Free cash flow remains highly erratic, evidenced by a 2026Q1 FCF margin of -91.2% driven by significant working capital outflows of $402.7M.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash from Operations | 462.98M | 576.3M | 427.49M | 158.47M | 32.99M | 936.98M | 429.21M | 209.31M | 390.89M | 233.18M | 231.46M | 142.3M | 208.91M | 117.66M | 110.73M |
| Operating CF Margin % | - | 37.99% | 35.79% | 18.54% | 3.35% | 60.82% | 45.5% | 28.04% | 44.13% | 34.06% | 37.73% | 25.79% | 40.27% | 28.6% | 28.7% |
| Operating CF Growth % | 29.78% | 34.81% | 169.75% | 380.31% | -96.48% | 118.3% | 105.06% | -46.45% | 67.63% | 0.75% | 62.65% | -31.88% | 77.56% | 6.25% | - |
| Net Income | 221.2M | 233.04M | 151.49M | -24.7M | 168.68M | 422.98M | 218.44M | 135.69M | 208M | 126.52M | 141.87M | 120.22M | 32.55M | 70.22M | 35.22M |
| Depreciation & Amortization | 12.64M | 12.06M | 10.44M | 8.32M | 7.97M | 7.24M | 4.71M | 4.96M | 4.63M | 3.54M | 3.18M | 2.63M | 2.27M | 2.3M | 2.51M |
| Stock-Based Compensation | 153.99M | 0 | 161.44M | 158.19M | 128.94M | 167.94M | 133.62M | 124.21M | 123.04M | 96.3M | 77.05M | 46.13M | 119.76M | 48.54M | 42.04M |
| Deferred Taxes | 43.25M | 0 | 35.07M | 0 | 26.79M | 22.86M | 39M | 3.67M | 6.54M | 191.7M | -1.01M | 796K | -753K | 261K | -284K |
| Other Non-Cash Items | 65.6M | 277.42M | -8.69M | -17.38M | 14.76M | -30.96M | 2M | -22.8M | -97K | -163.18M | -1.73M | 1.69M | 6.87M | 3.84M | 6.6M |
| Working Capital Changes | -52.98M | 53.77M | 77.73M | 34.05M | -314.15M | 346.92M | 31.45M | -36.43M | 48.78M | -21.7M | 12.11M | -29.17M | 48.22M | -7.5M | 24.65M |
| Change in Receivables | -33.35M | -36.75M | -1.83M | 0 | -20.32M | 26.94M | -46.7M | 10.7M | 963K | -35.61M | 5.54M | -7.99M | 4.6M | 5.8M | -25.7M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 264.75M | 57.26M | 0 | 46.44M | 8.69M | 16.05M | -21.23M | 35.96M | -22.96M | 48.07M |
| Change in Payables | 19.91M | 18.23M | 21K | 23.74M | -45.04M | 52.87M | 21.46M | -2.57M | 1.69M | 3.61M | -6.22M | 1.75M | 11.1M | 238K | 2.13M |
| Cash from Investing | -61.39M | -195.97M | 17.11M | 48.57M | -11.18M | -17.01M | -39.95M | -51.87M | 9.28M | -69.43M | 1.44M | -1.74M | 18.54M | 71.67M | -113.12M |
| Capital Expenditures | -46.02M | -36.33M | -12.09M | -16.7M | -5.96M | -16.43M | -40.66M | -6.47M | -6.92M | -5.65M | -2.87M | -4M | -3.89M | -1.62M | -3.68M |
| CapEx % of Revenue | 3.01% | 2.4% | 1.01% | 1.95% | 0.6% | 1.07% | 4.31% | 0.87% | 0.78% | 0.82% | 0.47% | 0.72% | 0.75% | 0.39% | 0.95% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 228.82M | 369.07M | 184.6M | 210.36M | 265.25M | 263.34M | 211.83M | 213.23M | 143.92M | 154.96M | 54.26M | 56.08M | 57.41M | 80.62M | 149.51M |
| Other Investing | 29.99M | 18.5M | -6.58M | 0 | -3M | 70K | -200K | 0 | 366K | 387K | -799K | -18K | 631K | 379K | -356K |
| Cash from Financing | -431.59M | -283.9M | -215.1M | -229.17M | -326.9M | -602.54M | -351.79M | -252.69M | -351.74M | -272.51M | -157.9M | -89.74M | -329.15M | -73.5M | 67.28M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -180.22M | -74.59M | -10.84M | -47M | -147.54M | -104.15M | -44.33M | -51.17M | -33.77M | -12.49M | -3.31M | -90K | 0 | 0 | 0 |
| Dividends Paid | -218.56M | -208.7M | -184.16M | -182.16M | -174.65M | -479.96M | -282.92M | -209.18M | -313.83M | -255.69M | -154.7M | -80.91M | -410.68M | -75.52M | -2.27M |
| Share Repurchases | -180.22M | -74.59M | -10.84M | -47M | -147.54M | -104.15M | -44.33M | -51.17M | -33.77M | -12.49M | -3.31M | -7.71M | 0 | 0 | 0 |
| Other Financing | -32.81M | -602K | -20.1M | -15K | -4.71M | -18.43M | -24.54M | 7.66M | -4.15M | -4.33M | 118K | -8.74M | -66.5M | -38.11M | 67.28M |
| Net Change in Cash | -31.64M | 96.19M | 225.96M | -20.32M | -313.48M | 317.73M | 34.71M | -93.2M | 47.88M | -105.73M | 70.9M | 50.08M | -105.08M | 117.4M | 65.39M |
| Free Cash Flow | 416.96M | 539.97M | 415.39M | 141.78M | 27.04M | 920.55M | 388.56M | 202.84M | 383.97M | 227.54M | 228.59M | 138.31M | 205.02M | 116.03M | 107.05M |
| FCF Margin % | 27.25% | 35.6% | 34.77% | 16.59% | 2.74% | 59.75% | 41.19% | 27.17% | 43.35% | 33.24% | 37.27% | 25.06% | 39.52% | 28.21% | 27.74% |
| FCF Growth % | -0.05% | 29.99% | 192.99% | 424.38% | -97.06% | 136.92% | 91.56% | -47.17% | 68.75% | -0.46% | 65.28% | -32.54% | 76.69% | 8.39% | - |
| FCF per Share | 5.25 | 6.81 | 5.42 | 2.07 | 0.38 | 13.45 | 6.40 | 3.65 | 7.57 | 6.04 | 9.43 | 6.47 | 12.88 | 15.07 | 13.90 |
| FCF Conversion (FCF/Net Income) | 1.88x | 2.47x | 3.14x | -6.42x | 0.22x | 2.57x | 2.40x | 1.99x | 2.78x | 7.93x | 6.03x | 4.30x | -69.36x | 1.68x | 3.14x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 2.3M | 0 | 2.62M | 0 | 76.42M | 55.19M | 305K | 13.4M | 23.49M | 31.84M | 28.61M | 26M | 5.65M | 1.42M | 2.86M |
Working capital volatility
As reported in recent financial statements, Moelis & Company exhibits a volatile relationship between net income and operating cash flow, with OCF/NI ratios swinging from -9.96 in 2024Q1 to 10.63 in 2024Q2, highlighting the significant impact of timing-related accruals on the firm's reported cash generation.
The extreme variance in the conversion of net income to cash suggests that GAAP earnings are a poor proxy for short-term liquidity. Investors should monitor the persistent disconnect between accounting profit and cash inflows, which appears driven by the lumpy nature of success fee recognition and the timing of compensation payouts.
Based on the provided cash flow data, Moelis & Company's free cash flow trajectory remains highly erratic, with quarterly FCF margins fluctuating between -91.2% and 71.4% over the last ten quarters, underscoring the firm's sensitivity to the timing of deal closures and associated cash collections.
The inability to maintain a consistent FCF margin suggests that the firm's cash flow profile is inherently tied to the cyclicality of M&A and restructuring mandates. This lack of predictability warrants caution, as the firm's cash-generating capacity appears to be more a function of deal-closing timing than underlying operational efficiency.
According to the firm's cash flow statements, working capital changes are the primary driver of quarterly cash flow volatility, with a massive $402.7M outflow in 2026Q1 contrasting sharply with the $152.2M inflow observed in 2025Q4, indicating significant fluctuations in accounts receivable and accrued compensation.
These dramatic swings in working capital suggest that the firm's cash position is highly susceptible to the timing of client payments and the settlement of variable compensation. Analysts should interpret these movements as a structural feature of the advisory business rather than a sign of operational distress, though the magnitude of these shifts remains a key risk factor.
As evidenced by historical cash flow data, Moelis & Company consistently prioritizes capital returns, with dividends and buybacks frequently exceeding free cash flow in periods of low deal activity, such as the $172.2M total return in 2026Q1 despite a negative FCF of $291.6M.
The firm's willingness to fund shareholder distributions during periods of negative cash flow suggests a management philosophy that prioritizes capital return over balance sheet preservation. This approach may indicate confidence in future cash inflows, but it also leaves the firm with a thinner margin of safety during prolonged market downturns.
Quick answers to the most common questions about buying MC stock.
Moelis & Company (MC) generated $576.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Moelis & Company (MC) generated $540.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Moelis & Company (MC) spent $36.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Moelis & Company (MC) returned $208.7M to shareholders via cash dividends and spent $74.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.