Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

MSCI Inc. MSCI

· Technology · Services-Business Services, NEC

FY2025 10-K, filed 2026-02-06
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Shareholders' equity was non-positive

    Debt/equity is shown as not meaningful rather than as a negative leverage ratio.

    Why this surfaced

    Same-period reported shareholders' equity was zero or negative; review the balance sheet and capital structure. Period end 2025-12-31.

  • 1 filing risk check flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +9.7% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +1.2 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $1.5B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+9.7%
as of 2025-12-31
Latest annual operating margin
54.7%
as of 2025-12-31
Free cash flow
$1.5B
as of 2025-12-31
Debt / equity
N/M
as of 2025-12-31
ROIC snapshot
36.7%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 9 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-06prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Reportable Segment Aggregation Before Other Operating Segment$2.86B
    share n/a
    +9.9% yoy
  • Index Segment$1.79B
    share n/a
    +11.9% yoy
  • Analytics Segment$714M
    share n/a
    +5.8% yoy
  • Sustainability And Climate Segment$354M
    share n/a
    +8.4% yoy
  • All Other Segments$279M
    share n/a
    +8.1% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By product or service
Revenue
  • Recurring Subscriptions$2.28B
    72.7%
    +7.8% yoy
  • Asset Based Fees$771M
    24.6%
    +17.2% yoy
  • Non Recurring$85.1M
    2.7%
    +1.1% yoy

Members sum to the consolidated $3.13B for this period.

By geography
Revenue
  • Americas$1.41B
    share n/a
    +8.5% yoy
  • United States$1.27B
    share n/a
    +8.4% yoy
  • EMEA$1.24B
    share n/a
    +11.7% yoy
  • Other Europe Middle East And Africa Countries$698M
    share n/a
    +10.5% yoy
  • United Kingdom$543M
    share n/a
    +13.3% yoy
  • Asia And Australia$484M
    share n/a
    +8.5% yoy
  • Other Asia And Australia Countries$357M
    share n/a
    +7.4% yoy
  • Other America Countries$141M
    share n/a
    +9.1% yoy
  • +1 more member in the filing

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-21prior period 2026-03-31 from the same filingView filing
  • Reportable Segment Aggregation Before Other Operating Segment$792M
    share n/a
    no prior
  • Index Segment$511M
    share n/a
    no prior
  • Analytics Segment$189M
    share n/a
    no prior
  • Sustainability And Climate Segment$91.9M
    share n/a
    no prior
  • All Other Segments$74.7M
    share n/a
    no prior

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,104 US-listed filers · 815 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$3.1B
73rdof 3,301
top third
76thof 777
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
9.8%
61stof 3,135
middle third
52ndof 742
middle third
Operating margin
operating income ÷ revenue
54.7%
98thof 2,819
top third
98thof 751
top third
Net margin
net income ÷ revenue
38.4%
93rdof 3,263
top third
97thof 769
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
49.4%
95thof 2,679
top third
98thof 701
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
3.5%
41stof 2,895
middle third
55thof 728
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
3.6×
37thof 1,547
middle third
24thof 338
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.3×
41stof 2,135
middle third
34thof 409
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-6.9%
64thof 3,291
middle third
49thof 665
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-4.2%
69thof 2,805
top third
67thof 581
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.32×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-6.9%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-4.2%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.26×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2025-03-31$4.75M
10-Q 2025-04-22
$4.7M
10-Q 2026-04-21
-1.0%first · latest
Capital expenditure
PaymentsToAcquirePropertyPlantAndEquipment
quarter 2025-03-31$11.5M
10-Q 2025-04-22
$11.6M
10-Q 2026-04-21
+0.9%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260721View filing
Business combinations · 3,680 characters as filed

ACQUISITIONS On February 27, 2026, MSCI completed the acquisition of Vantager, Inc. (Vantager), an AI-enabled platform that supports pre-investment due diligence, data extraction and reporting for private markets investors. Vantager is a part of the Private Capital Solutions operating segment. On March 2, 2026, MSCI completed the acquisition of Compass Financial Technologies (Compass), an index services provider that supports the calculation and development of multi-asset and alternative asset class indexes. Compass is a part of the Index operating segment. On April 6, 2026, MSCI completed the acquisition of ApeVue, Inc. (PM Insights), a specialist private markets data and analytics firm that provides daily secondary market reference data, including pricing, valuation, transaction and liquidity data, for private company securities. PM Insights data is expected to support the development of new private markets indexes and related products. PM Insights is a part of the Index operating segment. On June 24, 2026, MSCI entered into a definitive agreement to acquire First Street Technology, Inc. (First Street), a provider of physics-based physical climate risk data and analytics. Consideration consists of a cash payment of $120.0 million at closing, subject to customary closing adjustments, together with the potential for additional cash payments during the two years following closing contingent upon the achievement of specified revenue thresholds. The transaction is expected to cl

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 5,420 characters as filed

DEBT As of June 30, 2026, the Company had outstanding an aggregate of $6.0 billion in senior unsecured notes (collectively, the Senior Notes) and $475.0 million of revolving loans under the Revolving Credit Facility (as defined below) as presented in the table below: Principal Amount Outstanding at Carrying Value at Carrying Value at Fair Value at Fair Value at (in millions) Maturity Date June 30, 2026 June 30, 2026 December 31, 2025 June 30, 2026 December 31, 2025 Debt 4.000% senior unsecured notes due 2029 November 15, 2029 $ 1,000.0 $ 996.4 $ 995.8 $ 969.0 $ 980.0 3.625% senior unsecured notes due 2030 September 1, 2030 900.0 897.3 896.9 852.3 861.3 3.875% senior unsecured notes due 2031 February 15, 2031 1,000.0 994.9 994.3 949.0 963.0 3.625% senior unsecured notes due 2031 November 1, 2031 600.0 596.5 596.2 558.9 564.6 3.250% senior unsecured notes due 2033 August 15, 2033 700.0 695.2 694.9 612.5 630.0 5.250% senior unsecured notes due 2035 September 1, 2035 1,250.0 1,231.6 1,231.0 1,228.8 1,262.5 5.150% senior unsecured notes due 2036 March 15, 2036 500.0 493.5 493.2 485.5 499.5 Variable rate revolving loans 1 August 20, 2030 475.0 475.0 300.0 470.3 297.0 Total debt $ 6,425.0 $ 6,380.4 $ 6,202.3 $ 6,126.3 $ 6,057.9 ___________________________ 1 As of June 30, 2026, there were $5.0 million in unamortized deferred financing fees associated with the variable rate revolving loan commitments under the Revolving Credit Facility of which $1.2 million is included in Prepaid and

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 1,474 characters as filed

The tables that follow present the disaggregated operating revenues for the periods indicated: For the Three Months Ended June 30, 2026 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 263.0 $ 185.9 $ 90.5 $ 74.0 $ 613.4 Asset-based fees 233.1 233.1 Non-recurring 14.9 3.5 1.4 0.7 20.5 Total $ 511.0 $ 189.4 $ 91.9 $ 74.7 $ 867.0 For the Six Months Ended June 30, 2026 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 517.2 $ 369.1 $ 181.4 $ 145.9 $ 1,213.6 Asset-based fees 457.6 457.6 Non-recurring 32.5 10.3 2.4 1.4 46.6 Total $ 1,007.3 $ 379.4 $ 183.8 $ 147.3 $ 1,717.8 For the Three Months Ended June 30, 2025 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 235.7 $ 169.8 $ 87.0 $ 70.3 $ 562.8 Asset-based fees 184.1 184.1 Non-recurring 15.1 7.9 1.9 0.9 25.8 Total $ 434.9 $ 177.7 $ 88.9 $ 71.2 $ 772.7 For the Six Months Ended June 30, 2025 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 469.0 $ 339.5 $ 169.7 $ 137.1 $ 1,115.3 Asset-based fees 361.5 361.5 Non-recurring 26.1 10.4 3.8 1.4 41.7 Total $ 856.6 $ 349.9 $ 173.5 $ 138.5 $ 1,518.5

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 2,103 characters as filed

GOODWILL AND INTANGIBLE ASSETS, NET Goodwill The following table shows the changes in our goodwill balances from December 31, 2025 to June 30, 2026: (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Goodwill at December 31, 2025 $ 1,231.1 $ 296.9 $ 86.3 $ 1,309.1 $ 2,923.4 Acquisitions 1 42.4 11.6 54.0 Foreign exchange translation adjustment (2.3) (0.5) (0.4) (3.2) Goodwill at June 30, 2026 $ 1,271.2 $ 296.9 $ 85.8 $ 1,320.3 $ 2,974.2 ___________________________ 1 Reflects the opening balance sheet impacts of the acquisitions of Vantager, Compass and PM Insights. Intangible Assets, Net The following table presents the amount of amortization expense related to intangible assets by category for the periods indicated: Three Months Ended June 30, Six Months Ended June 30, (in millions) 2026 2025 2026 2025 Amortization expense of acquired intangible assets $ 20.9 $ 24.2 $ 40.5 $ 50.0 Amortization expense of internally developed capitalized software 22.9 19.5 45.2 37.6 Total amortization of intangible assets expense $ 43.8 $ 43.7 $ 85.7 $ 87.6 The gross carrying and accumulated amortization amounts related to the Companys intangible assets were as follows: June 30, 2026 December 31, 2025 (in millions) Gross intangible assets Accumulated amortization Net intangible assets Gross intangible assets Accumulated amortization Net intangible assets Customer relationships $ 723.0 $ (416.1) $ 306.9 $ 716.2 $ (406.7) $ 309.5 Proprietary data 470.2 (167.

GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 586 characters as filed

INCOME TAXES The effective tax rate for the three months ended June 30, 2026 and 2025 was 18.0% and 19.6% respectively. The decrease in the tax rate was primarily driven by US tax law changes and the jurisdictional mix of earnings. The effective tax rate for the six months ended June 30, 2026 and 2025 was 7.3% and 16.5% respectively. The decrease in the effective tax rate was primarily driven by an $88.0 million discrete tax benefit recognized upon the completion of a multi-phased internal legal entity restructuring that was completed during the three months ended March 31, 2026.

IncomeTaxDisclosureTextBlock

Leases · 1,358 characters as filed

LEASES The components of lease expense (income) of the Companys operating leases are as follows: Three Months Ended June 30, Six Months Ended June 30, (in millions) 2026 2025 2026 2025 Operating lease expenses $ 9.4 $ 7.8 $ 17.6 $ 15.2 Variable lease costs 1.1 0.3 2.1 0.5 Short-term lease costs 0.3 0.1 0.5 0.2 Sublease income (0.6) (0.7) (1.3) (1.3) Total lease costs $ 10.2 $ 7.5 $ 18.9 $ 14.6 Maturities of the Companys operating lease liabilities as of June 30, 2026 are as follows: Maturity of Lease Liabilities Operating (in millions) Leases Remainder of 2026 $ 15.9 2027 30.6 2028 35.1 2029 25.1 2030 21.4 Thereafter 61.5 Total lease payments $ 189.6 Less: Interest (25.8) Present value of lease liabilities $ 163.8 Other accrued liabilities $ 24.9 Long-term operating lease liabilities $ 138.9 Weighted-average remaining lease term and discount rate for the Companys operating leases are as follows: As of June 30, December 31, Lease Term and Discount Rate 2026 2025 Weighted-average remaining lease term (years) 6.2 5.5 Weighted-average discount rate 4.4 % 4.2 % Other information related to the Companys operating leases are as follows: Other Information Six Months Ended June 30, (in millions) 2026 2025 Operating cash flows used for operating leases $ 18.0 $ 16.7 Right of use assets obtained for new operating lease liabilities $ 44.3 $ 7.1

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 3,783 characters as filed

In November 2024, the FASB issued Accounting Standards Update No. 2024-03 Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40) or ASU 2024-03. The amendments in ASU 2024-03 require additional disclosure of the nature of expenses included in the income statement as well as disclosures about specific types of expenses included in the expense captions presented in the income statement. ASU 2024-03 is effective for the Companys Annual Report on Form 10-K for the year ended December 31, 2027 and interim period reporting beginning in 2028 on a prospective basis. The Company is currently evaluating the impact that the adoption of this standard will have on its consolidated financial statements. In July 2025, the FASB issued Accounting Standards Update No. 2025-05 Financial InstrumentsCredit Losses (Topic 326) or ASU 2025-05. The amendments in ASU 2025-05 permit entities to elect a practical expedient when estimating expected credit losses on accounts receivable and contract assets. Under this election, entities may assume that current conditions as of the balance sheet date do not change for the remaining life of accounts receivable and contract assets when developing forecasts as part of estimating expected credit losses. The Company adopted ASU 2025-05 effective January 1, 2026. The adoption did not have a material effect on the Companys consolidated financial statements. In September 2025, the FASB issued Accounting Standards Update N

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,754 characters as filed

REVENUE RECOGNITION MSCIs operating revenues are reported by product type and each product type may have different timing for recognizing revenue. The Companys operating revenue types are recurring subscriptions, asset-based fees and non-recurring revenues. The Company also disaggregates operating revenues by segment. The tables that follow present the disaggregated operating revenues for the periods indicated: For the Three Months Ended June 30, 2026 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 263.0 $ 185.9 $ 90.5 $ 74.0 $ 613.4 Asset-based fees 233.1 233.1 Non-recurring 14.9 3.5 1.4 0.7 20.5 Total $ 511.0 $ 189.4 $ 91.9 $ 74.7 $ 867.0 For the Six Months Ended June 30, 2026 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 517.2 $ 369.1 $ 181.4 $ 145.9 $ 1,213.6 Asset-based fees 457.6 457.6 Non-recurring 32.5 10.3 2.4 1.4 46.6 Total $ 1,007.3 $ 379.4 $ 183.8 $ 147.3 $ 1,717.8 For the Three Months Ended June 30, 2025 Segments (in millions) Index Analytics Sustainability and Climate All Other - Private Assets Total Operating Revenue Types Recurring subscriptions $ 235.7 $ 169.8 $ 87.0 $ 70.3 $ 562.8 Asset-based fees 184.1 184.1 Non-recurring 15.1 7.9 1.9 0.9 25.8 Total $ 434.9 $ 177.7 $ 88.9 $ 71.2 $ 772.7 For the Six Months Ended June 30, 2025 Segments (in millions) Index Ana

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 8,941 characters as filed

SEGMENT INFORMATION ASC Subtopic 280-10, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available. This information is regularly evaluated by the Chief Operating Decision Maker (CODM) to allocate resources and assess performance. MSCIs Chief Executive Officer, who serves as the CODM, reviews financial information on an operating segment basis to make operational decisions and assess financial performance. The CODM measures and evaluates operating segments based on segment operating revenues and Adjusted EBITDA. Adjusted EBITDA is used to assess segment performance and guide resource allocation, including decisions related to capital allocations and acquisitions. Additionally, Adjusted EBITDA is used to monitor actual performance against budget and to establish managements compensation. The CODM also uses Adjusted EBITDA for competitive analysis, benchmarking MSCIs performance against its competitors to evaluate segment performance. Adjusted EBITDA for each segment is calculated by subtracting segment Adjusted EBITDA expenses from segment operating revenues. MSCI excludes the following items from segment Adjusted EBITDA and Adjusted EBITDA expenses: provision for income taxes; other expense (income), net; depreciation and amortization of property, equipment and leasehold improvements; amortization of intangible assets; and, a

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 2,859 characters as filed

SHAREHOLDERS EQUITY (DEFICIT) This note reflects the share repurchases and related activity as well as share-based compensation activity recognized by the Company for all periods referenced. Stock Repurchase Program On October 25, 2025, the Board of Directors authorized a new stock repurchase program (the 2025 Repurchase Program) for the repurchase of up to an aggregate of $3.0 billion worth of shares of MSCIs common stock, which superseded and replaced the previously existing share repurchase program. Share repurchases made pursuant to the 2025 Repurchase Program may take place in the open market or in privately negotiated transactions from time to time based on market and other conditions. This authorization may be modified, suspended or terminated by the Board of Directors at any time without prior notice. As of June 30, 2026, there was $1.6 billion of available authorization remaining under the 2025 Repurchase Program. The following table provides information with respect to repurchases of the Companys common stock made on the open market: Six months ended (in millions, except per share data) Average Price Paid Per Share Total Number of Shares Repurchased Dollar Value of Shares Repurchased 1 June 30, 2026 $ 558 1.0 $ 544.3 June 30, 2025 $ 558 0.5 $ 286.6 __________________________ 1 The values in this column exclude the 1% excise tax incurred on share repurchases pursuant to the Inflation Reduction Act. Any excise tax incurred is recognized as part of the cost of the shar

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 318 characters as filed

SUBSEQUENT EVENTS On July 20, 2026, the Board of Directors declared a quarterly cash dividend of $2.05 per share for the three months ending September 30, 2026 (third quarter 2026). The third quarter 2026 dividend is payable on August 28, 2026 to shareholders of record as of the close of trading on August 14, 2026.

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.