Morningstar Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Morningstar Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | 89,000,000 | 78,500,000 | 116,900,000 | 119,700,000 | 69,100,000 | 64,200,000 | 73,500,000 | 39,100,000 | 36,100,000 | -7,600,000 | 3,300,000 | -9,000,000 | 30,100,000 | 46,100,000 | 56,500,000 | 49,000,000 | 32,900,000 | 54,900,000 | 75,300,000 | 76,200,000 | 48,200,000 | 23,900,000 | 27,600,000 | 49,100,000 | 42,100,000 | 33,200,000 | 42,400,000 | 56,900,000 | 41,800,000 | 41,900,000 | 38,900,000 | 33,900,000 | 46,100,000 | 18,000,000 | 70,300,000 | 30,200,000 | 31,800,000 | 28,700,000 | 37,300,000 | 33,500,000 | 32,200,000 | 29,800,000 | 31,536,000 | 30,151,000 | -9,774,000 | 26,346,000 | 31,298,000 | 31,434,000 | 31,100,000 | 29,575,000 | 32,929,000 | 27,036,000 | 27,884,000 | 20,113,000 | 28,018,000 | 21,370,000 | 26,487,000 | 22,439,000 |
adjustments to reconcile consolidated net income to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 48,500,000 | 47,300,000 | 48,400,000 | 45,700,000 | 49,100,000 | 47,200,000 | 46,500,000 | 46,600,000 | 47,000,000 | 44,800,000 | 44,800,000 | 44,200,000 | 40,000,000 | 37,600,000 | 38,400,000 | 38,100,000 | 37,600,000 | 36,600,000 | 35,800,000 | 35,800,000 | 33,700,000 | 34,200,000 | 33,700,000 | 34,600,000 | 25,900,000 | 23,500,000 | 25,500,000 | 24,700,000 | 23,600,000 | 22,900,000 | 26,400,000 | 21,800,000 | 21,500,000 | 21,500,000 | 18,700,000 | 18,100,000 | 17,300,000 | 16,600,000 | 16,600,000 | 16,400,000 | 16,300,000 | 15,100,000 | 14,550,000 | 14,558,000 | 13,391,000 | 12,387,000 | 11,835,000 | 11,257,000 | 11,262,000 | 11,339,000 | 11,480,000 | 10,822,000 | 10,619,000 | 10,175,000 | 11,201,000 | 10,947,000 | 10,563,000 | 10,202,000 |
deferred income taxes | -6,900,000 | -6,900,000 | -13,800,000 | -7,100,000 | -6,400,000 | -7,500,000 | -21,800,000 | -3,800,000 | -8,800,000 | 2,000,000 | -9,800,000 | -10,600,000 | -10,200,000 | -6,700,000 | -3,600,000 | -3,700,000 | -2,300,000 | -2,500,000 | -4,600,000 | -2,800,000 | -200,000 | 900,000 | -3,200,000 | -1,000,000 | -1,400,000 | -400,000 | -7,600,000 | 900,000 | -100,000 | 5,700,000 | 5,824,000 | 193,000 | ||||||||||||||||||||||||||
stock-based compensation expense | 18,400,000 | 9,100,000 | 15,900,000 | 13,200,000 | 14,200,000 | 11,400,000 | 11,100,000 | 14,700,000 | 14,800,000 | 12,200,000 | 25,100,000 | 22,100,000 | 22,100,000 | 13,900,000 | 10,900,000 | 11,100,000 | 11,800,000 | 8,100,000 | 9,100,000 | 9,900,000 | 10,300,000 | 7,300,000 | 11,100,000 | 10,800,000 | 12,500,000 | 10,000,000 | 7,800,000 | 7,300,000 | 10,000,000 | 6,600,000 | 7,600,000 | 5,500,000 | 5,700,000 | 5,300,000 | 3,900,000 | 2,800,000 | 3,800,000 | 4,000,000 | 3,900,000 | 4,600,000 | 4,600,000 | 4,300,000 | 4,371,000 | 4,951,000 | 4,363,000 | 3,939,000 | 3,890,000 | 3,416,000 | 3,954,000 | 3,783,000 | 7,311,000 | 3,994,000 | 3,734,000 | 3,866,000 | 3,860,000 | 3,951,000 | 3,843,000 | 3,649,000 |
benefit from bad debt | -600,000 | 2,500,000 | 1,800,000 | 1,800,000 | 3,100,000 | 1,400,000 | 1,700,000 | 1,100,000 | 1,500,000 | 1,000,000 | 1,700,000 | 800,000 | -100,000 | 1,000,000 | -100,000 | 1,100,000 | 600,000 | -100,000 | 800,000 | 1,500,000 | 1,700,000 | 100,000 | 0 | 500,000 | -100,000 | 1,500,000 | 300,000 | 800,000 | 1,000,000 | 300,000 | 600,000 | 500,000 | 175,000 | 26,000 | 273,000 | 192,000 | 525,000 | 161,000 | 546,000 | 245,000 | 285,000 | |||||||||||||||||
equity in investments of unconsolidated entities | 1,200,000 | 2,600,000 | 12,100,000 | 2,600,000 | 1,200,000 | 1,500,000 | 2,700,000 | 1,600,000 | 1,800,000 | 1,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other | 100,000 | -1,100,000 | -400,000 | 1,300,000 | 12,500,000 | -11,000,000 | -12,300,000 | -2,300,000 | -3,900,000 | -2,700,000 | -10,100,000 | 20,500,000 | 13,500,000 | -9,000,000 | -100,000 | 2,800,000 | -900,000 | -2,700,000 | -1,300,000 | 500,000 | -5,200,000 | 9,000,000 | -300,000 | 700,000 | -2,500,000 | 3,200,000 | 800,000 | -2,300,000 | -1,900,000 | 900,000 | -1,100,000 | 1,100,000 | 1,400,000 | 400,000 | 600,000 | 153,000 | -59,000 | -1,000 | 260,000 | 391,000 | -676,000 | -204,000 | 892,000 | -200,000 | -403,000 | 435,000 | 310,000 | -1,015,000 | 822,000 | |||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -34,700,000 | 17,300,000 | -38,500,000 | 8,100,000 | -13,600,000 | 13,700,000 | -43,500,000 | 20,200,000 | -24,700,000 | 9,800,000 | -18,800,000 | 15,600,000 | -26,800,000 | -8,600,000 | -29,900,000 | -10,800,000 | -900,000 | -26,300,000 | -14,700,000 | 3,400,000 | 4,400,000 | -2,300,000 | -19,300,000 | 28,100,000 | 4,500,000 | -2,000,000 | -500,000 | -11,000,000 | -700,000 | 4,000,000 | 12,100,000 | |||||||||||||||||||||||||||
accounts payable and accrued liabilities | -4,500,000 | 200,000 | 4,900,000 | 3,700,000 | 5,300,000 | -4,300,000 | 4,300,000 | 3,200,000 | -3,200,000 | -5,800,000 | -7,400,000 | 1,600,000 | 6,500,000 | -2,700,000 | 8,500,000 | 7,300,000 | -2,000,000 | -6,700,000 | -2,500,000 | -6,300,000 | 700,000 | -1,400,000 | 8,200,000 | -500,000 | -1,000,000 | -3,500,000 | 100,000 | 6,800,000 | 2,300,000 | -600,000 | 2,200,000 | 3,400,000 | -700,000 | -200,000 | 2,200,000 | 56,657,000 | 4,539,000 | 238,000 | 400,000 | -51,000 | 703,000 | |||||||||||||||||
accrued compensation and deferred commissions | 42,500,000 | -120,500,000 | 60,800,000 | 47,700,000 | 47,600,000 | -79,200,000 | 33,700,000 | 15,400,000 | 41,000,000 | -75,200,000 | 18,100,000 | 47,200,000 | 5,900,000 | -108,700,000 | 49,500,000 | 36,700,000 | 33,500,000 | -61,700,000 | 34,300,000 | 23,000,000 | 20,900,000 | -60,000,000 | 25,200,000 | |||||||||||||||||||||||||||||||||||
income taxes, current | -46,200,000 | 20,100,000 | 14,800,000 | -5,900,000 | 16,300,000 | 9,500,000 | 6,900,000 | -21,600,000 | -2,600,000 | 18,300,000 | 3,500,000 | -20,000,000 | 17,100,000 | 2,000,000 | 3,300,000 | -15,500,000 | 4,100,000 | 5,300,000 | -9,500,000 | 11,500,000 | 700,000 | -7,800,000 | -6,900,000 | 8,500,000 | -1,900,000 | -20,500,000 | 8,700,000 | |||||||||||||||||||||||||||||||
deferred revenue | -12,500,000 | 47,900,000 | 11,600,000 | -14,100,000 | -17,400,000 | 50,000,000 | 23,100,000 | -16,900,000 | 1,300,000 | 43,400,000 | 20,900,000 | -25,700,000 | 11,000,000 | 53,800,000 | 15,500,000 | -12,500,000 | 14,300,000 | 60,900,000 | 8,000,000 | -19,200,000 | 4,600,000 | 36,100,000 | 7,100,000 | -16,200,000 | -700,000 | 37,900,000 | 7,600,000 | -17,800,000 | 5,700,000 | 33,100,000 | -3,700,000 | -12,500,000 | -3,400,000 | 22,100,000 | 2,600,000 | -9,500,000 | -5,700,000 | 19,300,000 | -2,500,000 | -6,000,000 | 1,700,000 | 17,400,000 | -8,254,000 | -1,349,000 | 10,151,000 | -2,346,000 | -5,019,000 | -6,746,000 | 17,769,000 | 85,000 | -4,649,000 | -1,832,000 | 14,165,000 | 8,960,000 | -7,579,000 | -1,650,000 | 9,847,000 | |
other assets and liabilities | 4,700,000 | -6,000,000 | -200,000 | -200,000 | -6,100,000 | -10,100,000 | 9,300,000 | 4,900,000 | -56,800,000 | 52,400,000 | 12,900,000 | -10,300,000 | 600,000 | -16,000,000 | -5,300,000 | 6,300,000 | -1,100,000 | -5,600,000 | 300,000 | 6,200,000 | -2,600,000 | -2,000,000 | -2,900,000 | 3,500,000 | -1,600,000 | -5,600,000 | ||||||||||||||||||||||||||||||||
cash from operating activities | 99,000,000 | 91,000,000 | 153,400,000 | 191,900,000 | 152,700,000 | 93,600,000 | 137,800,000 | 130,700,000 | 24,500,000 | 23,400,000 | 103,500,000 | 102,100,000 | 68,700,000 | 23,500,000 | 135,900,000 | 122,600,000 | 127,200,000 | 64,200,000 | 114,600,000 | 93,400,000 | 127,600,000 | 48,700,000 | 82,500,000 | 105,700,000 | 87,200,000 | 59,000,000 | 105,300,000 | 79,800,000 | 69,800,000 | 59,900,000 | 85,400,000 | 62,500,000 | 55,700,000 | 46,500,000 | 70,500,000 | 60,400,000 | 71,400,000 | 11,400,000 | 52,400,000 | 75,600,000 | 75,900,000 | 35,000,000 | 56,933,000 | 8,600,000 | 54,804,000 | 11,884,000 | 54,445,000 | 47,078,000 | 58,462,000 | 26,673,000 | 53,680,000 | 37,527,000 | 49,165,000 | 5,624,000 | 58,660,000 | 45,160,000 | 46,810,000 | 14,346,000 |
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities | -11,900,000 | -3,300,000 | -3,500,000 | -2,900,000 | -2,400,000 | -7,200,000 | -6,800,000 | -3,700,000 | -2,400,000 | -2,800,000 | -2,900,000 | -9,300,000 | -8,400,000 | -15,900,000 | -16,600,000 | -11,800,000 | -21,800,000 | -20,900,000 | -16,000,000 | -9,200,000 | -17,900,000 | -13,300,000 | ||||||||||||||||||||||||||||||||||||
proceeds from maturities and sales of investment securities | 21,600,000 | 4,500,000 | 3,500,000 | 3,900,000 | 2,300,000 | 17,400,000 | 7,200,000 | 12,000,000 | 6,400,000 | 5,500,000 | 1,800,000 | 8,800,000 | 14,200,000 | 18,200,000 | 18,200,000 | 11,600,000 | 13,700,000 | 15,300,000 | 5,900,000 | 13,000,000 | 14,000,000 | 14,000,000 | ||||||||||||||||||||||||||||||||||||
capital expenditures | -36,600,000 | -32,200,000 | -40,600,000 | -36,100,000 | -31,900,000 | -34,100,000 | -30,000,000 | -29,300,000 | -30,300,000 | -29,500,000 | -36,100,000 | -33,700,000 | -31,700,000 | -28,000,000 | -30,200,000 | -30,200,000 | -18,700,000 | -22,700,000 | -22,000,000 | -22,600,000 | -17,000,000 | -15,100,000 | -22,900,000 | -20,100,000 | -18,300,000 | -18,700,000 | -20,900,000 | -19,600,000 | ||||||||||||||||||||||||||||||
free cash flows | 62,400,000 | 58,800,000 | 112,800,000 | 155,800,000 | 120,800,000 | 59,500,000 | 107,800,000 | 101,400,000 | -5,800,000 | -6,100,000 | 67,400,000 | 68,400,000 | 37,000,000 | -4,500,000 | 105,700,000 | 92,400,000 | 108,500,000 | 41,500,000 | 92,600,000 | 70,800,000 | 110,600,000 | 33,600,000 | 59,600,000 | 85,600,000 | 68,900,000 | 40,300,000 | 84,400,000 | 60,200,000 | ||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -600,000 | -38,500,000 | 100,000 | -200,000 | -639,800,000 | -6,800,000 | -200,000 | 0 | -52,300,000 | -11,000,000 | -4,500,000 | -8,000,000 | 0 | -269,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchases of investments in unconsolidated entities | -1,300,000 | -1,200,000 | -500,000 | -3,200,000 | -800,000 | -2,800,000 | -2,600,000 | -200,000 | -800,000 | -100,000 | -1,100,000 | -1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | -23,900,000 | -70,700,000 | 24,100,000 | 14,100,000 | -32,800,000 | -26,700,000 | -32,800,000 | -21,300,000 | -27,100,000 | -700,000 | -38,300,000 | -36,000,000 | -691,300,000 | -33,700,000 | -42,300,000 | -56,200,000 | -35,800,000 | -33,400,000 | 900,000 | -67,500,000 | -37,700,000 | -19,500,000 | -30,000,000 | -678,300,000 | -18,500,000 | -19,500,000 | -10,900,000 | -13,000,000 | 51,482,000 | 49,232,000 | 31,955,000 | 45,274,000 | ||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares repurchased | -112,000,000 | -109,600,000 | 0 | 0 | -8,300,000 | -15,200,000 | -91,900,000 | -110,600,000 | -1,200,000 | -4,300,000 | -17,600,000 | 0 | -20,000,000 | 0 | 0 | 0 | -4,900,000 | -10,100,000 | 0 | |||||||||||||||||||||||||||||||||||||||
dividends paid | -19,300,000 | -19,500,000 | -17,300,000 | -17,400,000 | -17,300,000 | -17,300,000 | -16,000,000 | -16,000,000 | -16,000,000 | -15,900,000 | -15,300,000 | -15,300,000 | -15,400,000 | -15,500,000 | -13,600,000 | -13,600,000 | -13,500,000 | -13,500,000 | -12,800,000 | -12,900,000 | -12,800,000 | -12,900,000 | -11,900,000 | -12,000,000 | -12,000,000 | -11,900,000 | -10,700,000 | -10,600,000 | ||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 120,000,000 | 145,000,000 | 0 | 0 | 0 | 90,000,000 | 0 | 30,000,000 | 135,000,000 | 95,000,000 | 15,000,000 | 20,000,000 | 265,000,000 | 175,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility | -85,000,000 | -40,000,000 | 0 | 0 | 0 | -105,000,000 | -75,000,000 | -120,000,000 | -105,000,000 | -65,000,000 | -55,000,000 | -90,000,000 | -180,000,000 | -30,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayment of term facility | -166,300,000 | -35,000,000 | -50,000,000 | -8,100,000 | -8,100,000 | -8,100,000 | -8,200,000 | -8,100,000 | -8,200,000 | 0 | -15,000,000 | 0 | -30,000,000 | -45,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
employee taxes withheld for stock awards | -3,700,000 | -7,900,000 | -14,300,000 | -3,200,000 | -4,300,000 | -6,000,000 | -10,600,000 | -9,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -108,500,000 | -24,100,000 | -199,100,000 | -60,200,000 | -81,600,000 | -43,500,000 | -103,400,000 | -120,100,000 | -6,100,000 | -48,800,000 | -76,700,000 | -57,100,000 | 537,100,000 | 11,800,000 | -36,300,000 | -20,200,000 | -89,300,000 | -66,000,000 | -57,600,000 | -34,000,000 | -63,700,000 | -26,900,000 | -49,600,000 | 517,500,000 | -33,500,000 | -60,700,000 | -43,600,000 | -48,200,000 | 7,000,000 | -846,000 | 6,335,000 | |||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 25,400,000 | 12,600,000 | -28,600,000 | 15,900,000 | -800,000 | -7,600,000 | 11,300,000 | -7,600,000 | -200,000 | 1,700,000 | 15,400,000 | -16,500,000 | -17,800,000 | -1,900,000 | -500,000 | -6,800,000 | 1,900,000 | -3,700,000 | 13,500,000 | 5,500,000 | 5,000,000 | -13,900,000 | 9,400,000 | -6,900,000 | -500,000 | 1,000,000 | -4,500,000 | -2,700,000 | -12,100,000 | 4,300,000 | 1,800,000 | 4,900,000 | 6,900,000 | 3,700,000 | 2,700,000 | 1,033,000 | 609,000 | 433,000 | 2,110,000 | 992,000 | 2,561,000 | |||||||||||||||||
net increase in cash and cash equivalents | -8,000,000 | 8,800,000 | -50,200,000 | 161,700,000 | 37,500,000 | 15,800,000 | 3,900,000 | 71,400,000 | -2,600,000 | 12,300,000 | -62,000,000 | 34,700,000 | -20,200,000 | 46,300,000 | 15,900,000 | -3,900,000 | 2,800,000 | 37,900,000 | -15,300,000 | 19,800,000 | 6,700,000 | 39,700,000 | -16,600,000 | -1,900,000 | 21,000,000 | 19,400,000 | -4,168,000 | 13,064,000 | -28,379,000 | 36,473,000 | -8,799,000 | 7,149,000 | -55,082,000 | 61,003,000 | 1,649,000 | 13,198,000 | ||||||||||||||||||||||
cash and cash equivalents—beginning of period | 0 | 502,700,000 | 0 | 0 | 0 | 337,900,000 | 0 | 0 | 0 | 376,600,000 | 0 | 0 | 0 | 483,800,000 | 0 | 0 | 0 | 422,500,000 | 0 | 0 | 0 | 334,100,000 | 0 | 0 | 0 | 369,300,000 | 0 | 0 | 0 | 308,200,000 | 0 | 0 | 0 | 259,100,000 | 0 | 0 | 0 | 207,100,000 | 0 | 0 | 0 | 185,200,000 | 0 | 0 | 0 | 168,160,000 | 0 | 0 | 0 | 163,889,000 | 0 | 0 | 0 | 200,437,000 | 0 | 0 | 0 | 180,176,000 |
cash and cash equivalents—end of period | -8,000,000 | 511,500,000 | -50,200,000 | 161,700,000 | 37,500,000 | 353,700,000 | 12,900,000 | -18,300,000 | -8,900,000 | 352,200,000 | 3,900,000 | -7,500,000 | -103,300,000 | 483,500,000 | 56,800,000 | 39,400,000 | 4,000,000 | 383,600,000 | 71,400,000 | -2,600,000 | 31,200,000 | 322,500,000 | 12,300,000 | -62,000,000 | 34,700,000 | 349,100,000 | 46,300,000 | 15,900,000 | -3,900,000 | 311,000,000 | 37,900,000 | -15,300,000 | 19,800,000 | 265,800,000 | 39,700,000 | 17,000,000 | 17,200,000 | 185,200,000 | -16,600,000 | -1,900,000 | 21,000,000 | 204,600,000 | -4,168,000 | 13,064,000 | -28,379,000 | 204,633,000 | -8,799,000 | 7,149,000 | -55,082,000 | 224,892,000 | 11,708,000 | 4,682,000 | -17,849,000 | 165,348,000 | 26,167,000 | -20,753,000 | 1,649,000 | 193,374,000 |
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 79,500,000 | 14,200,000 | 49,600,000 | 21,900,000 | 31,600,000 | 12,500,000 | 26,500,000 | 13,600,000 | 24,000,000 | 9,100,000 | 18,200,000 | 12,500,000 | 37,600,000 | 7,000,000 | 20,400,000 | 16,300,000 | 31,700,000 | 12,500,000 | 18,200,000 | 29,400,000 | 3,800,000 | 6,800,000 | 17,400,000 | 22,600,000 | 19,900,000 | 3,400,000 | 11,700,000 | 17,300,000 | 33,200,000 | 4,800,000 | 9,600,000 | 8,600,000 | 24,800,000 | 4,100,000 | 14,700,000 | 12,800,000 | 12,300,000 | 18,200,000 | 22,800,000 | 12,800,000 | 12,000,000 | 2,500,000 | 8,348,000 | 2,153,000 | 11,106,000 | 8,785,000 | 12,664,000 | 13,189,000 | 13,884,000 | 627,000 | 14,192,000 | 11,758,000 | 15,852,000 | 5,553,000 | 9,617,000 | 7,333,000 | 14,142,000 | 6,962,000 |
cash paid for interest | 10,700,000 | 6,400,000 | 10,500,000 | 11,700,000 | 13,700,000 | 11,500,000 | 16,500,000 | 13,700,000 | 16,300,000 | 11,900,000 | 10,700,000 | 10,700,000 | 4,400,000 | 2,600,000 | 2,300,000 | 2,500,000 | 2,500,000 | 3,100,000 | 3,400,000 | 1,900,000 | 2,100,000 | 3,700,000 | 4,500,000 | 5,300,000 | 100,000 | 1,100,000 | 1,000,000 | 800,000 | 1,100,000 | 800,000 | 1,600,000 | 1,300,000 | 1,300,000 | 1,200,000 | 400,000 | 300,000 | 300,000 | 200,000 | ||||||||||||||||||||
gain on equity method transaction | 0 | 0 | 0 | -49,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of customer assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition earn-out accrual | 3,600,000 | 7,100,000 | -4,700,000 | -4,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of customer assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity method investments | 0 | 0 | 0 | 26,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term facility | 0 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of acquisition-related earn-outs | 0 | 0 | 0 | -45,500,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -18,300,000 | -8,900,000 | -24,400,000 | -103,300,000 | -300,000 | 39,400,000 | 4,000,000 | -38,900,000 | -11,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in net (income) loss of unconsolidated entities | 900,000 | 1,300,000 | -800,000 | -1,900,000 | -1,000,000 | -1,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain on previously held equity interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 2030 notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock-option exercises | 0 | 0 | 600,000 | 900,000 | 300,000 | 100,000 | 100,000 | 0 | 0 | 0 | 0 | 0 | 0 | 400,000 | 200,000 | 500,000 | 1,400,000 | 1,800,000 | 2,840,000 | 1,694,000 | 794,000 | 1,278,000 | 1,360,000 | 362,000 | 804,000 | 2,006,000 | 2,049,000 | 1,979,000 | -3,125,000 | 3,906,000 | 2,072,000 | 1,978,000 | -269,000 | 4,921,000 | ||||||||||||||||||||||||
supplemental information of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale investments | 800,000 | 0 | -500,000 | 100,000 | 800,000 | -2,000,000 | 1,800,000 | 1,500,000 | 3,700,000 | 300,000 | 2,900,000 | -5,100,000 | 1,500,000 | -200,000 | 600,000 | 2,000,000 | -2,500,000 | 400,000 | 300,000 | -900,000 | -1,500,000 | 800,000 | 900,000 | 1,800,000 | -300,000 | 1,100,000 | -400,000 | 800,000 | 4,200,000 | -2,500,000 | 100,000 | 200,000 | -92,000 | -540,000 | 77,000 | 193,000 | -2,003,000 | 1,102,000 | -498,000 | 1,615,000 | -892,000 | 1,498,000 | 1,118,000 | -2,818,000 | -389,000 | 609,000 | ||||||||||||
employee taxes withheld for restricted stock units | -6,500,000 | -11,400,000 | -7,100,000 | -6,600,000 | -3,900,000 | -12,200,000 | -6,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated entities | -400,000 | -600,000 | 500,000 | 800,000 | -1,000,000 | 1,100,000 | -700,000 | 1,500,000 | 500,000 | -300,000 | 400,000 | 1,500,000 | 0 | 200,000 | 800,000 | |||||||||||||||||||||||||||||||||||||||||||
purchases of equity-method investments | -1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity- and cost-method investments | -9,300,000 | -5,200,000 | -2,200,000 | 2,000,000 | -6,000,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition earn-out | 5,700,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of a product line | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of a product line | 0 | 0 | 0 | 10,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain on previously-held equity interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 5,000,000 | 0 | 55,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -7,800,000 | -42,800,000 | -37,800,000 | -32,800,000 | -77,800,000 | -15,000,000 | -40,000,000 | -20,000,000 | -35,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
employee taxes paid from withholding of restricted stock units | -2,100,000 | -7,000,000 | -10,700,000 | -2,900,000 | -5,300,000 | -4,600,000 | -2,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity investments | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes—current | 8,100,000 | 6,600,000 | -5,300,000 | -10,400,000 | 4,800,000 | 1,800,000 | 13,900,000 | -1,268,000 | 7,221,000 | -411,000 | 3,512,000 | -794,000 | 14,487,000 | 2,695,000 | -2,844,000 | 7,369,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of a business | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity-method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of product line | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -9,000,000 | -10,200,000 | -8,900,000 | -12,000,000 | -7,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities and sales of investments | 8,100,000 | 10,800,000 | 8,900,000 | 28,900,000 | 6,600,000 | 8,000,000 | 7,700,000 | 21,600,000 | 8,400,000 | 6,500,000 | 5,700,000 | 7,000,000 | 6,000,000 | 5,400,000 | 10,200,000 | 5,200,000 | 4,300,000 | 14,600,000 | 5,900,000 | 8,431,000 | 7,621,000 | 21,787,000 | 73,712,000 | 62,644,000 | 12,471,000 | 34,976,000 | 61,152,000 | 43,967,000 | 54,827,000 | -176,623,000 | 338,146,000 | 29,447,000 | 55,061,000 | 88,001,000 | 62,359,000 | |||||||||||||||||||||||
proceeds from sale of equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity investments | -200,000 | -100,000 | -1,100,000 | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred commissions | 100,000 | 800,000 | 1,100,000 | 1,100,000 | 1,300,000 | 21,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation | 16,900,000 | -48,600,000 | 22,100,000 | 14,200,000 | 20,000,000 | 16,108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity-method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 4,600,000 | 5,400,000 | -400,000 | 3,800,000 | 732,000 | 1,388,000 | -845,000 | 1,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | -600,000 | 400,000 | 0 | 100,000 | 2,994,000 | 116,000 | -177,000 | -248,000 | 716,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 300,000 | -500,000 | 100,000 | 1,500,000 | 1,500,000 | 1,600,000 | 200,000 | 100,000 | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term debt | 0 | 0 | 0 | 40,000,000 | 35,000,000 | 0 | 0 | 15,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software and equipment obtained under long-term financing arrangement | -2,500,000 | 1,100,000 | 5,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recoveries of) bad debt | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of cost-method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software obtained under long-term financing arrangement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recoveries of) bad debts | 100,000 | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-option exercises and vesting of restricted stock units | 500,000 | 0 | 1,000,000 | 1,100,000 | 1,504,000 | 1,032,000 | 1,340,000 | 573,000 | 1,805,000 | 251,000 | 2,255,000 | 1,587,000 | 2,203,000 | 459,000 | 1,235,000 | 3,313,000 | 1,904,000 | 1,450,000 | 2,049,000 | 4,122,000 | ||||||||||||||||||||||||||||||||||||||
benefit from bad debts | 269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity and cost method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment obtained under long-term financing arrangement | 0 | 0 | 1,300,000 | 0 | 4,860,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of cost-method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of cost-method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity and cost method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of cost method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 6,700,000 | -2,555,000 | 5,297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock option exercises and vesting of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents — beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents — end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental information of non-cash investing and financing activities |
We provide you with 20 years of cash flow statements for Morningstar stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Morningstar stock. Explore the full financial landscape of Morningstar stock with our expertly curated income statements.
The information provided in this report about Morningstar stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.