 2004.



Net income totaled $61.1 million for the three months ended September 30, 2005, compared
with a net loss of $9.8 million for the three months ended September 30, 2004, representing an increase of $70.9 million.



- 46 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004.



Revenue



Total revenue for the nine months ended September 30, 2005 increased $285.6 million, or
53%, to $822.3 million, compared with $536.6 million for the nine months ended September 30, 2004. Investment advisory and administration fees increased $228.5 million, or 49%,to $698.4 million for the nine months ended
September 30, 2005, compared with $469.9 million for the nine months ended September 30, 2004. The increase in investment advisory and administration fees was due to increases in fees earned on separate accounts of $164.5 million, or 54%,
and fees earned on mutual funds of $63.9 million, or 39%. Other income of $123.9 million increased $57.2 million, or 86%, for the nine months ended September 30, 2005, compared with $66.7 million for the nine months ended September 30,
2004 primarily due to property management fees earned on real estate accounts assumed in the SSR acquisition, increased sales of BlackRock Solutionsproducts and services and higher distribution fees earned on BlackRock Funds.



|                                                  |  |                                |         |          |   |         |  |   |         |  |      |  
|------------------------------------------------- |  | ------------------------------ | ------- | -------- | - | ------- |  | - | ------- |  | ---- | -
|                                                  |  | Nine months endedSeptember 30, |         | Variance |  
|                                                  |  | 2005                           |         | 2004     |   | Amount  |  | % |        
|(Dollar amounts in thousands)                     |  | (unaudited)                    |         |          |   |         | 
|Investment advisory and administration fees:      |  |                                |         |          |   |         |  |   |         |  |      |  
|Mutual funds                                      |  | $                              | 229,441 |          | $ | 165,500 |  | $ | 63,941  |  | 38.6 | %
|Separate accounts                                 |  |                                | 468,927 |          |   | 304,386 |  |   | 164,541 |  | 54.1 |  
|                                                  |  |                                |         |          |   |         |  |   |         |  |      |  
|Total investment advisory and administration fees |  |                                | 698,368 |          |   | 469,886 |  |   | 228,482 |  | 48.6 |  
|Other income                                      |  |                                | 123,910 |          |   | 66,748  |  |   | 57,162  |  | 85.6 |  
|                                                  |  |                                |         |          |   |         |  |   |         |  |      |  
|Total revenue                                     |  | $                              | 822,278 |          | $ | 536,634 |  | $ | 285,644 |  | 53.2 | %
|                                                  |  |                                |         |          |   |         |  |   |         |  |      |  



Mutual fund advisory and
administration fees increased $63.9 million, or 39%, to $229.4 million for the nine months ended September 30, 2005, compared with $165.5 million for the nine months ended September 30, 2004. The increase in mutual fund revenue was
primarily the result of increases in BlackRock Funds revenue and closed-end fund revenue of $47.6 million and $11.9 million, respectively. The increase in BlackRock Fundsrevenue was primarily due to the merger of SSRs mutual
funds into the BlackRock Funds,which contributed an increase of approximately $7.2 billion, or 40%, to average AUM in the BlackRock Fundsduring the period as compared to the prior year. Closed-end fund revenue increased during the
period as a result of a $2.4 billion increase in AUM, which was primarily the result of closed-end fund launches since September 30, 2004.



Separate account revenue increased $164.5 million, or 54%, to $468.9 million for the nine months ended September 30, 2005, compared with $304.4 million for the nine
months ended September 30, 2004. Separate account base fees increased $117.8 million, or 43%, to $388.2 million for the nine months ended September 30, 2005, compared with $270.4 million for the nine months ended September 30, 2004.
The growth in separate account base fees was primarily due to a $40.2 billion increase in AUM related to the SSR acquisition and an increase in AUM, exclusive of the SSR acquisition, of $40.8 billion, or 17%, since September 30, 2004.
Performance fees of $80.8 million for the nine months ended September 30, 2005 increased $46.8 million, compared with $34.0 million for the nine months ended September 30, 2004. The increase in separate account performance fees primarily
reflects positive performance in equity and fixed income hedge funds.



- 47 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Revenue (continued)



Other income of $123.9 million for the nine months ended
September 30, 2005 primarily represents BlackRock Solutions products and services of $79.4 million, property management fees of $23.3 million earned on real estate equity accounts assumed in the SSR acquisition and distribution fees
earned on the BlackRock Funds of $14.2 million.



The increase in other
income of $57.2 million for the nine months ended September 30, 2005 as compared to the nine months ended September 30, 2004 was primarily the result of real estate property management fees of $23.3 million, increased revenues of $20.3
million from BlackRock Solutions products and services driven by new clients and distribution fees of $7.9 million earned on funds obtained in the SSR acquisition.



|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|------------------------------------------------- |  | ------------------------------- | ------- | -------- | - | ------- |  | - | ------- |  | ----- | -
|                                                  |  | Nine months ended September 30, |         | Variance |  
|                                                  |  | 2005                            |         | 2004     |   | Amount  |  | % |        
|(Dollar amounts in thousands)                     |  | (unaudited)                     |         |          |   |         | 
|Mutual fund revenue                               |  |                                 |         |          |   |         |  |   |         |  |       |  
|BlackRock Funds                                   |  | $                               | 100,680 |          | $ | 53,128  |  | $ | 47,552  |  | 89.5  | %
|Closed-End Funds                                  |  |                                 | 64,120  |          |   | 52,252  |  |   | 11,868  |  | 22.7  |  
|BlackRock Liquidity Funds                         |  |                                 | 62,707  |          |   | 59,281  |  |   | 3,426   |  | 5.8   |  
|Other commingled funds                            |  |                                 | 1,934   |          |   | 839     |  |   | 1,095   |  | 130.5 |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total mutual fund revenue                         |  |                                 | 229,441 |          |   | 165,500 |  |   | 63,941  |  | 38.6  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Separate account revenue                          |  |                                 |         |          |   |         |  |   |         |  |       |  
|Separate account base fees                        |  |                                 | 388,163 |          |   | 270,427 |  |   | 117,736 |  | 43.5  |  
|Separate account performance fees                 |  |                                 | 80,764  |          |   | 33,959  |  |   | 46,805  |  | 137.8 |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total separate account revenue                    |  |                                 | 468,927 |          |   | 304,386 |  |   | 164,541 |  | 54.1  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total investment advisory and administration fees |  |                                 | 698,368 |          |   | 469,886 |  |   | 228,482 |  | 48.6  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Other income                                      |  |                                 | 123,910 |          |   | 66,748  |  |   | 57,162  |  | 85.6  |  
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  
|Total revenue                                     |  | $                               | 822,278 |          | $ | 536,634 |  | $ | 285,644 |  | 53.2  | %
|                                                  |  |                                 |         |          |   |         |  |   |         |  |       |  



- 48 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Expense



Total expense increased $167.5 million, or 39%, to $594.1 million in the nine months ended
September 30, 2005, compared with $426.7 million in the nine months ended September 30, 2004. The increase was primarily attributable to increases in employee compensation and benefits of $109.8 million, or 36%, general and administration
expense of $52.2 million, or 57%, fund administration and servicing expense paid to third parties of $8.8 million, or 84%, and amortization of intangible assets of $4.7 million, partially offset by the recognition of an impairment of the
Companys intangible assets of $6.1 million during the first quarter of 2004.



|                                        |  |                                 |         |          |   |         |  |   |         |   |  |        |  
|--------------------------------------- |  | ------------------------------- | ------- | -------- | - | ------- |  | - | ------- | - |  | ------ | -
|                                        |  | Nine months ended September 30, |         | Variance |  
|                                        |  | 2005                            |         | 2004     |   | Amount  |  |   | %       |  
|(Dollar amounts in thousands)           |  | (unaudited)                     |         |          |   |         |  |  
|Employee compensation and benefits      |  | $                               | 413,036 |          | $ | 303,243 |  | $ | 109,793 |   |  | 36.2   | %
|Fund administration and servicing costs |  |                                 |         |          |   |         |  |   |         |   |  |        |  
|Affiliated                              |  |                                 | 12,362  |          |   | 14,243  |  |   | (1,881  | ) |  | (13.2  | )
|Unaffiliated                            |  |                                 | 19,169  |          |   | 10,412  |  |   | 8,757   |   |  | 84.1   |  
|General and administration              |  |                                 | 144,089 |          |   | 91,921  |  |   | 52,168  |   |  | 56.8   |  
|Amortization of intangible assets       |  |                                 | 5,477   |          |   | 746     |  |   | 4,731   |   |  | NM     |  
|Impairment of intangible assets         |  |                                 |        |          |   | 6,097   |  |   | (6,097  | ) |  | (100.0 | )
|                                        |  |                                 |         |          |   |         |  |   |         |   |  |        |  
|Total expense                           |  | $                               | 594,133 |          | $ | 426,662 |  | $ | 167,471 |   |  | 39.3   | %
|                                        |  |                                 |         |          |   |         |  |   |         |   |  |        |  

---

|NM | = Not meaningful
|-- | ----------------



- 49 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Expense (continued)



During the nine months ended September 30, 2005, employee
compensation and benefits increased $109.8 million, or 36%, to $413.0 million, compared to $303.2 million for the nine months ended September 30, 2004. The increase in employee compensation and benefits was primarily attributable to increases
in salaries and benefits and incentive compensation of $90.0 million and $59.0 million, respectively, partially offset by a $46.3 million decrease in LTIP costs, for which the Company initiated expense recognition during the third quarter of 2004.
The increase of $90.0 million in salaries and benefits was primarily attributable to higher staffing levels associated with the SSR acquisition and business growth. The $59.0 million, or 55%, increase in incentive compensation is primarily
attributable to operating income growth, higher performance fees earned on the Companys alternative investment products and a $6.5 million acquisition-related bonus payment to continuing employees of BlackRock.



General and administration expense increased $52.2 million, or 57%, in the nine months ended
September 30, 2005 to $144.1 million, compared to $91.9 million for the nine months ended September 30, 2004. The increase in general and administration expense was primarily due to increases in marketing and promotional expense of $24.3
million, occupancy expense of $8.7 million, technology related expense of $2.9 million and other general and administration of $16.2 million. Marketing and promotional expense increased $24.3 million to $50.0 million compared to $25.7 million for
the period ended September 30, 2004 primarily due to increased marketing activities of $16.0 million associated with the Companys institutional products and expanded international calling efforts, $5.4 million in amortization of deferred
mutual fund commissions assumed in the SSR acquisition and increased institutional service fees of $2.8 million. Occupancy expense for the period ended September 30, 2005 totaled $26.3 million, representing an $8.7 million, or 49%, increase,
from $17.6 million for the period ended September 30, 2004. The increase in occupancy expense during the period ended September 30, 2005 primarily reflects costs related to additional office space leased in New York during the first
quarter of 2005 and space assumed in the SSR acquisition. During the period ended September 30, 2005, technology expense increased by $2.9 million, or 21%, to $16.9 million, compared to $13.9 million for the period ended September 30,
2004, primarily due to increased consulting expenses and additional depreciation on assets assumed in the SSR acquisition to support business growth. The $16.2 million, or 47%, increase in other general administration expense to $50.9 million in the
period ended September 30, 2005, compared to $34.7 million for the period ended September 30, 2004 is primarily attributable to a $5.4 million increase in market data costs resulting from higher AUM levels and increased trading activities,
$4.6 in office related expenses and $2.3 million in increased professional fees primarily related to SSR integration costs and Sarbanes-Oxley Act compliance activities.



The $4.7 million increase in amortization of intangible assets reflects amortization of management contracts acquired in the SSR
acquisition. During the first quarter of 2004, in connection with the liquidation of several of the Companys long-short equity hedge funds, the Company recognized a $6.1 million impairment charge representing the carrying value of the
funds acquired management contract.



- 50 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Expense (continued)



|                                         |  |                   |         |          |   |        |  |   |        |  |      |  
|---------------------------------------- |  | ----------------- | ------- | -------- | - | ------ |  | - | ------ |  | ---- | -
|                                         |  | Nine months ended |         |          |   |        | 
|                                         |  | September 30,     |         | Variance |  
|                                         |  | 2005              |         | 2004     |   | Amount |  | % |       
|(Dollar amounts in thousands)            |  | (unaudited)       |         |          |   |        | 
|General and administration expense:      |  |                   |         |          |   |        |  |   |        |  |      |  
|Marketing and promotional                |  | $                 | 49,978  |          | $ | 25,663 |  | $ | 24,315 |  | 94.7 | %
|Occupancy expense                        |  |                   | 26,312  |          |   | 17,633 |  |   | 8,679  |  | 49.2 |  
|Technology                               |  |                   | 16,874  |          |   | 13,933 |  |   | 2,941  |  | 21.1 |  
|Other general and administration         |  |                   | 50,924  |          |   | 34,692 |  |   | 16,232 |  | 46.8 |  
|                                         |  |                   |         |          |   |        |  |   |        |  |      |  
|Total general and administration expense |  | $                 | 144,088 |          | $ | 91,921 |  | $ | 52,167 |  | 56.8 | %
|                                         |  |                   |         |          |   |        |  |   |        |  |      |  



Operating Income and Net Income



Operating income increased $118.1 million, or 107%, to $228.1 million for
the period ended September 30, 2005 as compared to $110.0 million for the period ended September 30, 2004. Non-operating income increased $4.2 million, or 16%, to $31.2 million for the period ended September 30, 2005, as compared to
$27.0 million for the period September 30, 2004 as a result of a $9.6 million, or 35%, increase in investment income, partially offset by a $5.4 million increase in interest expense. The increase in investment income was primarily due to market
appreciation on Company and deferred compensation investments and increased security gains in 2005, partially offset by the Companys $12.2 million gain on the sale of Trepp LLC in April 2004 and $4.7 million of additional interest expense in
2005 associated with borrowings used to finance the SSR acquisition. Income tax expense was $95.7 million and $39.3 million, representing effective tax rates of 36.9% and 28.7%, for the periods ended September 30, 2005 and 2004, respectively.
The increase in the Companys effective tax rate was primarily attributable to a benefit of approximately $8.5 million recognized in the first quarter of 2004, associated with the resolution of an audit performed by New York State on the
Companys state income tax returns filed from 1998 through 2001.



Net
income totaled $161.0 million for the nine months ended September 30, 2005 and includes the after-tax impact of the portion of LTIP awards to be funded by a capital contribution of stock by PNC and expenses related to the SSR acquisition, of
$22.9 million and $5.6 million, respectively. SSR acquisition costs consisted of certain compensation costs and professional fees. Compensation reflected in SSR acquisition costs represents acquisition-related bonus payments to continuing employees
of BlackRock. In addition, net income of $93.4 million during the period ended September 30, 2004 included the after tax impact of the portion of LTIP awards to be funded by a capital contribution of stock by PNC of $46.7 million, New York
State tax benefits and the impact of sale of Trepp LLC, discussed previously. Exclusive of these items, net income for the period ended September 30, 2005, as adjusted, increased $59.0 million, or 45%, compared to the period ended
September 30, 2004.



- 51 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Liquidity and Capital Resources



BlackRock meets its working capital requirements primarily through cash
generated by its operating activities. Net cash provided by the Companys operating activities totaled $84.8 million for the period ended September 30, 2005, including a $149.5 million net settlement of the Companys 2004 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.



In January 2005, the Company closed its acquisition of SSR from MetLife, Inc. (MetLife) for approximately $237.4 million in cash
and approximately 550,000 shares of BlackRock restricted class A common stock. Additional cash consideration, which, contingent on certain measures, could increase the purchase price by up to 25% may be paid over the next five years. The Company
financed $150.0 million of the contingent purchase price with a bridge promissory note from Morgan Stanley Senior Funding, Inc. at an annual rate of 2.875%. The stock purchase agreement provides for an additional payment to MetLife on the first
anniversary of closing of the SSR transaction (January 31, 2006) of up to $75 million contingent upon achieving specified AUM retention levels and run-rate revenue levels. The first anniversary contingent payment has two components: directly-sourced
revenue and MetLife-sourced revenue. The directly-sourced revenue payment is subject to a maximum of $30 million, provided that one year anniversary revenue exceeds 120% of signing date revenue. The MetLife-sourced revenue payment is subject to a
maximum of $45 million, provided that one year anniversary revenue exceeds 120% of signing date revenue. These payments decline to $20 million and $30 million, respectively, if one year anniversary revenue approximates 100% of signing date revenue
levels. In addition, the stock purchase agreement provides for two other contingent payments. On December 31, 2006, MetLife will receive 32.5% of any performance fees earned on a large institutional real estate clients assignment. In
addition, on the fifth anniversary of the closing of the transaction, MetLife could receive an additional payment up to a maximum of $10 million based on the Companys retained AUM associated with the MetLife defined benefit and defined
contribution plans. The Company currently maintains and generates sufficient cash flow to fully support payment of these contingent liabilities.



In February 2005, the Company issued $250.0 million aggregate principal amount of convertible debentures, due in 2035 and bearing interest at a rate of 2.625% per
annum. The Company used a portion of the net proceeds from this issuance to retire the bridge promissory note and used the remainder of the net proceeds for general corporate purposes.



A wholly-owned subsidiary of the Company has a $200.0 million line of credit with a related party. Borrowings under the affiliated line of
credit, if any, bear interest at LIBOR plus 1.5%. The borrowing has a scheduled maturity date of January 31, 2006. The Company had no outstanding advances under the line of credit at September 30, 2005.



- 52 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Liquidity and Capital Resources
(continued)



In connection with the SSR acquisition, the Company assumed
approximately $287.8 million in liabilities, which consisted of $113.2 million related to SSRs 2004 incentive compensation programs and severance and retention costs and secured borrowings of approximately $111.8 million. During 2004 and in
January 2005, a subsidiary of SSR acquired approximately $112.2 million in real estate holdings, in preparation for a commingled fund launch, using advances under a line of credit and the assumption of a mortgage on one of the properties. During
March 2005, the Company sold the properties to a sponsored investment fund, upon the funds closing, and retired all related borrowings.



Net cash used in investing activities was $161.2 million for the period ended September 30, 2005, primarily consisting of $247.2 million in cash consideration paid
in the SSR acquisition and $42.9 million in capital expenditures primarily representing build-out costs associated with Companys new office space in New York partially offset by the sale of real estate held for sale for $112.2 million.



Net cash provided by financing activities was $18.3 million for the period
ended September 30, 2005 and primarily represented $245.0 million in net proceeds from the offering of convertible debentures during the quarter, $14.0 million resulting from the exercise of employee stock options during the first nine months
of 2005 and $8.0 million in subscriptions to sponsored investment funds consolidated by the Company. These amounts were partially offset by the payment of $57.5 million in dividends and $72.8 million in share repurchases. In January 2004,
BlackRocks Board of Directors approved a two million share repurchase program. Pursuant to the repurchase program, the Company may make repurchases from time to time, as market conditions warrant, in the open market or in privately negotiated
transactions at the discretion of the Companys management. The Company repurchased 472,000 shares under the program in open market transactions for approximately $39.8 million during the three months ended September 30, 2005 and is
authorized to purchase an additional 181,000 shares under the program.



For the
nine months ended September 30, 2005, free cash flow, defined as cash provided by operating activities ($84.8 million) less purchases of property and equipment ($42.9 million), decreased by $86.3 million to $41.9 million as compared to $128.2
million for the period ended September 30, 2004. The decrease in the Companys free cash flow for the period ended September 30, 2005, compared to the same period in 2004, is primarily attributable to the settlement of compensation
liabilities assumed in the SSR acquisition and an increased level of capital expenditures during 2005 primarily related to the build out of the Companys new office space. These amounts were partially offset by increased cash basis net income
for the period ended September 30, 2005 as compared to the period ended September 30, 2004.



Total capital at September 30, 2005 was $1.1 billion and was primarily comprised of stockholders equity and borrowings of $250 million.



- 53 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Contractual Obligations and
Commercial Commitments



In February 2005, the Company issued $250 million
aggregate principal amount of convertible debentures, due in 2035 and bearing interest at a rate of 2.625% per annum. The Company can first redeem the debentures, at par, in February 2010.



The Company leases its primary office space under agreements that expire through 2017. In
connection with certain lease agreements, the Company is responsible for escalation payments.



In the ordinary course of business, BlackRock enters into contracts (purchase obligations) with third parties pursuant to which the third parties provide services to or on behalf of BlackRock. Purchase obligations
represent executory contracts that are either noncancelable or cancelable with penalty. At September 30, 2005, the Companys obligations primarily reflected shareholder servicing arrangements related to client investments in the BlackRock
Closed-End Funds, subadvisory agreements and standard service contracts with third parties for portfolio, market data and office services.



In many of the contracts, BlackRock agrees to indemnify the third party service provider under certain circumstances. The terms of the indemnity vary from contract to
contract and the amount of indemnification liability, if any, cannot be determined.



In connection with the management contract acquired on May 15, 2000 associated with the agreement and plan of merger of CORE Cap, Inc. with Anthracite Capital, Inc. (Anthracite), a BlackRock managed real estate investment
trust, the Company recorded an $8.0 million liability using an imputed interest rate of 10%, the prevailing interest rate on the date of acquisition. For the three months and nine months ended September 30, 2005, the related expense was $0.1
million and $0.3 million, respectively. At September 30, 2005, the future commitment under the agreement is $5.0 million. If Anthracites management contract with BlackRock is terminated, not renewed or not extended for any reason other
than cause, Anthracite would remit to the Company all future payments due under this obligation.



The Company has entered into a commitment to invest $15.1 million in Carbon Capital II, Inc., an alternative investment fund sponsored by BlackRock, of which $8.2 million remained unfunded at September 30, 2005.



On April 30, 2003, the Company purchased an investment manager of a hedge
fund of funds for approximately $4.1 million in cash. Additionally, the Company has committed to purchase the remaining equity of the investment manager on March 31, 2008, subject to certain acceleration provisions. The purchase price of this
remaining interest is performance-based and is not subject to a maximum, minimum or the continued employment of former employees of the investment manager with the Company. Based on the current performance of the investment manager, the
Companys obligation, if settled at September 30, 2005, would be approximately $5.2 million.



- 54 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Contractual Obligations and
Commercial Commitments (continued)



Summary of Commitments (unaudited):



|                               |  |       |         |      |   |        |  |      |        |      |   |        |  |            |        |  |   |        |  |   |        
|------------------------------ |  | ----- | ------- | ---- | - | ------ |  | ---- | ------ | ---- | - | ------ |  | ---------- | ------ |  | - | ------ |  | - | -------
|(Dollar amounts in thousands)  |  | Total |         | 2005 |   | 2006   |  | 2007 |        | 2008 |   | 2009   |  | Thereafter
|Convertible Debentures         |  | $     | 250,000 |      | $ |       |  | $    |       |      | $ |       |  | $          |       |  | $ |       |  | $ | 250,000
|Lease Commitments              |  |       | 243,209 |      |   | 5,141  |  |      | 20,657 |      |   | 20,525 |  |            | 20,370 |  |   | 20,651 |  |   | 155,865
|Purchase Obligations           |  |       | 18,105  |      |   | 5,472  |  |      | 7,511  |      |   | 4,387  |  |            | 735    |  |   |       |  |   |       
|Investment Commitments         |  |       | 8,230   |      |   | 8,230  |  |      |       |      |   |       |  |            |       |  |   |       |  |   |       
|Acquired Management Contract   |  |       | 5,000   |      |   |       |  |      | 1,000  |      |   | 1,000  |  |            | 1,000  |  |   | 1,000  |  |   | 1,000  
|Acquisition Forward Commitment |  |       | 5,244   |      |   |       |  |      |       |      |   |       |  |            | 5,244  |  |   |       |  |   |       
|                               |  |       |         |      |   |        |  |      |        |      |   |        |  |            |        |  |   |        |  |   |        
|Total Commitments              |  | $     | 529,788 |      | $ | 18,843 |  | $    | 29,168 |      | $ | 25,912 |  | $          | 27,349 |  | $ | 21,651 |  | $ | 406,865
|                               |  |       |         |      |   |        |  |      |        |      |   |        |  |            |        |  |   |        |  |   |        



In January 2005, the Company closed
its previously announced acquisition of SSR from MetLife. Under the terms of the transaction, MetLife received at closing $237.4 million in cash and approximately 550,000 shares of BlackRock restricted class A common stock. Additional cash
consideration could be paid over five years contingent upon certain measures. The stock purchase agreement for the SSR transaction provides for an additional payment to MetLife on the first anniversary of the closing of the SSR transaction (January
31, 2006) of up to $75 million contingent upon the Company achieving specified AUM retention levels and run-rate revenue levels as of the signing date of the stock purchase agreement. The first anniversary contingent payment has two components:
directly-sourced revenue and MetLife-sourced revenue. The directly-sourced revenue payment is subject to a maximum of $30 million, provided that one year anniversary revenue exceeds 120% of signing date revenue. The MetLife-sourced revenue payment
is subject to a maximum of $45 million, provided that one year anniversary revenue exceeds 120% of signing date revenue. These payments decline to $20 million and $30 million, respectively, if one year anniversary revenue approximates 100% of
signing date levels. In addition, the stock purchase agreement provides for two other contingent payments. On December 31, 2006, MetLife will receive 32.5% of any performance fees earned on a large institutional real estate client. In addition,
on the fifth anniversary of the closing of the SSR transaction, MetLife could receive an additional payment up to a maximum of $10 million based upon the Companys retained AUM associated with the MetLife defined benefit and defined
contribution plans. These provisions were negotiated independently of the initial purchase price that was less than SSRs enterprise value, as determined by the Companys management in conjunction with an independent third party valuation
services firm. The Company is unable to estimate the potential obligations under the contingent payments because it is unable to predict at this time what specific retention levels of run-rate revenue will be on the first anniversary of closing the
SSR transaction, or what the Companys retained AUM will be on the fifth anniversary of the closing date of the SSR transaction. As of September 30, 2005, no performance fees had been earned on the large institutional client account
subject to a 32.5% contingent payment to MetLife.



SSR acted as investment
manager for a synthetic collateralized credit default swap obligation. In connection with this transaction, SSR entered into a junior swap arrangement with a notional amount of approximately $16.7 million, providing credit protection to a portfolio
of highly-rated asset-backed securities and corporate bonds. The fair value of the swap arrangement at September 30, 2005 was $3.1 million and is included in investments, other on the consolidated statement of financial condition.



- 55 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Operating results for the nine months ended September 30, 2005 as compared with the nine months ended
September 30, 2004. (continued)



Off Balance Sheet Arrangement



A synthetic collateralized credit default swap obligation is created when
a counterparty provides credit protection through a series of credit default swaps to third parties. The counterparty further securitizes this credit protection by obtaining a super senior insurance policy and issuing several classes of credit
default swap to third parties. Losses in the counterpartys reference pool (i.e., asset-backed securities and corporate bonds) are first absorbed by the most subordinated class of credit default swap issued in the structure. As collateral
manager for this specific synthetic collateralized credit default swap obligation (Pillars), the Company bears no risk beyond reputational risk contingent upon the performance of the structure. In addition, the Company has entered into a
credit default swap with Pillars affording the structure credit protection of approximately $16.7 million, representing the Companys maximum risk of loss. This swap represents seed capital invested by the Company in a new product and
facilitated the issuance of credit default swaps to third parties. Under the terms of its credit default swap with Pillars, the Company is entitled to an annual coupon of 4% of its notional balance ($16.7 million) and 25% of the structures
residual balance at its scheduled termination date of December 23, 2009. The Companys management has performed an assessment of its variable interests in Pillars (a collateral management agreement and the credit default swap) under FIN
46R and has concluded the Company is not Pillars primary beneficiary. Pursuant to SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended, the Company carries the Pillars credit default swap at fair
value based on the expected future cash flows under the arrangement. There was no income or loss recorded in the Companys income statement related to this arrangement during the three or nine months ended September 30, 2005. Pursuant to
SFAS No. 133, as amended, the Company carries the Pillars credit default swap at fair value based on the expected future cash flows under the arrangement. At September 30, 2005, the fair value of the Pillars credit default swap was $3.1
million.



- 56 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Critical Accounting Policies and Estimates



The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States
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 consolidated financial statements and the reported amounts of
revenues and expenses during the reporting periods. Actual results could differ from those estimates. Management considers the following accounting policies and estimates as critical to an understanding of BlackRocks consolidated financial
statements. A summary of additional accounting policies is included in the Companys Annual Report on Form 10-K for the year ended December 31, 2004.



Investments



Readily Marketable Securities



The accounting method used for the Companys readily marketable securities is dependent upon the Companys ownership level. If the Company does
not possess significant influence over the issuers operations, the securities are classified as trading or available for sale, depending on the Companys intent on holding the security. If BlackRock holds significant influence over the
issuer of a readily marketable equity security, the investment is accounted for under the equity method of accounting and included in investments, other. Managements conclusion that the Company holds significant influence over an issuer whose
security was previously classified as an available for sale security has a significant impact on the Companys net income due to the related accounting treatment. Under the equity method, the Companys share of the investees net
income is recorded in investment income (loss), while unrealized gains and losses on available for sale securities are recorded in the accumulated other comprehensive income or loss component of stockholders equity until the securities are
sold.



Nonmarketable Equity Securities



Investments, other, are accounted for using the cost or
equity methods of accounting. If the Company has significant influence over the investees operations, the equity method of accounting is used and the Companys share of the investees net income is recorded as investment income
(expense) for alternative investment products and other income for operating joint ventures. If the Company does not hold significant influence over the investees operations, the cost method of accounting is used. Under the cost method of
accounting, investment income is recognized as received or upon the sale of the security. Therefore, managements conclusion that BlackRock holds significant influence over an issuer has a significant impact on the Companys net income.



- 57 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Critical Accounting Policies (continued)



Investments (continued)



Management periodically assesses impairment on investments to determine if market losses are other than
temporary.



Several of the Companys available for sale
investments represent interests in collateralized debt obligations for which the Company acts as collateral manager. Management reviews cash flow estimates throughout the life of each collateralized debt obligation to determine if an impairment
charge should be taken through current earnings. If the current estimate of future cash flows (taking into account both timing and amount) is less than the last estimate, an impairment is recognized as the excess of the carrying amount over the fair
value of the investment.



In evaluating impairments on all
other available for sale and other securities, the Company considers the length of time and the extent to which the securitys market value, if determinable, has been less than its cost, the financial condition and near-term prospects of the
securitys issuer and the Companys intended holding period for the security.



Income Taxes



The Company accounts for income taxes under the liability method prescribed by Statement of Financial Accounting Standards (SFAS) No. 109,
Accounting for Income Taxes. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the carrying amount of existing assets and liabilities and their respective tax bases.



Property and Equipment



Property and equipment are recorded at cost less accumulated depreciation.
Depreciation generally is provided on the straight-line method over the estimated useful lives of the various classes of property and equipment. Accelerated methods are used for income tax purposes. Leasehold improvements are amortized using the
straight-line method over their estimated useful lives or lease terms, whichever is shorter. A change in the estimated useful life could have a significant impact on the Companys depreciation expense (approximately $5.4 million and $16.9
million for the three and nine months ended September 30, 2005) due to the concentration of the Companys property and equipment in relatively short-lived assets (generally with useful lives of three to five years). A summary of the
estimated useful lives used, by asset class, is included in note 4 in the Notes to the Consolidated Financial Statements included in the Companys 2004 Annual Report on Form 10-K.



- 58 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Critical Accounting Policies (continued)



Revenue Recognition



Investment advisory and administration fees are recognized as the services are performed. Such fees are primarily based on
pre-determined percentages of the market value of the assets under management or, in the case of certain real estate separate accounts, net operating income generated by the underlying properties, and are affected by changes in assets under
management, including market appreciation or depreciation and net subscriptions or redemptions. Investment advisory and administration fees for mutual funds are shown net of fees waived pursuant to expense limitations. Certain real estate fees are
earned upon the acquisition or disposition of properties in accordance with applicable investment management agreements and are recognized at the closing of the respective real estate transactions.



The Company also receives performance fees or incentive allocations from
alternative investment products and certain separate accounts. These performance fees are earned upon attaining specified investment return thresholds. Such fees are recorded upon completion of measurement period.



BlackRock provides a variety of risk management, investment analytic and
investment system services to customers, which include insurance companies, finance companies, pension funds, asset managers, foundations, consultants, mutual fund sponsors, Real Estate Investment Trusts, commercial and mortgage banks, savings
institutions and government agencies. These services are provided under the brand name BlackRock Solutions and include a wide array of risk management services and enterprise investment system outsourcing to clients. Fees earned for
BlackRock Solutions services are either based on pre-determined percentages of the market value of assets subject to the services or on fixed monthly or quarterly payments. The fees earned on risk management, investment analytic and
investment system assignments are recorded as other income in the consolidated statements of operations.



- 59 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Critical Accounting Policies (continued)



Intangible Assets



At September 30, 2005, the carrying amounts of the Companys intangible assets are as follows:



|                                     |  |   |        
|------------------------------------ |  | - | -------
|Goodwill                             |  | $ | 189,814
|Management contracts acquired:       |  |   |        
|Indefinite life                      |  |   | 239,828
|Definite life                        |  |   | 62,045 
|Other                                |  |   | 23     
|                                     |  |   |        
|Total goodwill and intangible assets |  | $ | 491,710
|                                     |  |   |        



Definite-lived
management contracts are amortized over their expected useful lives, which, at September 30, 2005, ranged from one to twenty years. Management reassesses these lives each quarter based on historical attrition rates and other events and
circumstances that may influence these rates in the future. Significant judgment is required to estimate the period that these assets will contribute to the Companys cash flows and the pattern over which these assets will be consumed. A change
in the remaining useful life of any of these assets could have a significant impact on the amount of the Companys amortization expense ($2.5 million and $5.5 million for the three and nine months ended September 30, 2005). The Company
assesses each of its indefinite-lived management contracts for impairment at least annually by comparing its carrying value to its projected undiscounted cash flows. If a contracts carrying value exceeds its projected undiscounted cash flows,
an impairment charge, measured on a discounted cash flow basis, is recorded in the Companys consolidated statement of operations.



- 60 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Critical Accounting Policies (continued)



Intangible Assets (continued)



Indefinite-lived management contracts are not amortized because management has concluded that these contracts will
contribute to the Companys future cash flows for an indefinite period of time. Each quarter, management assesses whether events and circumstances have occurred that indicate these contracts might have a definite life. The carrying amount of
each indefinite-lived management contract is tested at least annually, or at such time that management concludes the assets no longer have an indefinite life, by comparing the carrying amount of each asset to its fair value. Fair value of
indefinite-lived management contracts is primarily based on discounted cash flow analysis. Managements valuation analysis reflects assumptions of the growth of the assets, discount rates and other factors. Changes in the estimates used in
these valuations could materially affect the impairment conclusion. Impairment would be recognized for indefinite lived management contracts if the assets carrying value exceeds its fair value.



Related Party Transactions



The Company provides investment advisory and administration services to BlackRock
Funds, the BlackRock Liquidity Funds, the BlackRock Closed-End Funds and other funds.



Revenues for services provided to these are as follows:



|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        
|-------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------- |  | - | -------
|                                             |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                             |  | 2005                            |        | 2004                           |   | 2005   |  | 2004
|(Dollar amounts in thousands)                |  | (unaudited)                    
|Investment advisory and administration fees: |  |                                 |        |                                |   |        |  |      |         |  |   |        
|BlackRock Open-End Funds:                    |  |                                 |        |                                |   |        |  |      |         |  |   |        
|PNC                                          |  | $                               | 7,333  |                                | $ | 7,185  |  | $    | 20,789  |  | $ | 25,347 
|Other                                        |  |                                 | 29,451 |                                |   | 9,104  |  |      | 79,890  |  |   | 27,781 
|BlackRock Closed-End Funds - Other           |  |                                 | 23,127 |                                |   | 17,978 |  |      | 64,120  |  |   | 52,252 
|BlackRock Liquidity Funds                    |  |                                 |        |                                |   |        |  |      |         |  |   |        
|PNC                                          |  |                                 | 4,598  |                                |   | 3,817  |  |      | 12,536  |  |   | 10,025 
|Other*                                       |  |                                 | 16,573 |                                |   | 15,691 |  |      | 50,171  |  |   | 49,256 
|STIF - PNC                                   |  |                                 | 222    |                                |   | 264    |  |      | 660     |  |   | 796    
|Other                                        |  |                                 | 519    |                                |   | 34     |  |      | 1,275   |  |   | 43     
|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        
|                                             |  | $                               | 81,823 |                                | $ | 54,073 |  | $    | 229,441 |  | $ | 165,500
|                                             |  |                                 |        |                                |   |        |  |      |         |  |   |        

---

|* | Includes the International Dollar Reserve Fund I, Ltd., a Cayman Islands open-ended limited liability company.
|- | --------------------------------------------------------------------------------------------------------------



The Company provides investment advisory and administration services to certain PNC
subsidiaries, MetLife-sponsored variable annuities and separate accounts, Nomura Asset Management Co., Ltd. (Nomura), a strategic joint venture partner, and affiliates of Nomura for a fee based on assets under management. In addition,
the Company provides risk management and private client services to PNC.



- 61 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Related Party Transactions (continued)



Revenues for such services are as follows:



|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       
|---------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ----- |  | ---- | ------ |  | - | ------
|                                   |  | Three months endedSeptember 30, |        | Nine months endedSeptember 30,
|                                   |  | 2005                            |        | 2004                           |   | 2005  |  | 2004
|(Dollar amounts in thousands)      |  | (unaudited)                    
|Separate accounts:                 |  |                                 |        |                                |   |       |  |      |        |  |   |       
|MetLife                            |  | $                               | 14,160 |                                | $ |      |  | $    | 37,527 |  | $ |      
|Nomura                             |  |                                 | 2,194  |                                |   | 2,237 |  |      | 6,699  |  |   | 6,542 
|PNC                                |  |                                 | 1,468  |                                |   | 1,588 |  |      | 4,508  |  |   | 5,026 
|Private client services - PNC      |  |                                 | 1,383  |                                |   | 1,387 |  |      | 4,149  |  |   | 4,271 
|Alternative investments - PNC      |  |                                 | 664    |                                |   | 124   |  |      | 988    |  |   | 330   
|Other income-risk management - PNC |  |                                 | 1,456  |                                |   | 1,250 |  |      | 3,941  |  |   | 3,750 
|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       
|                                   |  | $                               | 21,325 |                                | $ | 6,586 |  | $    | 57,812 |  | $ | 19,919
|                                   |  |                                 |        |                                |   |       |  |      |        |  |   |       



Total revenue earned by BlackRock for
providing asset management and other services to PNC subsidiaries or PNC-related accounts for the three month periods ended September 30, 2005 and 2004 totaled approximately $17.1 million and $15.6 million, respectively, and, for the nine
months ended September 30, 2005 and 2004 totaled approximately $47.6 million and $49.5 million, respectively.



PNC subsidiaries and PNC-related accounts had the following investments in BlackRock sponsored mutual funds or separate accounts.



|                             |  |               |        |      |   |       
|---------------------------- |  | ------------- | ------ | ---- | - | ------
|                             |  | September 30,
|                             |  | 2005          |        | 2004
|(Dollar amounts in millions) |  | (unaudited)  
|BlackRock Open-End Funds     |  | $             | 7,053  |      | $ | 7,396 
|BlackRock Liquidity Funds    |  |               | 11,845 |      |   | 10,234
|STIF                         |  |               | 644    |      |   | 748   
|Separate accounts            |  |               | 10,307 |      |   | 11,541
|                             |  |               |        |      |   |       
|                             |  | $             | 29,849 |      | $ | 29,919
|                             |  |               |        |      |   |       



The Company has entered into various
memoranda of understanding and co-administration agreements with affiliates of PNC pursuant to which the Company pays service fees for PNC Advisors (PNCs wealth management business) clients invested in BlackRock Funds. PNC also
provides general and administration services to the Company. Charges for such services were based on actual usage or on defined formulas which, in managements view, resulted in reasonable allocations.



- 62 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Related Party Transactions (continued)



MetLife provided general and administrative services to the Company, during a transition period, in support of SSR and its consolidated
subsidiaries. These services ceased during the second quarter of 2005. In addition, BlackRock leases a portion of its office space under formal sublease agreements with MetLife.



Additionally, the Company has entered into subadvisory and consulting agreements with Nomura and an entity whose President and Chief
Executive Officer serves on the Companys Board of Directors.



Realty
maintains a $200.0 million line of credit with a subsidiary of MetLife, which expires on January 31, 2006. Realty uses the line of credit to finance the acquisition of real estate prior to the closing of sponsored investment funds. During the
quarter ended March 31, 2005, the Company repaid outstanding advances under the line of credit, which totaled $92.5 million, following the sale of related real estate to a newly formed investment fund. Borrowings under the affiliated line of
credit, if any, bear interest at LIBOR plus 1.5%. At September 30, 2005, Realty had no advances outstanding under the line of credit.



Aggregate expenses included in the consolidated financial statements for transactions with related parties are as follows:



|                                        |  |                                  |       |                                 |   |       |  |      |        |  |   |       
|--------------------------------------- |  | -------------------------------- | ----- | ------------------------------- | - | ----- |  | ---- | ------ |  | - | ------
|                                        |  | Three months ended September 30, |       | Nine months ended September 30,
|                                        |  | 2005                             |       | 2004                            |   | 2005  |  | 2004
|(Dollar amounts in thousands)           |  | (unaudited)                     
|Fund administration and servicing costs |  | $                                | 4,250 |                                 | $ | 4,227 |  | $    | 12,362 |  | $ | 14,243
|General and administration              |  |                                  | 2,300 |                                 |   | 1,082 |  |      | 6,577  |  |   | 3,332 
|General and administration-consulting   |  |                                  | 450   |                                 |   | 399   |  |      | 2,958  |  |   | 3,485 
|                                        |  |                                  |       |                                 |   |       |  |      |        |  |   |       
|                                        |  | $                                | 7,000 |                                 | $ | 5,708 |  | $    | 21,897 |  | $ | 21,060
|                                        |  |                                  |       |                                 |   |       |  |      |        |  |   |       



Additionally, an indirect wholly-owned
subsidiary of PNC acts as a financial intermediary associated with the sale of back-end loaded shares of certain BlackRock funds. This entity finances broker sales commissions and receives all associated sales charges.



Included in accounts receivable was approximately $15.4 million and $3.0 million at
September 30, 2005 and December 31, 2004, respectively, which primarily reflects investment and administration services provided to MetLife, Nomura, PNC subsidiaries and affiliates.



Receivable from affiliates was approximately $5.3 million and $4.7 million at
September 30, 2005 and December 31, 2004, respectively. These amounts primarily represent additional payments to MetLife on the acquisition of SSR and deferred income taxes receivable.



- 63 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Related Party Transactions (continued)



Included in other assets are advances to employees under the deferred compensation plan sponsored by SSR prior to 2003 (SSR Old
Plan) and Company-owned life insurance policies, underwritten by MetLife, which are used to fund obligations under the SSR deferred compensation plan (SSR New Plan) totaling $3.1 million and $12.9 million, respectively. The terms
of the SSR Old Plan and the SSR New Plan are included in note 8 to the consolidated financial statements in this Quarterly Report on Form 10-Q.



Accounts payable and accrued liabilities-affiliates were approximately $29.8 million and $3.6 million at September 30, 2005 and December 31, 2004, respectively.
These amounts primarily represent income taxes payable and accrued fund administration and servicing costs affiliates payable to PNC and do not bear interest.



Interest Rates



The value of assets under management is affected by changes in interest rates. Since BlackRock derives the majority of its revenues from investment advisory fees based on the value of assets under management,
BlackRocks revenues may be adversely affected by changing interest rates. In a period of rising interest rates, BlackRocks assets under management would likely be negatively affected by reduced asset values and increased redemptions.



Inflation



The majority of BlackRocks revenues are based on the value of assets under management.
There is no predictable relationship between the rate of inflation and the value of assets under management by BlackRock, except as inflation may affect interest rates. BlackRock does not believe inflation will significantly affect its compensation
costs, as they are substantially variable in nature. However, the rate of inflation may affect BlackRocks expenses such as information technology and occupancy costs. To the extent inflation results in rising interest rates and has other
effects upon the securities markets, it may adversely affect BlackRocks results of operations by reducing BlackRocks assets under management, revenues or otherwise.



Forward Looking Statements



This report and other statements BlackRock may make, 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 believe, expect, anticipate,
intend, estimate, position, target, mission, assume, achievable, potential, strategy, goal, objective,
plan, aspiration, outlook, outcome, continue, remain, maintain, strive, trend and variations of such words and similar expressions, or future
or conditional verbs such as will, 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 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.



- 64 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Forward Looking Statements (continued)



In addition to factors previously disclosed in BlackRocks Securities and Exchange Commission (the SEC) reports and those
identified elsewhere in this quarterly 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 advised or sponsored investment products and separately managed accounts; (4) the impact of increased competition; (5) the impact of
capital improvement projects; (6) the impact of future acquisitions and 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, 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; and (14) the impact of changes to tax legislation and, generally, the tax position of the
Company.



BlackRocks Annual Report on Form 10-K for the year ended
December 31, 2004 and BlackRocks subsequent reports filed with the SEC, accessible on the SECs website at http://www.sec.govand on BlackRocks website at http://www.blackrock.com, discuss these factors in more
detail and identify additional factors that can affect forward-looking statements.



- 65 -



---

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 the risks of securities market and interest rate fluctuations.



Securities Market Risk



BlackRocks investments consist primarily of BlackRock funds, private investment funds and debt securities. Occasionally, BlackRock invests in new mutual funds or
advisory accounts (seed investments) sponsored by BlackRock 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 statement of financial conditions. As of September 30, 2005, the carrying value of seed investments was $153.7 million. These investments expose
BlackRock to either equity price risk or interest rate risk dependent upon the underlying securities portfolio of each investment fund. BlackRock does not generally 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:



|                                      |  |            |         |                                               |   |                                               |  |   |        
|------------------------------------- |  | ---------- | ------- | --------------------------------------------- | - | --------------------------------------------- |  | - | -------
|                                      |  | Fair Value |         | Fair valueassuming 10%increase inmarket price |   | Fair valueassuming 10%decrease inmarket price
|September 30, 2005                    |  |            |         |                                               |   |                                               |  |   |        
|                                      |  |            |        
|Mutual funds                          |  | $          | 21,789  |                                               | $ | 23,968                                        |  | $ | 19,610 
|Equity securities                     |  |            | 19,819  |                                               |   | 21,801                                        |  |   | 17,837 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, trading            |  |            | 41,608  |                                               |   | 45,769                                        |  |   | 37,447 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Mutual funds                          |  |            | 8,166   |                                               |   | 8,983                                         |  |   | 7,349  
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, available for sale |  |            | 8,166   |                                               |   | 8,983                                         |  |   | 7,349  
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Other                                 |  |            |         |                                               |   |                                               |  |   |        
|Cost method                           |  |            | 1,125   |                                               |   | 1,238                                         |  |   | 1,013  
|Fair value                            |  |            | 32,489  |                                               |   | 35,738                                        |  |   | 29,240 
|Equity method                         |  |            | 69,802  |                                               |   | 76,782                                        |  |   | 62,822 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, other              |  |            | 103,416 |                                               |   | 113,758                                       |  |   | 93,075 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments                     |  | $          | 153,190 |                                               | $ | 168,510                                       |  | $ | 137,871
|                                      |  |            |         |                                               |   |                                               |  |   |        
|December 31, 2004                     |  |            |         |                                               |   |                                               |  |   |        
|                                      |  |            |        
|Mutual funds                          |  | $          | 15,688  |                                               | $ | 17,257                                        |  | $ | 14,119 
|Equity securities                     |  |            | 9,385   |                                               |   | 10,324                                        |  |   | 8,447  
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, trading            |  |            | 25,073  |                                               |   | 27,581                                        |  |   | 22,566 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Mutual funds                          |  |            | 2,617   |                                               |   | 2,879                                         |  |   | 2,355  
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, available for sale |  |            | 2,617   |                                               |   | 2,879                                         |  |   | 2,355  
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Other                                 |  |            |         |                                               |   |                                               |  |   |        
|Equity method                         |  |            | 28,730  |                                               |   | 31,603                                        |  |   | 25,857 
|Fair value                            |  |            | 30,379  |                                               |   | 33,417                                        |  |   | 27,341 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments, other              |  |            | 59,109  |                                               |   | 65,020                                        |  |   | 53,198 
|                                      |  |            |         |                                               |   |                                               |  |   |        
|Total investments                     |  | $          | 86,799  |                                               | $ | 95,480                                        |  | $ | 78,119 
|                                      |  |            |         |                                               |   |                                               |  |   |        



- 66 -



---

PART I - FINANCIAL INFORMATION (continued)

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



Securities Market Risk (continued)



At September 30, 2005, investments, trading and investments, other, with carrying values of approximately $21.8 million and $24.4 million, respectively, reflect
investments by BlackRock with respect to senior employee elections under the Companys deferred compensation plans. Therefore, any change in the carrying value of these investments is offset by a corresponding change in the related deferred
compensation liability.



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 at September 30, 2005 and December 31, 2004, which expose BlackRock to interest rate risk. 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:



|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|------------------------------------- |  | ---------------- | ------- | ----------------------------------------------- | - | ----------------------------------------------- |  | - | -------
|                                      |  | Fair MarketValue |         | Fair market valueassuming +100basis point shift |   | Fair market valueassuming -100basis point shift
|September 30, 2005                    |  |                  |         |                                                 |   |                                                 |  |   |        
|                                      |  |                  |        
|Mortgage-backed securities            |  | $                | 13,790  |                                                 | $ | 13,510                                          |  | $ | 14,070 
|Corporate notes and bonds             |  |                  | 8,215   |                                                 |   | 7,876                                           |  |   | 8,554  
|Municipal bonds                       |  |                  | 124     |                                                 |   | 119                                             |  |   | 129    
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, trading            |  |                  | 22,129  |                                                 |   | 21,505                                          |  |   | 22,753 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Mutual funds                          |  |                  | 3,567   |                                                 |   | 3,448                                           |  |   | 3,688  
|Collaterialized debt obligations      |  |                  | 26,402  |                                                 |   | 27,376                                          |  |   | 25,428 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, available for sale |  |                  | 29,969  |                                                 |   | 30,824                                          |  |   | 29,116 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Fair value                            |  |                  | 3,138   |                                                 |   | 3,138                                           |  |   | 3,138  
|Equity method                         |  |                  | 30,395  |                                                 |   | 29,198                                          |  |   | 31,592 
|Cost method                           |  |                  | 53,446  |                                                 |   | 52,438                                          |  |   | 54,454 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, other              |  |                  | 86,979  |                                                 |   | 84,774                                          |  |   | 89,184 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments                     |  | $                | 139,077 |                                                 | $ | 137,103                                         |  | $ | 141,053
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|December 31, 2004                     |  |                  |         |                                                 |   |                                                 |  |   |        
|                                      |  |                  |        
|U.S. government securities            |  | $                | 22,275  |                                                 | $ | 22,275                                          |  | $ | 24,073 
|Mortgage-backed securities            |  |                  | 12,388  |                                                 |   | 12,388                                          |  |   | 12,639 
|Corporate notes and bonds             |  |                  | 9,371   |                                                 |   | 8,981                                           |  |   | 9,769  
|Municipal bonds                       |  |                  | 120     |                                                 |   | 120                                             |  |   | 126    
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, trading            |  |                  | 44,154  |                                                 |   | 43,764                                          |  |   | 46,607 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Mutual funds                          |  |                  | 3,662   |                                                 |   | 3,662                                           |  |   | 3,796  
|Collaterialized debt obligations      |  |                  | 12,760  |                                                 |   | 12,759                                          |  |   | 13,326 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, available for sale |  |                  | 16,422  |                                                 |   | 16,421                                          |  |   | 17,121 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Equity method                         |  |                  | 45,518  |                                                 |   | 45,518                                          |  |   | 45,957 
|Cost method                           |  |                  | 34,605  |                                                 |   | 35,004                                          |  |   | 34,858 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments, other              |  |                  | 80,123  |                                                 |   | 80,522                                          |  |   | 80,815 
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        
|Total investments                     |  | $                | 140,699 |                                                 | $ | 140,706                                         |  | $ | 144,543
|                                      |  |                  |         |                                                 |   |                                                 |  |   |        



- 67 -



---

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. Prior to February 15, 2009, the
debentures will be convertible, only under certain conditions, at the option of the holder into cash and, in certain circumstances, shares of the Companys class A common stock at an initial conversion rate of 9.7282 shares of class A common
stock per $1 principal amount of debentures. On and after February 15, 2009, the debentures will be convertible at any time prior to maturity at the option of the holder into cash and, in certain circumstances, shares of class A common stock at
the above initial conversion rate, subject to adjustments. At September 30, 2005, the fair value of the debentures was $259.1 million.



Due to the debentures conversion feature, these financial instruments are exposed to both interest rate risk and equity price risk. Assuming 100 basis point upward
and downward parallel shifts in the yield curve, based on the fair value of the debentures on September 30, 2005, the fair value of the debentures would fluctuate to $251.8 million and $266.3 million, respectively. Assuming a 10% increase and
10% decrease in the Companys stock price, based on the fair value of the debentures on September 30, 2005, the fair value of the debentures would fluctuate to $274.3 million and $244.8 million, respectively.



- 68 -



---

PART I - FINANCIAL INFORMATION (continued)

Item 4. Controls and Procedures



Under the
direction of BlackRocks Chief Executive Officer and Chief Financial Officer, BlackRock evaluated the effectiveness of its disclosure controls and procedures as of September 30, 2005. Based on this evaluation, BlackRocks Chief
Executive Officer and Chief Financial Officer concluded that BlackRocks disclosure controls and procedures were effective as of September 30, 2005.



No change in internal control over financial reporting occurred during the quarter ended September 30, 2005 that has materially affected, or is reasonably likely
to materially affect, such internal control over financial reporting.



- 69 -



---

PART II - OTHER INFORMATION

Item 1. Legal Proceedings



As previously
disclosed, BlackRock has received subpoenas from various federal and state governmental and regulatory authorities and various information requests from the Securities and Exchange Commission 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.



- 70 -



---

PART II - OTHER INFORMATION (continued)

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



|(c) | During the three months ended September 30, 2005, the Company made the following purchases of its equity securities that are registered pursuant to Section 12(b) of the
Securities Exchange Act of 1934.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                             |  |                                |  |                             |       |                                                                             |         |                                                                            |        
|-------------------------------------------- |  | ------------------------------ |  | --------------------------- | ----- | --------------------------------------------------------------------------- | ------- | -------------------------------------------------------------------------- | -------
|                                             |  | Total Number ofSharesPurchased |  | Average PricePaid per Share |       | Total Number ofSharesPurchased asPart of PubliclyAnnounced Plansor Programs |         | MaximumNumber ofShares that MayYet BePurchased Underthe Plans orPrograms 1
|July 1, 2005 through July 31, 2005           |  | 64,3872                        |  | $                           | 82.96 |                                                                             | 60,800  |                                                                            | 592,225
|August 1, 2005 through August 31, 2005       |  | 412,6082                       |  | $                           | 84.41 |                                                                             | 411,400 |                                                                            | 180,825
|September 1, 2005 through September 30, 2005 |  |                               |  |                             |      |                                                                             |        |                                                                            | 180,825
|                                             |  |                                |  |                             |       |                                                                             |         |                                                                            |        
|Total                                        |  | 476,995                        |  | $                           | 84.21 |                                                                             | 472,200 |                                                                            |        
|                                             |  |                                |  |                             |       |                                                                             |         |                                                                            |        

---

|1 | On January 21, 2004, the Company announced a two million share repurchase program. The
Company is currently authorized to repurchase approximately 0.2 million shares under this repurchase program.
|- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



- 71 -



---

PART II - OTHER INFORMATION (continued)

Item 6. Exhibits



|            |  |                                                                                                                                                                                                                
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                    
|3.1 (1)     |  | Amended and Restated Certificate of Incorporation of the Registrant.                                                                                                                                           
|            | 
|3.2 (8)     |  | Amended and Restated Bylaws of the Registrant.                                                                                                                                                                 
|            | 
|3.3 (8)     |  | Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.                                                                                                                                          
|            | 
|3.4 (8)     |  | Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.                                                                                                                                          
|            | 
|3.5         |  | 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. +                                                                                                                                                 
|            | 
|10.20 (9)   |  | Share Surrender Agreement, dated October 10, 2002, among the Registrant, PNC Asset Management, Inc., and The PNC Financial Services Group, Inc.                                                                



- 72 -



---

PART II - OTHER INFORMATION (continued)

Item 6. Exhibits (continued)



|            |  |                                                                                                                                                                                                                                              
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                  
|10.21 (9)   |  | Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +                                                                                                                                                 
|            | 
|10.22 (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.                                                               
|            | 
|10.23 (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.                                                
|            | 
|10.24 (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       |  | Employment Offer Letter to Steven E. Buller, Chief Financial Officer of BlackRock, Inc. +                                                                                                                                                    
|            | 
|21.1 (16)   |  | Subsidiaries of the Registrant.                                                                                                                                                                                                              
|            | 
|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 June 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 June 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 June 31, 2004.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------



- 73 -



---

PART II - OTHER INFORMATION (continued)

Item 6. Exhibits (Continued)



|(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.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------

|+ | Denotes Compensatory Plan.
|- | --------------------------



- 74 -



---

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)
|                       |  |                             
|                       |  | By:                          |  | /s/ Steven E. Buller                       
|Date: November 4, 2005 |  |                              |  | Steven E. Buller                           
|                       |  |                              |  | Managing Director & Chief Financial
Officer



- 75 -



---

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                                
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                    
|3.1 (1)     |  | Amended and Restated Certificate of Incorporation of the Registrant.                                                                                                                                           
|            | 
|3.2 (8)     |  | Amended and Restated Bylaws of the Registrant.                                                                                                                                                                 
|            | 
|3.3 (8)     |  | Amendment No. 1 to the Amended and Restated Bylaws of the Registrant.                                                                                                                                          
|            | 
|3.4 (8)     |  | Amendment No. 2 to the Amended and Restated Bylaws of the Registrant.                                                                                                                                          
|            | 
|3.5         |  | 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 to Exhibit 4.4).                                                                                                                           
|            | 
|10.1 (1)    |  | Tax Disaffiliation Agreement, dated October 6, 1999, among BlackRock Inc., 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. +                                                                                                                                                 
|            | 
|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 (9)   |  | Employment Agreement, between the Registrant and Laurence D. Fink, dated October 10, 2002. +                                                                                                                   
|            | 
|10.22 (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.                                 
|            | 
|10.23 (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.                  
|            | 
|10.24 (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. +                                                                                                                          



---

EXHIBIT INDEX (continued)



|            |  |                                                                                                                                                                                                                                            
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                
|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 represented of the initial purchasers named therein,
relating to the 2.625% Convertible Debentures due 2035.
|            | 
|10.39       |  | Employment Offer Letter to Steven E. Buller, Chief Financial Officer of BlackRock, Inc. +                                                                                                                                                  
|            | 
|21.1(16)    |  | Subsidiaries of the Registrant.                                                                                                                                                                                                            
|            | 
|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 June 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 June 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 September 30, 2003.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(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 June 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.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------

|+ | Denotes compensatory plans.
|- | ---------------------------