Morningstar, Inc. (MORN)
NASDAQ: MORN · Real-Time Price · USD
340.07
+4.30 (1.28%)
Nov 21, 2024, 4:00 PM EST - Market closed

Morningstar Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
326.5141.170.5193.3223.6152
Upgrade
Depreciation & Amortization
107.3103.7102.390.885.656.6
Upgrade
Other Amortization
81.281.264.359.953.961.1
Upgrade
Loss (Gain) From Sale of Assets
-45.3-----
Upgrade
Loss (Gain) From Sale of Investments
--49.6---80.9-19.5
Upgrade
Loss (Gain) on Equity Investments
87.43.6-5.4-0.30.9
Upgrade
Stock-Based Compensation
49.952.883.241.936.644.4
Upgrade
Provision & Write-off of Bad Debts
85.33.81.92.82.3
Upgrade
Other Operating Activities
-52.3-53.6-17.93.924.1-4.9
Upgrade
Change in Accounts Receivable
-35.3-38.2-38.6-67.9-9.211.3
Upgrade
Change in Accounts Payable
9-1.5-27.1-9.53.2
Upgrade
Change in Unearned Revenue
41.650.96078.229.528.1
Upgrade
Change in Income Taxes
34.7-7.818.9-6.18-11.6
Upgrade
Change in Other Net Operating Assets
42.724.7-50.352.320.110.5
Upgrade
Operating Cash Flow
576316.4297.8449.9384.3334.4
Upgrade
Operating Cash Flow Growth
104.18%6.25%-33.81%17.07%14.92%6.23%
Upgrade
Capital Expenditures
-132.1-119.1-129.5-101.8-76.7-80
Upgrade
Cash Acquisitions
-0.8-0.8-646.7-24.8-67.8-681.9
Upgrade
Divestitures
52.2-----
Upgrade
Investment in Securities
2.137.9-22.9-411915.7
Upgrade
Other Investing Activities
0.40.1-0.2-0.11.7-0.1
Upgrade
Investing Cash Flow
-78.2-81.9-799.3-167.7-123.8-746.3
Upgrade
Long-Term Debt Issued
-2601,12510410610
Upgrade
Total Debt Issued
902601,12510410610
Upgrade
Long-Term Debt Repaid
--397.5-374.1-100-473.4-165.6
Upgrade
Total Debt Repaid
-281.2-397.5-374.1-100-473.4-165.6
Upgrade
Net Debt Issued (Repaid)
-191.2-137.5750.9-90-63.4444.4
Upgrade
Issuance of Common Stock
----1.90.2
Upgrade
Repurchase of Common Stock
-29.7-31.6-255.9-30.3-67-20.1
Upgrade
Common Dividends Paid
-68-63.9-61.5-54.2-51.4-47.8
Upgrade
Other Financing Activities
0.2-45.4-18.4-37.3-2.3-3
Upgrade
Financing Cash Flow
-288.7-278.4415.1-211.8-182.2373.7
Upgrade
Foreign Exchange Rate Adjustments
18.85.2-20.8-9.110.13
Upgrade
Net Cash Flow
227.9-38.7-107.261.388.4-35.2
Upgrade
Free Cash Flow
443.9197.3168.3348.1307.6254.4
Upgrade
Free Cash Flow Growth
182.92%17.23%-51.65%13.17%20.91%6.58%
Upgrade
Free Cash Flow Margin
19.97%9.68%9.00%20.48%22.14%21.58%
Upgrade
Free Cash Flow Per Share
10.294.603.928.027.125.89
Upgrade
Cash Interest Paid
53.458.428.410.411.111
Upgrade
Cash Income Tax Paid
92.573.275.380.958.263.3
Upgrade
Levered Free Cash Flow
425.25193.49233.85330.79335.46251.36
Upgrade
Unlevered Free Cash Flow
458.88231.43252.66336.23341.4256.8
Upgrade
Change in Net Working Capital
-95.731.3-11.3-84.8-107.5-56.2
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.