Morningstar, Inc. (MORN)
NASDAQ: MORN · Real-Time Price · USD
309.36
+5.06 (1.66%)
At close: May 12, 2025, 4:00 PM
303.36
-6.00 (-1.94%)
After-hours: May 12, 2025, 4:05 PM EDT
Morningstar Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 384.2 | 369.9 | 141.1 | 70.5 | 193.3 | 223.6 | Upgrade
|
| Depreciation & Amortization | 95.6 | 95.5 | 103.7 | 102.3 | 90.8 | 85.6 | Upgrade
|
| Other Amortization | 94.9 | 94.9 | 81.2 | 64.3 | 59.9 | 53.9 | Upgrade
|
| Loss (Gain) From Sale of Assets | -109.3 | -109.3 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -49.6 | - | - | -80.9 | Upgrade
|
| Loss (Gain) on Equity Investments | 18.5 | 17.4 | 7.4 | 3.6 | -5.4 | -0.3 | Upgrade
|
| Stock-Based Compensation | 52.4 | 54.7 | 52.8 | 83.2 | 41.9 | 36.6 | Upgrade
|
| Provision & Write-off of Bad Debts | 9.2 | 8.1 | 5.3 | 3.8 | 1.9 | 2.8 | Upgrade
|
| Other Operating Activities | -21.9 | -32.4 | -53.6 | -17.9 | 3.9 | 24.1 | Upgrade
|
| Change in Accounts Receivable | -26.7 | -30.3 | -38.2 | -38.6 | -67.9 | -9.2 | Upgrade
|
| Change in Accounts Payable | 14.1 | 9.6 | -1.5 | -2 | 7.1 | -9.5 | Upgrade
|
| Change in Unearned Revenue | 28 | 30.1 | 50.9 | 60 | 78.2 | 29.5 | Upgrade
|
| Change in Income Taxes | 26.9 | 23.1 | -7.8 | 18.9 | -6.1 | 8 | Upgrade
|
| Change in Other Net Operating Assets | 23.1 | 60.3 | 24.7 | -50.3 | 52.3 | 20.1 | Upgrade
|
| Operating Cash Flow | 589 | 591.6 | 316.4 | 297.8 | 449.9 | 384.3 | Upgrade
|
| Operating Cash Flow Growth | 52.35% | 86.98% | 6.25% | -33.81% | 17.07% | 14.92% | Upgrade
|
| Capital Expenditures | -140.8 | -142.7 | -119.1 | -129.5 | -101.8 | -76.7 | Upgrade
|
| Cash Acquisitions | -38.5 | - | -0.8 | -646.7 | -24.8 | -67.8 | Upgrade
|
| Divestitures | 52.4 | 52.4 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | 65 | 65 | - | - | - | - | Upgrade
|
| Investment in Securities | -3.6 | 3.8 | 37.9 | -22.9 | -41 | 19 | Upgrade
|
| Other Investing Activities | 0.2 | 0.2 | 0.1 | -0.2 | -0.1 | 1.7 | Upgrade
|
| Investing Cash Flow | -65.3 | -21.3 | -81.9 | -799.3 | -167.7 | -123.8 | Upgrade
|
| Long-Term Debt Issued | - | 90 | 260 | 1,125 | 10 | 410 | Upgrade
|
| Total Debt Issued | 145 | 90 | 260 | 1,125 | 10 | 410 | Upgrade
|
| Long-Term Debt Repaid | - | -364.4 | -397.5 | -374.1 | -100 | -473.4 | Upgrade
|
| Total Debt Repaid | -291.3 | -364.4 | -397.5 | -374.1 | -100 | -473.4 | Upgrade
|
| Net Debt Issued (Repaid) | -146.3 | -274.4 | -137.5 | 750.9 | -90 | -63.4 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 1.9 | Upgrade
|
| Repurchase of Common Stock | -147.1 | -40.7 | -31.6 | -255.9 | -30.3 | -67 | Upgrade
|
| Common Dividends Paid | -71.5 | -69.3 | -63.9 | -61.5 | -54.2 | -51.4 | Upgrade
|
| Other Financing Activities | -0.1 | - | -45.4 | -18.4 | -37.3 | -2.3 | Upgrade
|
| Financing Cash Flow | -365 | -384.4 | -278.4 | 415.1 | -211.8 | -182.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.9 | -21.1 | 5.2 | -20.8 | -9.1 | 10.1 | Upgrade
|
| Net Cash Flow | 157.8 | 164.8 | -38.7 | -107.2 | 61.3 | 88.4 | Upgrade
|
| Free Cash Flow | 448.2 | 448.9 | 197.3 | 168.3 | 348.1 | 307.6 | Upgrade
|
| Free Cash Flow Growth | 70.48% | 127.52% | 17.23% | -51.65% | 13.17% | 20.91% | Upgrade
|
| Free Cash Flow Margin | 19.37% | 19.73% | 9.68% | 9.00% | 20.48% | 22.14% | Upgrade
|
| Free Cash Flow Per Share | 10.39 | 10.41 | 4.60 | 3.92 | 8.02 | 7.12 | Upgrade
|
| Cash Interest Paid | 42.3 | 47.4 | 58.4 | 28.4 | 10.4 | 11.1 | Upgrade
|
| Cash Income Tax Paid | 117.3 | 115.6 | 73.2 | 75.3 | 80.9 | 58.2 | Upgrade
|
| Levered Free Cash Flow | 478.54 | 482.71 | 193.49 | 234.91 | 330.79 | 335.46 | Upgrade
|
| Unlevered Free Cash Flow | 506.54 | 513.9 | 231.43 | 252.66 | 336.23 | 341.4 | Upgrade
|
| Change in Net Working Capital | -63 | -83.5 | 31.3 | -11.3 | -84.8 | -107.5 | Upgrade
|
Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.