MSCI Inc. (MSCI)
NYSE: MSCI · Real-Time Price · USD
579.39
+8.36 (1.46%)
At close: Jul 28, 2026, 4:00 PM EDT
583.12
+3.73 (0.64%)
After-hours: Jul 28, 2026, 7:46 PM EDT
MSCI Inc. Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Operating Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Net Income | 342 | 406 | 284.67 | 325.34 | 303.7 | 288.6 | 305.52 | 280.9 | 266.76 | 255.95 | 403.38 | 259.66 | 246.83 | 238.73 | 214.97 | 216.59 | 210.59 | 228.42 | 193.87 | 169.88 |
Depreciation & Amortization | 57.5 | 54.6 | 55.6 | 53.17 | 55.3 | 54.5 | 52.74 | 54.02 | 51.02 | 48.5 | 48.28 | 37.87 | 37.16 | 35.91 | 36.24 | 36.57 | 35.14 | 34.55 | 35.33 | 27.04 |
Stock-Based Compensation | 25.4 | 47.7 | 25.57 | 22.57 | 23.2 | 40 | 22.97 | 18.5 | 19.4 | 34.34 | 16.28 | 18.14 | 16.14 | 21.09 | 11.66 | 12.01 | 11.56 | 22.86 | 11.7 | 12.36 |
Other Adjustments | 6.4 | -85.9 | 13.55 | 30.53 | 12.4 | 12 | -28.6 | 1.82 | 51.92 | -8.37 | 24.15 | -22.72 | -6.18 | 2.92 | -16.61 | 77.25 | -7.08 | -10.63 | -5.73 | -108.5 |
Change in Receivables | -2.4 | 102.1 | -243.54 | 42.7 | -36.6 | 73.2 | -184.01 | 68.97 | 34.16 | 91.11 | -207.66 | 7.15 | 28.5 | 22.49 | -133.67 | 56.91 | -0.29 | 70.42 | -168.53 | 0.21 |
Changes in Accounts Payable | 1.4 | -6.2 | -0.57 | 4.93 | 2.1 | -5.9 | 6.13 | -3.81 | 0.6 | 2.05 | -0.33 | 2.13 | -1.52 | -6.33 | 9.48 | -3.24 | -2.85 | -2.06 | 4.15 | -1.14 |
Changes in Accrued Expenses | 77.2 | -161.8 | 83.38 | 70.24 | 46.7 | -118.1 | 33.83 | 63.91 | 47.54 | -129.24 | 37.24 | 52.18 | 37.29 | -99.95 | 14.97 | 63.82 | 29.42 | -119.99 | 26.48 | 68.15 |
Changes in Income Taxes Payable | -16.4 | -17.8 | -3.31 | 11.92 | -12.8 | 32.8 | 2.12 | 11.93 | -20.02 | 22.15 | 3.3 | 7.88 | -15.63 | 19.18 | 3.64 | -34.53 | -42.66 | 24.26 | 81.92 | 4.28 |
Changes in Unearned Revenue | -47.8 | -46.2 | 258.69 | -82.56 | -32.8 | -46.9 | 192.42 | -86.23 | -34.18 | -25.95 | 215.54 | -67.01 | -10.98 | 34.43 | 139.73 | -64.25 | -13.66 | 10.93 | 174.8 | -45.26 |
Changes in Other Operating Activities | -72.5 | 14.3 | 15.33 | -29.36 | -25 | -28.5 | 26.01 | 11.6 | -67.94 | 9.6 | -7.16 | -4.15 | -39.79 | -4.32 | 35 | -38.06 | -8.18 | -14.58 | -14.32 | 35.43 |
Operating Cash Flow | 370.8 | 306.8 | 501.13 | 449.42 | 336.2 | 301.7 | 430.63 | 421.61 | 349.25 | 300.14 | 388.95 | 291.13 | 291.8 | 264.14 | 315.43 | 323.07 | 212.69 | 244.18 | 279.66 | 215.89 |
Operating Cash Flow Growth (YoY) | 10.29% | 1.69% | 16.37% | 6.59% | -3.74% | 0.52% | 10.72% | 44.82% | 19.69% | 13.63% | 23.31% | -9.89% | 37.20% | 8.17% | 12.79% | 49.64% | -5.50% | 13.33% | 18.54% | 8.06% |
Investing Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Capital Expenditures | -11 | -2.8 | -12.44 | -3.98 | -11.3 | -11.6 | -14.25 | -6.63 | -8.62 | -4.27 | -3.82 | -3.56 | -9.15 | -6.23 | -5.61 | -3.28 | -3.48 | -1.25 | -6.39 | -4.65 |
Purchases of Intangible Assets | -33.4 | -26 | -23.85 | -22.19 | -23.2 | -21.3 | -21.71 | -20.98 | -18.71 | -19.97 | -18.01 | -17.42 | -17.31 | -15.35 | -14.85 | -14.73 | -15.62 | -14.08 | -10.21 | -10.14 |
Cash Acquisitions | -17.1 | -41.7 | - | - | - | - | 0 | 0 | -19.65 | -7.82 | -727.34 | 0 | - | - | - | - | - | - | -0.29 | - |
Other Investing Activities | - | - | -0.16 | 0 | - | - | -0.78 | -0.46 | -0.15 | -0.28 | -0.8 | 0 | -0.2 | -0.19 | -6.46 | 0.01 | -0.01 | 0.03 | -26.43 | 0 |
Investing Cash Flow | -61.5 | -70.5 | -36.45 | -26.11 | -34.6 | -32.9 | -36.73 | -28.06 | -47.13 | -32.33 | -749.97 | -20.98 | -26.67 | -21.76 | -26.92 | -18 | -19.1 | -15.31 | -49.83 | -963.56 |
Financing Activities
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Long-Term Debt Issued | 200 | 375 | 874.09 | 1,717 | 115 | 100 | 220 | 0 | 0 | 336.88 | - | - | - | - | 0 | 0 | 350 | 5 | 0 | 700 |
Long-Term Debt Repaid | -225 | -175 | -175 | -711.98 | -149.9 | -65 | -195 | -25 | 0 | -339.06 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | 0 | 0 | -5 | 0 | -533.57 |
Net Long-Term Debt Issued (Repaid) | -25 | 200 | 699.09 | 1,005 | -34.9 | 35 | 25 | -25 | 0 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | -2.19 | 0 | 350 | 0 | 0 | 166.44 |
Issuance of Common Stock | 12.5 | 1.3 | 0.39 | 2.29 | 3.9 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repurchase of Common Stock | -168.4 | -414.8 | -906.82 | -1,226 | -138.5 | -213.1 | -374.05 | -199.51 | -241.72 | -69.99 | -0.03 | -18.74 | -441.46 | -43.96 | -70.21 | -168.79 | -280.86 | -877.66 | -5.31 | -5.29 |
Net Common Stock Issued (Repurchased) | -155.9 | -413.5 | -906.43 | -1,224 | -134.6 | -212.7 | -374.05 | -199.51 | -241.72 | -69.99 | -0.03 | -18.74 | -441.46 | -43.96 | -70.21 | -168.79 | -280.86 | -877.66 | -5.31 | -5.29 |
Common Dividends Paid | -149.5 | -150.5 | -135.14 | -137.89 | -139.7 | -143.8 | -125.13 | -125.76 | -126.92 | -131.31 | -109.35 | -109.38 | -110.12 | -112.15 | -100.16 | -100.82 | -84.17 | -87.77 | -85.95 | -85.94 |
Other Financing Activities | -9 | -0.5 | -7.31 | -0.05 | -11.9 | -0.2 | -2.01 | 0 | 0 | -3.74 | - | - | - | - | -0 | -0.28 | -1.8 | -0.69 | -0.48 | -10.82 |
Financing Cash Flow | -339.4 | -364.5 | -349.79 | -369.4 | -321.1 | -321.7 | -476.18 | -350.27 | -368.64 | -207.22 | -111.57 | -130.31 | -553.76 | -158.29 | -172.55 | -269.89 | -16.82 | -966.12 | -91.74 | 64.39 |
Net Cash Flow
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Foreign Exchange Rate Adjustments | 1.2 | -1.8 | 0.35 | -1.16 | 6.2 | 4.2 | -9.35 | 6.3 | -1.4 | -2.96 | 5.72 | -3.62 | 0.34 | 2.96 | 10.5 | -10.37 | -13.78 | -4.89 | -1.3 | -4.06 |
Net Cash Flow | -28.9 | -130 | 115.24 | 52.74 | -13.3 | -48.7 | -91.63 | 49.58 | -67.91 | 57.62 | -466.86 | 136.22 | -288.28 | 87.04 | 126.45 | 24.81 | 162.99 | -742.13 | 136.79 | -687.34 |
Free Cash Flow
Fiscal Quarter | Q2 2026 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Sep '25 Sep 30, 2025 | Jun '25 Jun 30, 2025 | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Sep '24 Sep 30, 2024 | Jun '24 Jun 30, 2024 | Mar '24 Mar 31, 2024 | Dec '23 Dec 31, 2023 | Sep '23 Sep 30, 2023 | Jun '23 Jun 30, 2023 | Mar '23 Mar 31, 2023 | Dec '22 Dec 31, 2022 | Sep '22 Sep 30, 2022 | Jun '22 Jun 30, 2022 | Mar '22 Mar 31, 2022 | Dec '21 Dec 31, 2021 | Sep '21 Sep 30, 2021 |
Free Cash Flow | 359.8 | 304 | 488.69 | 445.44 | 324.9 | 290.1 | 416.39 | 414.98 | 340.63 | 295.87 | 385.14 | 287.57 | 282.65 | 257.92 | 309.82 | 319.79 | 209.21 | 242.93 | 273.27 | 211.25 |
Free Cash Flow Growth (YoY) | 10.74% | 4.79% | 17.36% | 7.34% | -4.62% | -1.95% | 8.11% | 44.31% | 20.51% | 14.71% | 24.31% | -10.08% | 35.11% | 6.17% | 13.37% | 51.39% | -6.29% | 13.10% | 20.78% | 8.20% |
FCF Margin | 41.50% | 35.73% | 59.41% | 56.14% | 42.05% | 38.90% | 56.00% | 57.26% | 48.12% | 43.51% | 55.81% | 45.98% | 45.50% | 43.55% | 53.77% | 57.04% | 37.91% | 43.38% | 49.70% | 40.85% |
Free Cash Flow Per Share | 4.94 | 4.14 | 6.54 | 5.82 | 4.19 | 3.73 | 5.31 | 5.27 | 4.30 | 3.72 | 4.84 | 3.62 | 3.54 | 3.20 | 3.85 | 3.95 | 2.57 | 2.95 | 3.27 | 2.53 |
Levered Free Cash Flow | 305.4 | 440.1 | 1,380 | 1,355 | 291 | 199.9 | 629.51 | 300.69 | 235.16 | 176.6 | 694.24 | 282.81 | 242.01 | 209.24 | 446.25 | 173.62 | 554.31 | 160.28 | 495.83 | 420.16 |
Unlevered Free Cash Flow | 387.93 | 310.72 | 736.09 | 391.74 | 364.08 | 204.91 | 639.7 | 360.63 | 268.6 | 216.41 | 612.69 | 314.14 | 275.37 | 244.45 | 483.3 | 206.07 | 236.98 | 197.02 | 523.3 | 321.1 |