Morningstar, Inc(NASDAQ:MORN)

Morningstar, Inc. provides independent investment research services in North America, Europe, Australia, and Asia. The company offers web-based tools; investment data, fundamental equity and manager research, private capital markets research, credit and fund rating, and index, as well as environment...
Website: http://www.morningstar.com
Founded: 1984
Full Time Employees: 7,692
Sector: Financial Services
Industry: Financial Data & Stock Exchanges
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 644,800,000 | 641,100,000 | 617,400,000 | 605,100,000 | 581,900,000 | 591,000,000 | 569,400,000 | 571,900,000 | 542,800,000 | 538,700,000 | 515,500,000 | 504,700,000 | 479,700,000 | 475,000,000 | 468,200,000 | 470,400,000 | 457,000,000 | 462,200,000 | 428,900,000 | 415,400,000 | 392,800,000 | 380,400,000 | 357,200,000 | 327,900,000 | 324,000,000 | 332,400,000 | 313,800,000 | 273,900,000 | 258,900,000 | 262,700,000 | 261,300,000 | 252,400,000 | 243,500,000 | 243,100,000 | 229,900,000 | 229,200,000 | 209,500,000 | 212,200,000 | 196,100,000 | 198,200,000 | 192,100,000 | 201,600,000 | 195,300,000 | 202,100,000 | 189,800,000 | 196,415,000 | 193,106,000 | 189,385,000 | 181,165,000 | 180,500,000 | 173,482,000 | 175,428,000 | 168,856,000 | 170,609,000 | 160,952,000 | 165,968,000 | 160,759,000 | 158,571,000 | 160,051,000 | 161,011,000 | 151,767,000 | |
yoy | 10.81% | 8.48% | 8.43% | 5.81% | 7.20% | 9.71% | 10.46% | 13.31% | 13.15% | 13.41% | 10.10% | 7.29% | 4.97% | 2.77% | 9.16% | 13.24% | 16.34% | 21.50% | 20.07% | 26.68% | 21.23% | 14.44% | 13.83% | 19.72% | 25.14% | 26.53% | 20.09% | 8.52% | 6.32% | 8.06% | 13.66% | 10.12% | 16.23% | 14.56% | 17.24% | 15.64% | 9.06% | 5.26% | 0.41% | -1.93% | 1.21% | 2.64% | 1.14% | 6.71% | 4.77% | 8.82% | 11.31% | 7.96% | 7.29% | 5.80% | 7.78% | 5.70% | 5.04% | 7.59% | 0.56% | 3.08% | 5.92% | |||||
qoq | 0.58% | 3.84% | 2.03% | 3.99% | -1.54% | 3.79% | -0.44% | 5.36% | 0.76% | 4.50% | 2.14% | 5.21% | 0.99% | 1.45% | -0.47% | 2.93% | -1.13% | 7.76% | 3.25% | 5.75% | 3.26% | 6.49% | 8.94% | 1.20% | -2.53% | 5.93% | 14.57% | 5.79% | -1.45% | 0.54% | 3.53% | 3.66% | 0.16% | 5.74% | 0.31% | 9.40% | -1.27% | 8.21% | -1.06% | 3.18% | -4.71% | 3.23% | -3.36% | 6.48% | -3.37% | 1.71% | 1.96% | 4.54% | 0.37% | 4.05% | -1.11% | 3.89% | -1.03% | 6.00% | -3.02% | 3.24% | 1.38% | -0.92% | -0.60% | 6.09% | ||
operating expense: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 238,900,000 | 249,200,000 | 241,700,000 | 230,600,000 | 231,400,000 | 232,200,000 | 222,700,000 | 222,700,000 | 218,100,000 | 205,400,000 | 202,900,000 | 216,400,000 | 218,800,000 | 195,000,000 | 195,400,000 | 197,600,000 | 191,300,000 | 189,600,000 | 183,100,000 | 168,400,000 | 157,300,000 | 149,600,000 | 138,700,000 | 131,100,000 | 137,000,000 | 142,100,000 | 128,400,000 | 107,500,000 | 105,100,000 | 75,550,000 | 100,000,000 | 99,800,000 | 102,400,000 | 70,800,000 | 90,900,000 | 95,300,000 | 97,000,000 | 64,075,000 | 84,900,000 | 86,100,000 | 85,300,000 | 61,300,000 | 83,400,000 | 83,200,000 | 78,700,000 | 59,310,750 | 80,142,000 | 81,387,000 | 75,714,000 | 49,624,750 | 72,422,000 | |||||||||||
sales and marketing | 115,200,000 | 119,200,000 | 115,500,000 | 119,700,000 | 112,600,000 | 117,200,000 | 107,900,000 | 111,300,000 | 104,600,000 | 100,400,000 | 106,300,000 | 109,500,000 | 107,600,000 | 93,600,000 | 89,700,000 | 91,800,000 | 81,400,000 | 73,500,000 | 72,900,000 | 66,500,000 | 61,900,000 | 55,700,000 | 52,600,000 | 47,200,000 | 50,900,000 | 48,200,000 | 44,000,000 | 45,700,000 | 40,000,000 | 28,425,000 | 35,800,000 | 39,400,000 | 38,500,000 | 25,050,000 | 31,100,000 | 36,700,000 | 32,400,000 | 17,775,000 | 23,100,000 | 25,700,000 | 22,300,000 | 18,450,000 | 23,300,000 | 25,100,000 | 25,400,000 | 20,784,500 | 26,761,000 | 27,949,000 | 28,428,000 | 19,697,250 | 22,774,000 | 28,035,000 | 27,980,000 | 20,357,750 | 25,732,000 | 27,373,000 | 28,326,000 | 20,125,500 | 27,253,000 | 26,767,000 | 26,482,000 | |
general and administrative | 84,000,000 | 89,600,000 | 85,900,000 | 82,000,000 | 76,500,000 | 89,000,000 | 77,600,000 | 80,300,000 | 80,300,000 | 92,000,000 | 89,700,000 | 90,100,000 | 84,000,000 | 106,100,000 | 116,900,000 | 87,100,000 | 90,300,000 | 85,900,000 | 67,000,000 | 95,700,000 | 69,800,000 | 74,200,000 | 85,800,000 | 54,600,000 | 57,400,000 | 68,700,000 | 57,200,000 | 44,000,000 | 40,800,000 | 25,900,000 | 35,400,000 | 36,000,000 | 32,200,000 | 23,300,000 | 33,300,000 | 29,700,000 | 30,200,000 | 19,025,000 | 25,800,000 | 24,700,000 | 25,600,000 | 19,975,000 | 26,000,000 | 27,800,000 | 26,100,000 | 20,731,500 | 26,384,000 | 30,438,000 | 26,104,000 | 19,465,750 | 22,416,000 | 28,120,000 | 27,327,000 | 19,272,500 | 23,966,000 | 24,946,000 | 28,178,000 | 20,813,750 | 26,431,000 | 26,207,000 | 30,617,000 | |
depreciation and amortization | 51,700,000 | 47,100,000 | 47,000,000 | 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 | 17,800,000 | 24,700,000 | 23,600,000 | 22,900,000 | 16,200,000 | 21,800,000 | 21,500,000 | 21,500,000 | 13,000,000 | 18,100,000 | 17,300,000 | 16,600,000 | 11,950,000 | 16,400,000 | 16,300,000 | 15,100,000 | 10,084,000 | 14,558,000 | 13,391,000 | 12,387,000 | 8,464,500 | 11,257,000 | 11,262,000 | 11,339,000 | 7,904,000 | 10,822,000 | 10,619,000 | 10,175,000 | 7,928,000 | 10,947,000 | 10,563,000 | 10,202,000 | |
total operating expense | 489,800,000 | 505,100,000 | 490,100,000 | 480,800,000 | 467,800,000 | 486,800,000 | 453,900,000 | 463,400,000 | 450,200,000 | 444,300,000 | 445,500,000 | 463,000,000 | 455,200,000 | 439,500,000 | 446,200,000 | 416,500,000 | 400,600,000 | 387,400,000 | 361,100,000 | 368,200,000 | 325,600,000 | 315,300,000 | 312,900,000 | 266,600,000 | 279,500,000 | 292,700,000 | 264,200,000 | 223,100,000 | 209,400,000 | 147,675,000 | 195,900,000 | 198,800,000 | 196,000,000 | 135,350,000 | 177,100,000 | 183,200,000 | 181,100,000 | 113,875,000 | 151,900,000 | 153,800,000 | 149,800,000 | 111,675,000 | 149,100,000 | 152,400,000 | 145,300,000 | 126,160,750 | 147,845,000 | 214,165,000 | 142,633,000 | 97,252,250 | 128,869,000 | 131,844,000 | 128,296,000 | 94,070,000 | 121,088,000 | 124,832,000 | 130,360,000 | 92,137,250 | 126,187,000 | 122,404,000 | 119,958,000 | |
other operating income | 900,000 | 900,000 | 500,000 | 800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 155,900,000 | 159,600,000 | 127,800,000 | 125,100,000 | 114,100,000 | 168,200,000 | 115,500,000 | 108,500,000 | 92,600,000 | 94,400,000 | 70,000,000 | 41,700,000 | 24,500,000 | 35,500,000 | 22,000,000 | 53,900,000 | 56,400,000 | 74,800,000 | 67,800,000 | 47,200,000 | 67,200,000 | 65,100,000 | 44,300,000 | 61,300,000 | 44,500,000 | 39,700,000 | 49,600,000 | 50,800,000 | 49,500,000 | 49,300,000 | 65,400,000 | 53,600,000 | 47,500,000 | 42,600,000 | 52,800,000 | 46,000,000 | 28,400,000 | 49,900,000 | 44,200,000 | 44,400,000 | 42,300,000 | 50,100,000 | 46,200,000 | 49,700,000 | 44,500,000 | 46,581,000 | 45,261,000 | 38,532,000 | 41,897,000 | 44,613,000 | 43,584,000 | 40,560,000 | 39,269,000 | 39,864,000 | 41,136,000 | 30,399,000 | 34,135,000 | 33,864,000 | 38,607,000 | 31,809,000 | ||
yoy | 36.63% | -5.11% | 10.65% | 15.30% | 23.22% | 78.18% | 65.00% | 160.19% | 277.96% | 165.92% | 218.18% | -22.63% | -56.56% | -52.54% | -67.55% | 14.19% | -16.07% | 14.90% | 53.05% | -23.00% | 51.01% | 63.98% | -10.69% | 20.67% | -10.10% | -19.47% | -24.16% | -5.22% | 4.21% | 15.73% | 23.86% | 16.52% | 67.25% | -14.63% | 19.46% | 3.60% | -32.86% | -0.40% | -4.33% | -10.66% | -4.94% | 7.55% | 2.07% | 15.49% | 11.18% | 1.45% | -5.00% | 6.69% | 11.91% | 5.95% | 33.43% | 15.04% | 17.72% | 6.55% | -4.43% | |||||||
qoq | -2.32% | 24.88% | 2.16% | 9.64% | -32.16% | 45.63% | 6.45% | 17.17% | -1.91% | 34.86% | 67.87% | 70.20% | -30.99% | 61.36% | -59.18% | -4.43% | -24.60% | 10.32% | 43.64% | -29.76% | 3.23% | 46.95% | -27.73% | 37.75% | 12.09% | -19.96% | -2.36% | 2.63% | 0.41% | -24.62% | 22.01% | 12.84% | 11.50% | -19.32% | 14.78% | 61.97% | -43.09% | 12.90% | -0.45% | 4.96% | -15.57% | 8.44% | -7.04% | 11.69% | -4.47% | 2.92% | -8.03% | -6.09% | 2.36% | 7.46% | 3.29% | -1.49% | -3.09% | 35.32% | -10.94% | 0.80% | -12.29% | 21.37% | ||||
operating margin % | 24.18% | 24.89% | 20.70% | 20.67% | 19.61% | 28.46% | 20.28% | 18.97% | 17.06% | 17.52% | 13.58% | 8.26% | 5.11% | 7.47% | 4.70% | 11.46% | 12.34% | 16.18% | 15.81% | 11.36% | 17.11% | 17.11% | 12.40% | 18.69% | 13.73% | 11.94% | 15.81% | 18.55% | 19.12% | 18.77% | 25.03% | 21.24% | 19.51% | 17.52% | 22.97% | 20.07% | 13.56% | 23.52% | 22.54% | 22.40% | 22.02% | 24.85% | 23.66% | 24.59% | 23.45% | 23.72% | 23.44% | 0% | 21.27% | 23.21% | 25.72% | 24.84% | 24.02% | 23.02% | 24.77% | 24.79% | 18.91% | 21.53% | 21.16% | 23.98% | 20.96% | |
non-operating expense, net: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -13,700,000 | -8,800,000 | -7,000,000 | -7,400,000 | -5,400,000 | -7,000,000 | -8,900,000 | -10,300,000 | -11,500,000 | -11,500,000 | -12,800,000 | -14,100,000 | -13,300,000 | -11,100,000 | -10,500,000 | -4,400,000 | -2,400,000 | -1,400,000 | -2,300,000 | -2,200,000 | -2,800,000 | -3,000,000 | -1,400,000 | -3,200,000 | -3,900,000 | -4,800,000 | -700,000 | -300,000 | -200,000 | -700,000 | ||||||||||||||||||||||||||||||||
other expense | -400,000 | -3,100,000 | -1,000,000 | -3,500,000 | -1,525,000 | -2,000,000 | -7,700,000 | -3,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-operating expense | -14,100,000 | -8,600,000 | -5,600,000 | -19,000,000 | -5,600,000 | -11,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in investments of unconsolidated entities | 141,800,000 | 150,900,000 | 123,100,000 | 116,500,000 | 108,500,000 | 162,900,000 | 151,900,000 | 89,500,000 | 87,000,000 | 90,300,000 | 57,400,000 | 31,700,000 | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in investments of unconsolidated entities | -100,000 | 600,000 | -100,000 | -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 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 34,600,000 | 36,400,000 | 31,400,000 | 26,300,000 | 27,400,000 | 33,900,000 | 29,600,000 | 21,300,000 | 14,100,000 | 16,700,000 | -6,200,000 | 8,400,000 | 26,400,000 | 5,400,000 | 7,400,000 | 17,300,000 | 18,500,000 | 16,100,000 | 13,900,000 | 14,100,000 | 19,100,000 | 16,900,000 | 15,200,000 | 8,500,000 | 9,100,000 | 13,300,000 | 11,700,000 | 11,500,000 | 5,500,000 | 16,100,000 | 12,800,000 | 13,400,000 | 2,700,000 | 16,900,000 | 15,000,000 | 8,300,000 | 17,200,000 | 16,500,000 | 15,400,000 | 14,600,000 | 14,500,000 | 14,600,000 | 18,700,000 | 14,800,000 | 15,490,000 | 15,149,000 | 13,650,000 | 13,384,000 | 14,265,000 | 15,955,000 | 12,427,000 | 11,437,000 | 15,186,000 | 14,744,000 | 11,511,000 | 8,073,000 | 12,343,000 | 12,724,000 | 10,518,000 | |||
consolidated net income | 107,100,000 | 115,100,000 | 91,600,000 | 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 | 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 | ||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 2.74 | 2.81 | 2.18 | 2.11 | 1.83 | 2.73 | 2.79 | 1.61 | 1.5 | 1.72 | 0.92 | 0.85 | -0.18 | 0.08 | -0.21 | 0.71 | 1.07 | 1.32 | 1.14 | 0.77 | 1.28 | 1.76 | 1.78 | 1.13 | 0.56 | 0.65 | 1.15 | 0.99 | 0.78 | 0.825 | 1.33 | 0.98 | 0.99 | 0.573 | 0.8 | 1.07 | 0.42 | 0.528 | 0.7 | 0.74 | 0.67 | 0.538 | 0.76 | 0.73 | 0.67 | 0.26 | 0.67 | -0.22 | 0.59 | 0.498 | 0.68 | 0.67 | 0.64 | 0.383 | 0.56 | 0.57 | 0.4 | 0.56 | 0.42 | 0.53 | 0.45 | |
diluted | 2.73 | 2.79 | 2.17 | 2.09 | 1.82 | 2.71 | 2.77 | 1.6 | 1.49 | 1.71 | 0.91 | 0.84 | -0.18 | 0.08 | -0.21 | 0.7 | 1.06 | 1.29 | 1.13 | 0.76 | 1.27 | 1.75 | 1.76 | 1.12 | 0.55 | 0.63 | 1.14 | 0.98 | 0.77 | 0.818 | 1.32 | 0.97 | 0.98 | 0.57 | 0.79 | 1.07 | 0.42 | 0.523 | 0.7 | 0.73 | 0.67 | 0.538 | 0.76 | 0.72 | 0.67 | 0.26 | 0.67 | -0.22 | 0.58 | 0.495 | 0.68 | 0.66 | 0.63 | 0.378 | 0.56 | 0.56 | 0.4 | 0.55 | 0.42 | 0.52 | 0.44 | |
dividends per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per common share | 0.5 | 0.5 | 0.46 | 0.46 | 0.46 | 0.45 | 0.41 | 0.41 | 0.41 | 0.4 | 0.38 | 0.38 | 0.38 | 0.74 | 0.36 | 0.36 | 0.68 | 0.32 | 0.32 | 0.62 | 0.3 | 0.3 | 0.58 | 0.28 | 0.28 | 0.53 | 0.25 | 0.25 | 0.48 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.295 | 0.13 | 0.13 | 0.13 | 0.1 | 0.1 | 0.1 | 0.1 | 0.05 | ||||||||||
dividends paid per common share | 0.5 | 0.45 | 0.46 | 0.46 | 0.46 | 0.4 | 0.41 | 0.41 | 0.41 | 0.37 | 0.38 | 0.38 | 0.38 | 0.36 | 0.36 | 0.36 | 0.36 | 0.31 | 0.32 | 0.32 | 0.32 | 0.3 | 0.3 | 0.3 | 0.3 | 0.28 | 0.28 | 0.28 | 0.28 | 0.25 | 0.25 | 0.25 | 0.25 | 0.23 | 0.23 | 0.23 | 0.23 | 0.22 | 0.22 | 0.22 | 0.22 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.125 | 0.13 | 0.13 | 0.23 | 0.1 | 0.1 | 0.1 | ||||||
weighted-average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 39.1 | 41.9 | 42.1 | 42.2 | 42.8 | 42.8 | 42.9 | 42.8 | 42.7 | 42.6 | 42.7 | 42.6 | 42.5 | 42.6 | 42.5 | 42.6 | 43 | 43 | 43.1 | 43 | 42.9 | 42.9 | 42.9 | 42.9 | 42.9 | 42.7 | 42.8 | 42.7 | 42.6 | 42.6 | 42.6 | 42.6 | 42.5 | 42.7 | 42.5 | 42.9 | 42.9 | 43.1 | 43 | 43 | 44.2 | 44.3 | 44.3 | 44,734 | 44,777 | 44,777 | 46,080 | 46,400 | 46,406 | 48,497 | 47,975 | 49,195 | 49,938 | 50,032 | 50,278 | 50,165 | ||||||
diluted | 39.3 | 42.2 | 42.3 | 42.5 | 43.1 | 43.1 | 43.2 | 43.1 | 43 | 42.9 | 42.9 | 42.8 | 42.8 | 42.9 | 42.7 | 42.9 | 43.3 | 43.4 | 43.4 | 43.3 | 43.3 | 43.2 | 43.2 | 43.2 | 43.3 | 43.2 | 43.2 | 43.1 | 43 | 43 | 43.1 | 43 | 42.9 | 43 | 42.8 | 43.1 | 43.2 | 43.3 | 43.3 | 43.1 | 44.3 | 44.4 | 44.5 | 44,889 | 44,777 | 45,093 | 46,519 | 46,853 | 46,814 | 49,148 | 48,481 | 49,856 | 50,758 | 50,988 | 51,123 | 51,142 | ||||||
non-operating income, net: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | 45,300,000 | 4,375,000 | 17,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 100,000 | 2,300,000 | -500,000 | 1,200,000 | -500,000 | -8,900,000 | 3,300,000 | 6,900,000 | -1,700,000 | 3,800,000 | 2,500,000 | -7,100,000 | 8,000,000 | -800,000 | 1,600,000 | 3,600,000 | -600,000 | -1,100,000 | 1,800,000 | 550,000 | 1,600,000 | 2,000,000 | 1,200,000 | 1,800,000 | 2,600,000 | 400,000 | 200,000 | 1,200,000 | 304,000 | 261,000 | 161,000 | 188,000 | ||||||||||||||||||||||||||||||
non-operating income | -8,700,000 | -4,700,000 | -5,300,000 | 36,400,000 | -11,250,000 | -12,600,000 | -10,000,000 | -22,400,000 | -14,600,000 | 6,600,000 | -600,000 | -4,600,000 | -1,400,000 | 100,000 | 28,300,000 | 48,200,000 | 2,600,000 | -4,000,000 | 13,900,000 | 2,300,000 | -3,300,000 | -900,000 | 7,300,000 | 1,400,000 | 9,300,000 | -700,000 | 15,300,000 | 38,500,000 | 2,100,000 | 3,000,000 | 500,000 | 1,400,000 | 1,400,000 | 600,000 | 1,839,000 | 5,898,000 | 865,000 | 2,529,000 | 771,000 | 3,111,000 | 945,000 | -577,000 | 1,880,000 | 995,000 | 659,000 | 1,505,000 | 9,000 | 774,000 | ||||||||||||||
net realized gains on sale of investments, reclassified from other comprehensive income | 1,900,000 | 300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investments, reclassified from other comprehensive income | 825,000 | 500,000 | 200,000 | 2,600,000 | 500,000 | 1,900,000 | 300,000 | 200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense from equity method transaction | -11,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 19,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-operating loss, net: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gains on sale of investments, reclassified from other comprehensive income | -3,100,000 | 1,000,000 | 900,000 | 1,200,000 | 1,600,000 | 1,300,000 | 900,000 | 700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -3,225,000 | -13,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-operating loss | -8,075,000 | -24,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity in net income of unconsolidated entities | 30,600,000 | -2,300,000 | 39,300,000 | 63,000,000 | 74,200,000 | 63,200,000 | 45,800,000 | 67,300,000 | 93,400,000 | 92,500,000 | 63,900,000 | 40,700,000 | 63,500,000 | 53,100,000 | 48,400,000 | 72,700,000 | 41,900,000 | 50,800,000 | 61,300,000 | 27,100,000 | 88,400,000 | 46,300,000 | 47,400,000 | 42,800,000 | 51,500,000 | 47,600,000 | 50,300,000 | 44,100,000 | 48,420,000 | 44,963,000 | 39,397,000 | 44,426,000 | 45,384,000 | 46,695,000 | 41,505,000 | 38,692,000 | 41,744,000 | 42,131,000 | 31,058,000 | 35,640,000 | 33,285,000 | 38,616,000 | 32,583,000 | |||||||||||||||||||
equity in net income of unconsolidated entities | -900,000 | -1,300,000 | -1,800,000 | 400,000 | 800,000 | 1,900,000 | 1,000,000 | 1,700,000 | 1,000,000 | 600,000 | -500,000 | -475,000 | -1,100,000 | 700,000 | -500,000 | 300,000 | 175,000 | 400,000 | 500,000 | 300,000 | 500,000 | 600,000 | 500,000 | -1,394,000 | 337,000 | 497,000 | 599,000 | 256,000 | 315,000 | 360,000 | 497,000 | 486,000 | 478,000 | 497,000 | 566,000 | 451,000 | 428,000 | 595,000 | 374,000 | |||||||||||||||||||||||
holding gain on previously-held equity interest | 12,725,000 | 50,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | -1,900,000 | 700,000 | 75,000 | 100,000 | 200,000 | 125,000 | 200,000 | 100,000 | 200,000 | 433,500 | 515,000 | 634,000 | 585,000 | 508,750 | 630,000 | 664,000 | 741,000 | 962,000 | 1,719,000 | 1,260,000 | 869,000 | 285,500 | 797,000 | 524,000 | ||||||||||||||||||||||||||||||||||||||
gain on sale of investments, reclassified from other comprehensive income | 900,000 | -400,000 | 500,000 | 300,000 | -200,000 | 600,000 | 225,000 | 300,000 | 100,000 | 500,000 | 275,000 | 300,000 | 300,000 | 500,000 | 125,000 | 300,000 | 300,000 | 100,000 | 500,000 | 126,250 | 158,000 | 371,000 | 276,500 | 423,000 | 725,000 | |||||||||||||||||||||||||||||||||||||
income before income taxes and equity in net loss of unconsolidated entities | 33,200,000 | 46,200,000 | 55,000,000 | 56,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net loss of unconsolidated entities | -800,000 | -1,500,000 | -400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of product line | 2,625,000 | 10,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity investments | 19,500,000 | 1,400,000 | 5,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-operating income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to morningstar, inc. | 70,300,000 | 30,200,000 | 31,800,000 | 28,700,000 | 37,300,000 | 33,500,000 | 32,200,000 | 29,700,000 | 31,514,000 | 30,180,000 | -9,769,000 | 26,376,000 | 31,327,000 | 31,463,000 | 31,121,000 | 29,618,000 | 32,984,000 | 27,070,000 | 27,888,000 | 20,137,000 | 27,955,000 | 21,380,000 | 26,485,000 | 22,537,000 | ||||||||||||||||||||||||||||||||||||||
loss on sale of investments, reclassified from other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement | 15,250,000 | 61,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity and cost method investments | 1,292,000 | 5,168,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to the noncontrolling interest | 16,000 | 29,000 | 5,000 | 30,000 | 23,250 | 29,000 | 21,000 | 43,000 | 15,500 | 34,000 | 4,000 | 24,000 | 26,500 | 10,000 | 98,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expense : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity method investments | 908,750 | 3,713,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 50,273,000 | 48,010,000 | 36,869,750 | 47,711,000 | 49,452,000 | 50,316,000 | 33,482,250 | 48,074,000 | 45,186,000 | 40,669,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
development | 14,154,000 | 13,640,000 | 9,666,000 | 12,857,000 | 12,442,000 | 13,365,000 | 9,787,750 | 13,482,000 | 13,681,000 | 11,988,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments reclassified from other comprehensive income | 67,500 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income (expense) | 250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 49,800 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 50,953 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
includes stock-based compensation expense of: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stock-based compensation expense | 3,649 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2010-12-31 | 2007-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 492,800,000 | 474,500,000 | 474,200,000 | 503,500,000 | 511,500,000 | 502,700,000 | 552,900,000 | 391,200,000 | 353,700,000 | 337,900,000 | 325,000,000 | 343,300,000 | 352,200,000 | 376,600,000 | 372,700,000 | 380,200,000 | 483,500,000 | 483,800,000 | 427,000,000 | 387,600,000 | 383,600,000 | 422,500,000 | 351,100,000 | 353,700,000 | 322,500,000 | 334,100,000 | 321,800,000 | 383,800,000 | 349,100,000 | 369,300,000 | 323,000,000 | 307,100,000 | 311,000,000 | 308,200,000 | 270,300,000 | 285,600,000 | 265,800,000 | 259,100,000 | 219,400,000 | 202,400,000 | 185,200,000 | 207,100,000 | 223,700,000 | 225,600,000 | 204,600,000 | 185,150,000 | 189,318,000 | 176,254,000 | 204,633,000 | 168,160,000 | 176,959,000 | 169,810,000 | 224,892,000 | 163,889,000 | 152,181,000 | 147,499,000 | 165,348,000 | 200,437,000 | 174,270,000 | 195,023,000 | 193,374,000 | 180,176,000 | |
investments | 39,400,000 | 54,200,000 | 40,300,000 | 38,100,000 | 47,700,000 | 48,300,000 | 48,800,000 | 48,000,000 | 55,400,000 | 51,100,000 | 38,700,000 | 34,900,000 | 33,200,000 | 38,000,000 | 34,400,000 | 36,600,000 | 61,400,000 | 62,300,000 | 60,300,000 | 61,400,000 | 50,100,000 | 41,700,000 | 26,700,000 | 29,500,000 | 26,300,000 | 33,400,000 | 31,000,000 | 30,100,000 | 29,500,000 | 26,600,000 | 43,700,000 | 44,800,000 | 44,400,000 | 45,100,000 | 53,700,000 | 54,000,000 | 51,700,000 | 44,900,000 | 45,700,000 | 43,800,000 | 41,500,000 | 41,500,000 | 39,300,000 | 33,000,000 | 38,600,000 | 39,422,000 | 38,490,000 | 44,696,000 | 59,340,000 | 130,407,000 | 165,918,000 | 144,973,000 | 103,436,000 | 157,529,000 | 190,899,000 | 242,379,000 | 278,298,000 | 269,755,000 | 258,749,000 | 235,216,000 | 191,886,000 | 185,240,000 | |
accounts receivables | 402,600,000 | 390,400,000 | 363,900,000 | 384,000,000 | 342,100,000 | 358,100,000 | 328,400,000 | 336,400,000 | 326,200,000 | 343,900,000 | 298,000,000 | 321,800,000 | 297,900,000 | 307,900,000 | 284,500,000 | 307,300,000 | 276,400,000 | 268,900,000 | 239,300,000 | 231,000,000 | 229,100,000 | 205,100,000 | 186,900,000 | 181,400,000 | 184,700,000 | 188,500,000 | 168,000,000 | 169,200,000 | 173,800,000 | 172,200,000 | 172,400,000 | 163,500,000 | 158,200,000 | 148,200,000 | 148,200,000 | 143,600,000 | 142,300,000 | 145,800,000 | 124,300,000 | 137,300,000 | 148,100,000 | 139,300,000 | 124,100,000 | 143,900,000 | 142,200,000 | 136,735,000 | 124,966,000 | 135,017,000 | 131,464,000 | 114,131,000 | 113,688,000 | 110,646,000 | 117,744,000 | 114,361,000 | 119,877,000 | 117,016,000 | 121,396,000 | 113,312,000 | 110,444,000 | 111,518,000 | 115,259,000 | 110,891,000 | |
income tax receivable | 15,400,000 | 16,200,000 | 12,900,000 | 18,000,000 | 9,400,000 | 12,400,000 | 600,000 | 8,800,000 | 15,100,000 | 9,500,000 | 12,500,000 | 8,900,000 | 10,600,000 | 14,400,000 | 2,200,000 | 7,200,000 | 5,700,000 | 6,300,000 | 400,000 | 1,100,000 | 1,800,000 | 7,800,000 | 7,800,000 | 6,870,000 | 4,427,000 | 18,616,000 | 3,942,000 | 3,451,000 | 6,492,000 | 2,672,000 | 14,267,000 | 5,277,000 | 7,911,000 | 3,554,000 | 7,445,000 | 10,045,000 | 14,381,000 | 9,361,000 | 10,459,000 | ||||||||||||||||||||||||
deferred commissions | 36,500,000 | 35,400,000 | 34,900,000 | 38,600,000 | 37,200,000 | 39,200,000 | 40,900,000 | 40,500,000 | 41,600,000 | 41,900,000 | 41,700,000 | 42,700,000 | 42,100,000 | 40,700,000 | 36,900,000 | 35,300,000 | 34,200,000 | 31,200,000 | 26,900,000 | 25,000,000 | 22,500,000 | 21,100,000 | 18,600,000 | 17,600,000 | 17,100,000 | 16,900,000 | 15,800,000 | 13,500,000 | 16,100,000 | 14,800,000 | 14,200,000 | 14,900,000 | 16,700,000 | ||||||||||||||||||||||||||||||
prepaid expenses | 57,100,000 | 42,500,000 | 41,800,000 | 49,300,000 | 53,500,000 | 42,100,000 | 44,000,000 | 45,300,000 | 48,600,000 | 34,900,000 | 41,300,000 | 45,800,000 | 48,300,000 | 36,700,000 | 39,600,000 | 43,200,000 | 44,400,000 | 30,600,000 | 31,200,000 | 38,200,000 | 39,800,000 | ||||||||||||||||||||||||||||||||||||||||||
other current assets | 19,500,000 | 24,800,000 | 11,200,000 | 10,800,000 | 10,900,000 | 11,300,000 | 7,800,000 | 14,400,000 | 5,100,000 | 5,400,000 | 4,700,000 | 3,700,000 | 7,600,000 | 10,900,000 | 11,200,000 | 3,000,000 | 2,900,000 | 1,900,000 | 1,700,000 | 1,600,000 | 5,700,000 | 37,400,000 | 32,100,000 | 31,300,000 | 24,400,000 | 24,000,000 | 23,700,000 | 22,200,000 | 18,000,000 | 16,900,000 | 22,800,000 | 28,000,000 | 19,400,000 | 25,700,000 | 24,200,000 | 26,300,000 | 23,700,000 | 25,500,000 | 25,600,000 | 22,500,000 | 22,400,000 | 22,300,000 | 23,619,000 | 21,565,000 | 25,124,000 | 26,229,000 | |||||||||||||||||
total current assets | 1,063,300,000 | 1,038,000,000 | 979,200,000 | 1,042,300,000 | 1,012,300,000 | 1,014,100,000 | 1,022,800,000 | 875,800,000 | 830,600,000 | 815,700,000 | 758,200,000 | 807,300,000 | 781,300,000 | 810,800,000 | 788,800,000 | 818,100,000 | 902,800,000 | 887,600,000 | 797,000,000 | 759,200,000 | 730,800,000 | 730,000,000 | 622,600,000 | 613,500,000 | 580,700,000 | 603,200,000 | 560,700,000 | 619,900,000 | 586,500,000 | 601,600,000 | 583,900,000 | 566,100,000 | 549,700,000 | 529,800,000 | 497,900,000 | 507,400,000 | 486,100,000 | 472,000,000 | 413,100,000 | 409,000,000 | 400,400,000 | 409,900,000 | 420,100,000 | 435,400,000 | 418,500,000 | 399,773,000 | 388,344,000 | 402,585,000 | 424,942,000 | 446,893,000 | 489,400,000 | 462,385,000 | 480,178,000 | 474,610,000 | 492,936,000 | 541,991,000 | 594,030,000 | 612,033,000 | 573,398,000 | 575,422,000 | 527,978,000 | 507,280,000 | |
goodwill | 1,747,200,000 | 1,610,800,000 | 1,614,700,000 | 1,618,200,000 | 1,601,100,000 | 1,562,000,000 | 1,579,600,000 | 1,569,500,000 | 1,574,100,000 | 1,578,800,000 | 1,569,000,000 | 1,584,700,000 | 1,577,200,000 | 1,571,700,000 | 1,542,400,000 | 1,578,900,000 | 1,202,600,000 | 1,207,000,000 | 1,209,000,000 | 1,208,700,000 | 1,201,900,000 | 1,205,000,000 | 1,178,100,000 | 1,025,300,000 | 1,013,200,000 | 1,039,100,000 | 1,015,800,000 | 556,500,000 | 557,300,000 | 556,700,000 | 559,200,000 | 560,700,000 | 567,400,000 | 564,900,000 | 565,400,000 | 561,500,000 | 558,300,000 | 556,800,000 | 370,700,000 | 371,500,000 | 367,900,000 | 364,200,000 | 359,900,000 | 364,200,000 | 359,800,000 | 370,054,000 | 378,969,000 | 388,837,000 | 327,936,000 | 326,450,000 | 326,741,000 | 321,425,000 | 315,784,000 | 320,845,000 | 321,134,000 | 316,963,000 | 322,016,000 | 318,492,000 | 319,367,000 | 326,543,000 | 325,318,000 | 317,661,000 | |
intangible assets | 591,400,000 | 379,300,000 | 396,000,000 | 413,300,000 | 420,400,000 | 408,800,000 | 432,500,000 | 443,100,000 | 463,400,000 | 484,400,000 | 495,400,000 | 518,500,000 | 532,600,000 | 548,600,000 | 559,100,000 | 593,200,000 | 321,600,000 | 328,200,000 | 344,200,000 | 353,000,000 | 364,800,000 | 380,100,000 | 382,800,000 | 310,500,000 | 306,200,000 | 333,400,000 | 335,700,000 | 64,700,000 | 68,800,000 | 73,900,000 | 79,300,000 | 84,200,000 | 90,200,000 | 95,400,000 | 100,900,000 | 105,800,000 | 114,700,000 | 120,900,000 | 65,300,000 | 70,000,000 | 70,300,000 | 74,200,000 | 77,100,000 | 83,500,000 | 87,900,000 | 95,905,000 | 103,443,000 | 111,779,000 | 98,947,000 | 103,909,000 | 109,269,000 | 112,073,000 | 109,717,000 | 116,732,000 | 122,832,000 | 127,377,000 | 134,994,000 | 139,809,000 | 147,311,000 | 156,940,000 | 162,569,000 | 169,023,000 | |
property, equipment, and capitalized software, less accumulated depreciation and amortization of 930.2 million and 899.9 million, respectively | 234,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets | 166,000,000 | 159,000,000 | 164,400,000 | 164,500,000 | 172,100,000 | 181,200,000 | 157,500,000 | 148,100,000 | 156,500,000 | 163,900,000 | 163,400,000 | 173,600,000 | 184,600,000 | 191,600,000 | 185,500,000 | 139,700,000 | 145,400,000 | 149,200,000 | 128,100,000 | 136,900,000 | 138,900,000 | 147,700,000 | 152,400,000 | 153,400,000 | 147,000,000 | 144,800,000 | 138,200,000 | 111,800,000 | 118,800,000 | ||||||||||||||||||||||||||||||||||
investments in unconsolidated entities | 50,300,000 | 50,300,000 | 71,800,000 | 77,200,000 | 76,200,000 | 85,300,000 | 96,000,000 | 97,300,000 | 96,100,000 | 100,200,000 | 104,800,000 | 114,800,000 | 117,700,000 | 96,000,000 | 96,900,000 | 96,600,000 | 64,100,000 | 63,300,000 | 51,000,000 | 47,400,000 | 38,500,000 | 32,600,000 | 36,900,000 | 62,800,000 | 58,800,000 | 59,600,000 | 59,900,000 | 61,400,000 | 61,900,000 | 63,100,000 | 58,400,000 | 57,100,000 | 61,200,000 | 62,000,000 | 61,500,000 | 37,100,000 | 39,200,000 | 40,300,000 | 51,000,000 | 50,600,000 | 49,300,000 | 35,600,000 | 35,400,000 | 34,900,000 | 29,300,000 | 28,798,000 | 30,428,000 | 30,287,000 | 39,176,000 | 38,714,000 | 38,376,000 | 36,087,000 | 35,635,000 | 35,305,000 | 38,278,000 | 34,271,000 | 34,943,000 | 27,642,000 | 24,761,000 | 24,424,000 | 24,664,000 | 24,262,000 | |
deferred tax assets | 86,000,000 | 78,700,000 | 65,700,000 | 51,900,000 | 45,900,000 | 43,200,000 | 30,900,000 | 24,200,000 | 19,700,000 | 14,600,000 | 10,400,000 | 10,800,000 | 10,800,000 | 10,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 17,500,000 | 12,100,000 | 10,400,000 | 8,700,000 | 9,100,000 | 8,800,000 | 7,100,000 | 7,400,000 | 8,200,000 | 8,800,000 | 8,900,000 | 9,500,000 | 10,300,000 | 10,500,000 | 10,600,000 | 11,500,000 | 10,900,000 | 11,700,000 | 12,600,000 | 13,900,000 | 11,400,000 | 14,400,000 | 13,300,000 | 13,900,000 | 13,200,000 | 11,900,000 | 9,000,000 | 5,100,000 | 5,800,000 | 4,700,000 | 4,400,000 | 5,000,000 | 11,200,000 | 6,200,000 | 6,800,000 | 10,300,000 | 7,500,000 | 8,800,000 | 9,400,000 | 9,600,000 | 10,800,000 | 10,600,000 | 6,800,000 | 7,000,000 | 8,900,000 | 7,190,000 | 6,407,000 | 7,835,000 | 8,978,000 | 9,716,000 | 11,357,000 | 11,537,000 | 12,420,000 | 10,438,000 | 8,330,000 | 7,801,000 | 6,826,000 | 5,912,000 | 5,726,000 | 7,675,000 | 7,335,000 | 5,971,000 | |
total assets | 3,986,300,000 | 3,590,200,000 | 3,557,600,000 | 3,630,500,000 | 3,586,300,000 | 3,548,900,000 | 3,566,300,000 | 3,403,500,000 | 3,389,400,000 | 3,403,400,000 | 3,344,100,000 | 3,457,900,000 | 3,450,700,000 | 3,474,800,000 | 3,415,100,000 | 3,465,900,000 | 2,869,400,000 | 2,862,700,000 | 2,744,400,000 | 2,712,000,000 | 2,675,300,000 | 2,696,000,000 | 2,563,000,000 | 2,350,900,000 | 2,292,000,000 | 2,370,900,000 | 2,282,500,000 | 1,572,300,000 | 1,551,600,000 | 1,453,800,000 | 1,439,500,000 | 1,427,200,000 | 1,436,500,000 | 1,405,700,000 | 1,383,700,000 | 1,376,000,000 | 1,355,600,000 | 1,350,900,000 | 1,059,500,000 | 1,052,000,000 | 1,032,700,000 | 1,029,000,000 | 1,023,600,000 | 1,047,600,000 | 1,025,800,000 | 1,019,281,000 | 1,020,175,000 | 1,051,223,000 | 1,007,417,000 | 1,030,668,000 | 1,074,150,000 | 1,039,057,000 | 1,045,549,000 | 1,041,952,000 | 1,061,383,000 | 1,105,779,000 | 1,166,385,000 | 1,172,084,000 | 1,134,266,000 | 1,153,066,000 | 1,110,228,000 | 1,086,302,000 | 643,652 |
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 669,300,000 | 586,100,000 | 563,900,000 | 594,200,000 | 595,300,000 | 540,800,000 | 539,500,000 | 548,200,000 | 565,200,000 | 517,700,000 | 486,900,000 | 506,300,000 | 502,300,000 | 455,600,000 | 424,800,000 | 457,400,000 | 428,600,000 | 377,400,000 | 364,500,000 | 378,800,000 | 363,100,000 | 306,800,000 | 293,200,000 | 287,300,000 | 279,100,000 | 250,100,000 | 240,000,000 | 232,900,000 | 233,000,000 | 195,800,000 | 189,000,000 | 208,000,000 | 205,800,000 | 171,300,000 | 174,100,000 | 185,300,000 | 187,900,000 | 165,400,000 | 144,900,000 | 154,900,000 | 161,000,000 | 140,700,000 | 155,100,000 | 163,100,000 | 160,200,000 | 145,979,000 | 150,051,000 | 161,921,000 | 159,591,000 | 149,225,000 | 151,850,000 | 155,059,000 | 162,074,000 | 146,015,000 | 164,360,000 | 167,531,000 | 171,013,000 | 155,494,000 | 146,877,000 | 156,760,000 | 157,660,000 | 146,267,000 | 129,302 |
accrued compensation | 144,900,000 | 294,200,000 | 231,000,000 | 179,500,000 | 132,600,000 | 272,200,000 | 216,000,000 | 166,200,000 | 122,900,000 | 214,400,000 | 180,600,000 | 169,400,000 | 133,600,000 | 220,100,000 | 194,900,000 | 149,800,000 | 153,300,000 | 273,700,000 | 220,000,000 | 185,100,000 | 105,900,000 | 169,200,000 | 128,200,000 | 91,300,000 | 70,200,000 | 137,500,000 | 107,700,000 | 72,000,000 | 55,700,000 | 109,500,000 | 85,600,000 | 69,800,000 | 52,800,000 | 92,000,000 | 72,400,000 | 63,700,000 | 46,100,000 | 71,700,000 | 57,700,000 | 50,400,000 | 38,900,000 | 80,900,000 | 68,000,000 | 58,900,000 | 41,300,000 | 80,476,000 | 67,692,000 | 58,409,000 | 41,718,000 | 71,403,000 | 60,745,000 | 50,326,000 | 36,139,000 | 67,317,000 | 55,131,000 | 48,383,000 | 39,951,000 | 73,124,000 | 59,908,000 | 50,089,000 | 36,799,000 | 62,404,000 | |
accounts payable and accrued liabilities | 104,600,000 | 97,900,000 | 90,400,000 | 90,200,000 | 92,600,000 | 87,300,000 | 80,400,000 | 77,100,000 | 72,000,000 | 78,400,000 | 70,100,000 | 69,000,000 | 69,600,000 | 76,200,000 | 67,100,000 | 80,100,000 | 72,700,000 | 76,500,000 | 50,500,000 | 55,800,000 | 57,600,000 | 64,500,000 | 53,700,000 | 59,000,000 | 56,500,000 | 58,900,000 | 36,900,000 | 45,300,000 | 46,500,000 | 54,400,000 | 42,500,000 | 47,300,000 | 49,100,000 | 49,200,000 | 32,600,000 | 46,200,000 | 47,100,000 | 44,600,000 | 35,000,000 | 40,100,000 | 41,300,000 | 39,200,000 | 34,400,000 | 36,000,000 | 35,800,000 | 34,268,000 | 38,495,000 | 97,251,000 | 39,790,000 | 52,877,000 | 35,984,000 | 47,639,000 | 44,777,000 | 43,777,000 | 40,356,000 | 45,858,000 | 46,032,000 | 41,403,000 | 42,184,000 | 38,646,000 | 40,528,000 | 42,680,000 | |
current portion of long-term debt | 18,200,000 | 32,100,000 | 32,100,000 | 32,100,000 | 32,100,000 | 32,100,000 | 32,100,000 | 32,100,000 | 29,400,000 | 11,000,000 | 11,000,000 | 11,000,000 | 11,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 42,700,000 | 41,800,000 | 39,900,000 | 39,300,000 | 37,700,000 | 35,100,000 | 32,200,000 | 32,000,000 | 34,700,000 | 36,400,000 | 36,000,000 | 36,300,000 | 36,100,000 | 37,300,000 | 37,100,000 | 36,700,000 | 37,400,000 | 36,400,000 | 31,500,000 | 35,000,000 | 37,700,000 | 39,900,000 | 38,600,000 | 37,100,000 | 35,900,000 | 35,800,000 | 33,300,000 | 29,600,000 | 29,100,000 | ||||||||||||||||||||||||||||||||||
income tax payable | 43,100,000 | 24,000,000 | 9,600,000 | 8,000,000 | 46,700,000 | 30,500,000 | 12,000,000 | 8,400,000 | 6,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 7,900,000 | 9,300,000 | 10,700,000 | 9,800,000 | 7,400,000 | 1,400,000 | 27,800,000 | 13,900,000 | 19,900,000 | 1,800,000 | 3,800,000 | 1,800,000 | 70,700,000 | 11,200,000 | 4,000,000 | 2,400,000 | 11,500,000 | 2,200,000 | 9,200,000 | 12,200,000 | 12,800,000 | 11,100,000 | 1,500,000 | 4,500,000 | 3,700,000 | 2,500,000 | 2,800,000 | 1,600,000 | 8,500,000 | 3,100,000 | 4,200,000 | 5,700,000 | 19,600,000 | 10,700,000 | 15,500,000 | 6,600,000 | 18,800,000 | 13,200,000 | 16,600,000 | 8,200,000 | 7,600,000 | 8,600,000 | 3,500,000 | 3,600,000 | 4,800,000 | 3,036,000 | 4,632,000 | 4,607,000 | 6,758,000 | 6,786,000 | 6,760,000 | ||||||||||||
total current liabilities | 1,030,700,000 | 1,053,300,000 | 945,500,000 | 921,000,000 | 912,300,000 | 967,300,000 | 895,900,000 | 837,400,000 | 846,800,000 | 880,800,000 | 809,500,000 | 814,900,000 | 844,400,000 | 882,500,000 | 806,400,000 | 801,300,000 | 720,500,000 | 783,500,000 | 693,400,000 | 685,100,000 | 610,600,000 | 626,500,000 | 559,700,000 | 490,200,000 | 456,400,000 | 495,800,000 | 431,700,000 | 381,400,000 | 372,800,000 | 362,800,000 | 321,300,000 | 330,800,000 | 327,300,000 | 323,200,000 | 294,600,000 | 301,800,000 | 299,900,000 | 294,900,000 | 314,200,000 | 328,600,000 | 323,800,000 | 304,400,000 | 273,000,000 | 305,000,000 | 293,200,000 | 293,759,000 | 290,887,000 | 322,188,000 | 247,857,000 | 280,291,000 | 255,339,000 | 253,296,000 | 243,232,000 | 257,365,000 | 260,166,000 | 262,139,000 | 257,366,000 | 270,633,000 | 249,291,000 | 246,256,000 | 236,433,000 | 252,724,000 | |
deferred tax liabilities | 21,500,000 | 27,200,000 | 27,200,000 | 29,900,000 | 29,800,000 | 27,600,000 | 29,900,000 | 30,400,000 | 32,800,000 | 35,600,000 | 52,300,000 | 58,200,000 | 65,700,000 | 62,900,000 | 72,500,000 | 86,700,000 | 93,700,000 | 101,700,000 | 104,700,000 | 107,400,000 | 106,900,000 | 108,900,000 | 109,300,000 | 93,100,000 | |||||||||||||||||||||||||||||||||||||||
long-term debt | 1,694,600,000 | 1,072,600,000 | 848,900,000 | 838,800,000 | 803,700,000 | 698,600,000 | 864,700,000 | 899,600,000 | 917,300,000 | 940,300,000 | 1,023,400,000 | 1,121,400,000 | 1,099,400,000 | 1,077,500,000 | 1,125,500,000 | 1,147,000,000 | 504,400,000 | 359,400,000 | 374,300,000 | 374,300,000 | 404,200,000 | 449,100,000 | 473,900,000 | 476,700,000 | 519,400,000 | 502,100,000 | 11,000,000 | 15,000,000 | 30,000,000 | 70,000,000 | 90,000,000 | 125,000,000 | 150,000,000 | 180,000,000 | 205,000,000 | 230,000,000 | 235,000,000 | 250,000,000 | |||||||||||||||||||||||||
other long-term liabilities | 14,400,000 | 14,300,000 | 13,700,000 | 13,700,000 | 12,800,000 | 11,400,000 | 20,100,000 | 18,600,000 | 17,600,000 | 17,500,000 | 15,200,000 | 14,800,000 | 14,000,000 | 13,900,000 | 14,800,000 | 15,000,000 | 14,600,000 | 13,800,000 | 15,600,000 | 16,600,000 | 33,500,000 | 33,800,000 | 35,000,000 | 15,400,000 | 11,400,000 | 11,400,000 | 12,200,000 | 15,100,000 | 14,600,000 | 13,600,000 | 18,600,000 | 20,300,000 | 20,600,000 | 35,400,000 | 30,100,000 | 32,300,000 | 30,800,000 | 35,900,000 | 33,500,000 | 30,300,000 | 26,700,000 | 29,900,000 | 11,000,000 | 9,500,000 | 11,000,000 | 10,810,000 | 10,839,000 | 10,520,000 | 10,064,000 | 13,947,000 | 15,714,000 | 21,812,000 | 21,248,000 | 12,460,000 | 8,262,000 | 8,550,000 | 8,413,000 | 22,771,000 | 25,930,000 | 26,256,000 | 26,468,000 | 27,213,000 | |
total liabilities | 2,967,600,000 | 2,368,300,000 | 2,043,600,000 | 2,016,000,000 | 1,977,100,000 | 1,930,300,000 | 2,000,600,000 | 1,969,800,000 | 2,006,300,000 | 2,075,600,000 | 2,100,000,000 | 2,222,300,000 | 2,246,000,000 | 2,267,700,000 | 2,236,100,000 | 2,225,100,000 | 1,517,700,000 | 1,446,800,000 | 1,358,900,000 | 1,362,200,000 | 1,353,900,000 | 1,424,600,000 | 1,385,900,000 | 1,264,000,000 | 1,259,300,000 | 1,287,300,000 | 1,240,600,000 | 568,900,000 | 583,400,000 | 519,100,000 | 511,900,000 | 555,800,000 | 578,200,000 | 600,800,000 | 604,500,000 | 636,900,000 | 636,900,000 | 654,100,000 | 397,500,000 | 412,600,000 | 402,200,000 | 388,400,000 | 343,500,000 | 377,700,000 | 364,800,000 | 364,883,000 | 349,656,000 | 382,561,000 | 310,700,000 | 339,378,000 | 315,674,000 | 321,781,000 | 306,427,000 | 315,057,000 | 304,652,000 | 308,554,000 | 302,119,000 | 315,068,000 | 298,138,000 | 296,844,000 | 286,475,000 | 304,877,000 | |
equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
morningstar, inc. shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 4,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | ||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software | 231,900,000 | 218,900,000 | 207,700,000 | 199,400,000 | 171,800,000 | 155,100,000 | 154,700,000 | 143,500,000 | 147,400,000 | 152,100,000 | 134,500,000 | 117,561,000 | 104,986,000 | 95,550,000 | 91,815,000 | 84,022,000 | 77,873,000 | 77,376,000 | 73,576,000 | 68,196,000 | 63,703,000 | 62,062,000 | 62,364,000 | 62,105,000 | |||||||||||||||||||||||||||||||||||||||
treasury stock | -1,785,700,000 | -993,900,000 | -985,500,000 | -986,700,000 | -986,700,000 | -874,900,000 | -764,300,000 | -764,300,000 | -765,100,000 | -767,300,000 | -767,300,000 | -765,900,000 | -747,400,000 | -748,700,000 | -728,700,000 | -729,400,000 | -730,400,000 | -731,400,000 | -726,800,000 | -717,000,000 | -717,500,000 | ||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 869,500,000 | 822,700,000 | 789,000,000 | 757,800,000 | 689,000,000 | 671,300,000 | 659,900,000 | 657,200,000 | 655,000,000 | 646,900,000 | 640,100,000 | 633,700,000 | 621,700,000 | 616,300,000 | 611,700,000 | 607,900,000 | 601,000,000 | 595,400,000 | 589,900,000 | 589,300,000 | 584,000,000 | 580,800,000 | 578,000,000 | 579,900,000 | 575,500,000 | 571,700,000 | 569,000,000 | 568,300,000 | 561,075,000 | 553,172,000 | 545,624,000 | 545,358,000 | 539,507,000 | 533,146,000 | 529,334,000 | 528,754,000 | 521,285,000 | 509,896,000 | 503,480,000 | 502,488,000 | 491,432,000 | 483,822,000 | 476,456,000 | 471,079,000 | 458,426,000 | ||||||||||||||||||
retained earnings | 2,206,200,000 | 1,909,200,000 | 1,610,800,000 | 1,535,000,000 | 1,526,500,000 | 1,389,400,000 | 1,264,300,000 | 1,229,000,000 | 1,217,900,000 | 1,215,300,000 | 1,166,200,000 | 1,136,100,000 | 1,114,800,000 | 1,095,000,000 | 1,038,100,000 | 1,007,000,000 | 958,700,000 | 940,200,000 | 906,300,000 | 870,000,000 | 861,900,000 | 801,500,000 | 780,800,000 | 758,400,000 | 739,200,000 | 711,400,000 | 686,400,000 | 662,800,000 | 641,527,000 | 618,484,000 | 595,911,000 | 613,326,000 | 594,626,000 | 576,828,000 | 545,347,000 | 520,096,000 | 496,354,000 | 469,295,000 | 447,026,000 | 424,086,000 | 409,022,000 | 386,148,000 | 367,310,000 | 343,402,000 | 323,408,000 | ||||||||||||||||||
accumulated other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency translation adjustment | -68,100,000 | -119,300,000 | -86,400,000 | -99,000,000 | -40,800,000 | -25,700,000 | -103,400,000 | -63,000,000 | -92,200,000 | -73,900,000 | -71,100,000 | -74,500,000 | -68,100,000 | -62,000,000 | 9,922,000 | 7,056,000 | 4,609,000 | 4,126,000 | 8,925,000 | 7,548,000 | 191,000 | 8,984,000 | 1,936,000 | 4,431,000 | 17,070,000 | 13,819,000 | 4,503,000 | ||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale investments, net of tax | -100,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total accumulated other comprehensive loss | -68,100,000 | -119,400,000 | -86,500,000 | -99,000,000 | -35,300,000 | -22,000,000 | -104,800,000 | -60,600,000 | -90,900,000 | -72,500,000 | -70,200,000 | -75,000,000 | -66,700,000 | -60,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 1,221,900,000 | 1,618,600,000 | 1,327,800,000 | 1,207,100,000 | 1,415,900,000 | 1,271,400,000 | 1,032,700,000 | 1,083,600,000 | 1,041,900,000 | 1,003,400,000 | 968,200,000 | 934,700,000 | 927,600,000 | 871,400,000 | 858,300,000 | 804,900,000 | 779,200,000 | 739,100,000 | 718,700,000 | 696,800,000 | 662,000,000 | 639,400,000 | 630,500,000 | 640,600,000 | 680,100,000 | 669,900,000 | 661,000,000 | 654,398,000 | 670,519,000 | 668,662,000 | 696,717,000 | 691,290,000 | 758,476,000 | 717,276,000 | 739,122,000 | 726,895,000 | 756,731,000 | 797,225,000 | 864,266,000 | 857,016,000 | 836,128,000 | 856,222,000 | 823,753,000 | 781,425,000 | 402,415 | ||||||||||||||||||
total liabilities and equity | 3,590,200,000 | 3,548,900,000 | 3,403,400,000 | 3,474,800,000 | 2,862,700,000 | 2,696,000,000 | 2,292,000,000 | 2,370,900,000 | 2,282,500,000 | 1,572,300,000 | 1,551,600,000 | 1,453,800,000 | 1,439,500,000 | 1,427,200,000 | 1,436,500,000 | 1,405,700,000 | 1,383,700,000 | 1,376,000,000 | 1,355,600,000 | 1,350,900,000 | 1,059,500,000 | 1,052,000,000 | 1,032,700,000 | 1,029,000,000 | 1,023,600,000 | 1,047,600,000 | 1,025,800,000 | 1,019,281,000 | 1,020,175,000 | 1,051,223,000 | 1,007,417,000 | 1,030,668,000 | 1,074,150,000 | 1,039,057,000 | 1,045,549,000 | 1,041,952,000 | 1,061,383,000 | 1,105,779,000 | 1,166,385,000 | 1,172,084,000 | 1,134,266,000 | 1,153,066,000 | 1,110,228,000 | 1,086,302,000 | |||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 884.9 million and 790.4 million, respectively | 225,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 854.6 million and 790.4 million, respectively | 225,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 821.5 million and 790.4 million, respectively | 221,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 789.7 million and 714.0 million, respectively | 212,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 758.7 million and 714.0 million, respectively | 210,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 741.2 million and 714.0 million, respectively | 210,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liability | 50,000,000 | 46,400,000 | 45,500,000 | 17,000,000 | 17,300,000 | 17,700,000 | 18,200,000 | 33,500,000 | 35,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 690.8 million and 610.7 million, respectively | 204,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 666.7 million and 610.7 million, respectively | 205,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 11,500,000 | 11,200,000 | 11,500,000 | 12,300,000 | 13,200,000 | 12,800,000 | 12,000,000 | 12,400,000 | 12,400,000 | 12,600,000 | 9,800,000 | 10,700,000 | 10,500,000 | 10,500,000 | 10,800,000 | 9,000,000 | 7,524,000 | 6,437,000 | 4,381,000 | 3,892,000 | 3,155,000 | 3,590,000 | 3,343,000 | 3,741,000 | 2,156,000 | 4,898,000 | 4,570,000 | 5,104,000 | 3,814,000 | 2,787,000 | 2,648,000 | 2,860,000 | |||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 638.2 million and 610.7 million, respectively | 201,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 590.4 million and 529.2 million, respectively | 187,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 569.3 million and 529.2 million, respectively | 182,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 550.0 million and 529.2 million, respectively | 176,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale investments | 5,500,000 | 3,700,000 | -1,400,000 | 2,400,000 | 1,300,000 | 1,400,000 | 900,000 | -500,000 | 1,400,000 | 1,100,000 | 900,000 | 1,300,000 | 2,500,000 | 1,900,000 | 1,100,000 | 100,000 | 400,000 | 341,000 | 398,000 | 742,000 | 695,000 | 564,000 | 1,855,000 | 1,053,000 | 1,490,000 | 787,000 | 1,103,000 | 77,000 | 640,000 | 615,000 | |||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 513.7 million and 452.3 million, respectively | 165,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 493.6 million and 452.3 million, respectively | 157,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 472.1 million and 452.3 million, respectively | 156,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 431.1 million and 377.3 million, respectively | 150,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration liabilities | 33,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 415.2 and 377.3, respectively | 147,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 394.7 and 377.3, respectively | 149,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 90,100,000 | 95,000,000 | 85,100,000 | 21,100,000 | 22,100,000 | 22,200,000 | 30,200,000 | 29,100,000 | 28,800,000 | 23,600,000 | 39,900,000 | 38,600,000 | 36,300,000 | 38,200,000 | 17,300,000 | 19,900,000 | 17,700,000 | 19,800,000 | 24,800,000 | 28,700,000 | 26,300,000 | 25,978,000 | 17,565,000 | 19,183,000 | 21,743,000 | 23,755,000 | 22,188,000 | 24,072,000 | 18,332,000 | 21,583,000 | 14,262,000 | 16,183,000 | 14,556,000 | 15,940,000 | 17,490,000 | 19,477,000 | 18,503,000 | 19,975,000 | |||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 400.7 and 351.7, respectively | 151,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 383.3 and 351.7, respectively | 140,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred commissions, non-current | 12,500,000 | 9,800,000 | 10,300,000 | 9,800,000 | 8,000,000 | 9,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities, non-current | 109,400,000 | 116,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, non-current | 14,400,000 | 14,900,000 | 14,200,000 | 14,600,000 | 13,900,000 | 13,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 370.2 and 351.7, respectively | 142,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 24,500,000 | 25,300,000 | 24,700,000 | 25,800,000 | 26,900,000 | 23,900,000 | 23,400,000 | 24,200,000 | 24,800,000 | 22,600,000 | 23,900,000 | 24,600,000 | 25,400,000 | 26,200,000 | 26,300,000 | 26,200,000 | 26,390,000 | 23,460,000 | 23,158,000 | 23,541,000 | 13,192,000 | 13,966,000 | 14,457,000 | 15,046,000 | 15,368,000 | 15,160,000 | 15,199,000 | 15,613,000 | |||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 333.1 and 284.7, respectively | 144,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 316.2 and 284.7, respectively | 146,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 300.3 and 284.7, respectively | 147,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total morningstar, inc. shareholders’ equity | 858,300,000 | 804,900,000 | 779,200,000 | 739,100,000 | 718,400,000 | 696,500,000 | 661,700,000 | 639,100,000 | 630,200,000 | 640,300,000 | 679,800,000 | 668,800,000 | 660,000,000 | 653,496,000 | 669,584,000 | 667,644,000 | 695,689,000 | 690,257,000 | 757,344,000 | 716,104,000 | 737,886,000 | 725,517,000 | 755,162,000 | 795,640,000 | 862,727,000 | 855,370,000 | 835,071,000 | 855,212,000 | 822,756,000 | 780,316,000 | |||||||||||||||||||||||||||||||||
noncontrolling interest | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 902,000 | 1,028,000 | 1,033,000 | 1,132,000 | 1,172,000 | 1,236,000 | 1,378,000 | 1,569,000 | 1,585,000 | 1,539,000 | 1,646,000 | 1,057,000 | 1,010,000 | 997,000 | |||||||||||||||||||||||||||||||||||||||||||
other | 28,300,000 | 22,200,000 | 22,000,000 | 22,596,000 | 26,361,000 | 26,874,000 | 28,091,000 | 20,823,000 | 22,546,000 | 22,288,000 | 20,864,000 | 15,980,000 | 16,076,000 | 16,497,000 | 15,450,000 | 17,654,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 263.4 and 214.8, respectively | 151,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 246.5 and 214.8, respectively | 153,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 230.5 and 214.8, respectively | 149,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 60,000,000 | 75,000,000 | 75,000,000 | 35,000,000 | 35,000,000 | 45,000,000 | 30,000,000 | 30,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 203.9 and 169.8, respectively | 150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 191.0 and 169.8, respectively | 141,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 180.8 and 169.8, respectively | 134,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 160.1 and 132.9, respectively | 124,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 300,000 | 1,100,000 | 1,000,000 | 935,000 | 1,018,000 | 1,109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 151.0 and 132.9, respectively | 122,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 140.0 and 132.9, respectively | 121,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total accumulated other comprehensive income | 10,664,000 | 7,751,000 | 5,173,000 | 5,981,000 | 1,443,000 | 9,712,000 | 8,651,000 | 268,000 | 9,624,000 | 1,612,000 | 3,415,000 | 17,832,000 | 14,831,000 | 5,118,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 126,449 and 106,166, respectively | 112,584,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 119,859 and 106,166, respectively | 109,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 112,797 and 106,166, respectively | 107,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment, and capitalized software, less accumulated depreciation and amortization of 101,046 and 87,510, respectively | 99,007,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale securities | 762,000 | 1,012,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and investments | 258,588 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
working capital | 149,490 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | 23,166 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 107,100,000 | 115,100,000 | 91,600,000 | 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 | 51,700,000 | 47,100,000 | 47,000,000 | 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 | -12,700,000 | -12,200,000 | -16,200,000 | -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 | 10,800,000 | 10,300,000 | 18,600,000 | 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 |
provision for credit losses | 1,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in investments of unconsolidated entities | 100,000 | -600,000 | 100,000 | 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 | 100,000 | -2,300,000 | 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 | -9,000,000 | -26,800,000 | 18,200,000 | -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 | 6,700,000 | 3,700,000 | 1,700,000 | -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 | -138,700,000 | 62,300,000 | 53,400,000 | 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 | 20,300,000 | 10,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 63,700,000 | 19,700,000 | -29,400,000 | -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 | -10,400,000 | -5,300,000 | 5,000,000 | 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 | 91,500,000 | 204,000,000 | 195,700,000 | 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 | ||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities | -10,700,000 | -3,700,000 | -3,300,000 | -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 | 23,900,000 | 12,900,000 | 6,500,000 | 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 | -37,900,000 | -42,700,000 | -35,600,000 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | 53,600,000 | 161,300,000 | 160,100,000 | 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 | 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 | ||
acquisitions, net of cash acquired | -359,600,000 | 100,000 | 0 | -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 | -100,000 | -800,000 | -800,000 | -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 | -384,400,000 | -11,700,000 | -33,000,000 | -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 | -300,000,000 | -395,300,000 | -170,100,000 | -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 | -19,900,000 | -18,900,000 | -19,200,000 | -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 | 295,000,000 | 430,000,000 | 105,000,000 | 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 | -30,000,000 | -230,000,000 | -95,000,000 | -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 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from term facility | 375,000,000 | 0 | 50,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee taxes withheld for stock awards | -800,000 | -1,800,000 | -9,000,000 | -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 | 316,900,000 | -194,000,000 | -188,100,000 | -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 | |||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -5,700,000 | 2,000,000 | -3,900,000 | 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 | 18,300,000 | 300,000 | -29,300,000 | -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 | 474,500,000 | 0 | 0 | 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 | 492,800,000 | 300,000 | -29,300,000 | -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 | 26,800,000 | 37,800,000 | 40,300,000 | 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 | 12,300,000 | 13,000,000 | 7,200,000 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||
payment of acquisition-related earn-outs | 0 | 0 | 0 | -45,500,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for bad debt | 600,000 | -600,000 | 2,500,000 | 1,800,000 | 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 | |||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||
acquisition earn-out accrual | 3,600,000 | 7,100,000 | -4,700,000 | -4,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 loss of unconsolidated entities | 900,000 | 1,300,000 | -800,000 | -1,900,000 | -1,000,000 | -1,700,000 | -1,000,000 | -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 | |||||||||||||||||||||||||||||||||||||||||||
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 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (recoveries of) bad debt | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of cost-method investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
software obtained under long-term financing arrangement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (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 | |||||||||||||||||||||||||||||||||||||||||
provision for 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of cost-method investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
holding gain upon acquisition of additional ownership of equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by operating activities | 14,346,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash provided by financing activities | 6,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 |
