Cash conversion remains highly efficient, with an OCF/NI ratio of 1.42 in 2026Q1, enabling the firm to sustain a 40.6% FCF margin while aggressively returning capital to shareholders.
| 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 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 3.08B | 2.9B | 2.84B | 2.15B | 1.47B | 2B | 2.15B | 1.68B | 1.46B | 754.6M | 1.23B | 1.15B | 1.02B | 926.8M | 823.1M | 803.3M | 653.3M | 643.8M | 534.7M | 984M | 752.5M | 707.9M | 519.7M | 468.4M | 334.8M | 306.3M | 67.6M | 344.7M | 342.2M |
| Operating CF Margin % | - | 37.59% | 40.04% | 36.36% | 26.96% | 32.25% | 39.96% | 34.69% | 32.89% | 17.95% | 34.02% | 33.11% | 30.55% | 31.18% | 30.15% | 35.22% | 32.15% | 35.82% | 30.46% | 43.56% | 36.94% | 40.88% | 36.13% | 37.57% | 32.72% | 38.45% | 11.22% | 17.48% | 17.69% |
| Operating CF Growth % | 36.19% | 2.22% | 31.94% | 45.93% | -26.48% | -6.57% | 28.12% | 14.64% | 93.63% | -38.46% | 6.28% | 13.25% | 9.9% | 12.6% | 2.46% | 22.96% | 1.48% | 20.4% | -45.66% | 30.76% | 6.3% | 36.21% | 10.95% | 39.9% | 9.3% | 353.11% | -80.39% | 0.73% | - |
| Net Income | 2.5B | 2.46B | 2.06B | 1.61B | 1.37B | 2.21B | 1.78B | 1.42B | 1.31B | 1B | 266.6M | 941.3M | 988.7M | 804.5M | 690M | 571.4M | 507.8M | 402M | 457.6M | 701.5M | 753.9M | 560.8M | 425.1M | 363.9M | 288.9M | 212.2M | 158.5M | 256M | 280.1M |
| Depreciation & Amortization | 489M | 480M | 431M | 373M | 331M | 257M | 220M | 200M | 191.9M | 158.3M | 126.7M | 113.5M | 95.6M | 93.4M | 93.5M | 79.2M | 66.3M | 64.1M | 75.1M | 42.9M | 39.5M | 35.2M | 34.1M | 32.6M | 24.6M | 17M | 16.6M | 140.9M | 141.6M |
| Stock-Based Compensation | 232M | 232M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.2M | 0 | 0 | 0 | 0 | 10.8M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -12M | -17M | -62M | -38M | 48M | -218M | -44M | -38M | -98.9M | 88.3M | -153.1M | 18.1M | 29.9M | -27.2M | 36.1M | 10.3M | -10.6M | 16.5M | -17.3M | -76.4M | -27.2M | -20.2M | -9.6M | -400K | -3.6M | -800K | -2.3M | 24.5M | -49.2M |
| Other Non-Cash Items | -399M | 1M | 261M | 247M | 148M | 152M | 154M | 195M | 140.1M | -40.8M | 36M | 44.6M | -70.2M | 20.5M | 57.9M | 49.5M | 55.2M | 57.5M | -15.3M | -7.3M | -185.5M | 127.2M | 85.3M | 33.9M | 29.9M | 4M | 300K | 9.3M | 28.8M |
| Working Capital Changes | 276M | -254M | 150M | -38M | -427M | -400M | 38M | -104M | -81.6M | -451.8M | 949.9M | 36.1M | -25.4M | 35.6M | -54.4M | 92.9M | 34.6M | 103.7M | -28.6M | 323.3M | 171.8M | 4.9M | -15.2M | 27.6M | -5M | 73.9M | -105.5M | -94.8M | -59.1M |
| Change in Receivables | -250M | -203M | -187M | -12M | 34M | -257M | 31M | -134M | -136.1M | -148.1M | -104.8M | -25.4M | -98.3M | -67M | -128.2M | 17.1M | -54.4M | -14.9M | 26.2M | 36.7M | -42.4M | -53.1M | -87.3M | -91.8M | -16.6M | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.2M | 83.4M | 0 | 0 | 0 | 0 |
| Change in Payables | 554M | -55M | 225M | 76M | -161M | 80M | 247M | 77M | -134M | -638.4M | 908.7M | 51.4M | 59.2M | -2.9M | 101.8M | 24.4M | 83.5M | 50.4M | -118.4M | 53.9M | 141.4M | -16M | 36.5M | 30.6M | -66.8M | 0 | 0 | 0 | 0 |
| Cash from Investing | -313M | 2M | -1.06B | -247M | -262M | -2.62B | -1.1B | 24M | -406.4M | -3.43B | 56.6M | -92M | -748.7M | -261.9M | -50.2M | -267.6M | -228.8M | -93.8M | -319.3M | -124.7M | 116.1M | -150.4M | -24.8M | -17.1M | -223.6M | -30M | -33.6M | -110.1M | -104.7M |
| Capital Expenditures | -91M | -326M | -317M | -271M | -283M | -139M | -103M | -69M | -90.4M | -90.6M | -115.2M | -89M | -74.6M | -42.3M | -45M | -67.7M | -79M | -90.7M | -84.4M | -181.8M | -31.1M | -31.3M | -21.3M | -17.9M | -18.1M | -14.8M | -12.3M | -44.1M | -55.4M |
| CapEx % of Revenue | 1.16% | 4.22% | 4.47% | 4.58% | 5.18% | 2.24% | 1.92% | 1.43% | 2.03% | 2.15% | 3.2% | 2.55% | 2.24% | 1.42% | 1.65% | 2.97% | 3.89% | 5.05% | 4.81% | 8.05% | 1.53% | 1.81% | 1.48% | 1.44% | 1.77% | 1.86% | 2.04% | 2.24% | 2.86% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 41M | 64M | 1.2B | 703M | 736M | 703M | 376M | 321M | 269.5M | 245.3M | 243.2M | 569.9M | 539M | 234.6M | 66.2M | 64.2M | 54.9M | 10M | 7.1M | 46.6M | 115.2M | 97.1M | 23.3M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -245M | 32M | 0 | 0 | 220M | -11M | 0 | 5M | 0 | 113.2M | -23.1M | 39.7M | 21.7M | 0 | 0 | 0 | 0 | 0 | 900K | 0 | 0 | 0 | 0 | 800K | 200K | 0 | -3.9M | -66.7M | -76.3M |
| Cash from Financing | -3.48B | -3.06B | -1.45B | -1.58B | -1.21B | -122M | -328M | -1.55B | -411.5M | 1.61B | -964.4M | -461M | -880.7M | -498.8M | 202.6M | -417.7M | -241.3M | -348.8M | -344.8M | -861.5M | -965.2M | -666.5M | -162.3M | -227.7M | -236.6M | -233M | 81.6M | -211.7M | -227.3M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -1.57B | -1.66B | -1.31B | -511M | -1.04B | -795M | -556M | -1.02B | -217.9M | -192.9M | -705.4M | -1.07B | -1.12B | -757.1M | -79.8M | -287.4M | -188.9M | 19.8M | -569.4M | -1.67B | -988.3M | -602.6M | -116.3M | -93.8M | -315.9M | -204.7M | -211.2M | -186.4M | -182M |
| Dividends Paid | -691M | -701M | -620M | -564M | -515M | -463M | -420M | -378M | -337.2M | -290.4M | -285.1M | -272.1M | -236M | -197.3M | -143M | -121M | -98.6M | -94.5M | -96.8M | -85.2M | -79.5M | -60.3M | -44.7M | -26.8M | -27.8M | -28.3M | -7.2M | -120.1M | -137.4M |
| Share Repurchases | -1.56B | -1.71B | -1.38B | -561M | -1.07B | -833M | -607M | -1.07B | -264.8M | -248.5M | -783.2M | -1.16B | -1.22B | -893.1M | -196.5M | -333.8M | -223.6M | 0 | -592.9M | -1.74B | -1.09B | -691.7M | -221.3M | -172.8M | -369.9M | -267.6M | -223.9M | -237.9M | -220.2M |
| Other Financing | -1.22B | -5M | -7M | -9M | -1M | -5M | -1M | -3M | -4.4M | -3.2M | 26.1M | 26.7M | 36.6M | 26.3M | 6.9M | 2M | 2.2M | 1.3M | 7.5M | 52.2M | 103.2M | 0 | 0 | 0 | 0 | 0 | 0 | 29.7M | 52M |
| Net Change in Cash | -670M | -24M | 278M | 361M | -42M | -786M | 765M | 147M | 613.5M | -980M | 294.1M | 537.9M | -700M | 164.1M | 995.4M | 100.4M | 185.7M | 228M | -180.4M | 18.2M | -77.9M | 486M | 0 | 229.2M | -123.3M | 44.1M | 115.7M | 22.6M | 8.8M |
| Free Cash Flow | 2.99B | 2.58B | 2.52B | 1.88B | 1.19B | 1.87B | 2.04B | 1.61B | 1.37B | 664M | 1.11B | 1.06B | 944M | 884.5M | 778.1M | 735.6M | 574.3M | 553.1M | 450.3M | 802.2M | 721.4M | 676.6M | 498.4M | 450.5M | 316.7M | 291.5M | 55.3M | 300.6M | 286.8M |
| FCF Margin % | 38% | 33.36% | 35.57% | 31.78% | 21.78% | 30.01% | 38.04% | 33.26% | 30.85% | 15.79% | 30.82% | 30.55% | 28.31% | 29.76% | 28.5% | 32.25% | 28.26% | 30.78% | 25.65% | 35.51% | 35.41% | 39.07% | 34.65% | 36.14% | 30.95% | 36.59% | 9.18% | 15.25% | 14.83% |
| FCF Growth % | 19.87% | 2.14% | 34.1% | 57.85% | -36.17% | -8.66% | 27.21% | 17.17% | 106.43% | -40.23% | 4.35% | 12.78% | 6.73% | 13.67% | 5.78% | 28.09% | 3.83% | 22.83% | -43.87% | 11.2% | 6.62% | 35.75% | 10.63% | 42.25% | 8.64% | 427.12% | -81.6% | 4.81% | - |
| FCF per Share | 16.88 | 14.31 | 13.80 | 10.22 | 6.45 | 9.93 | 10.79 | 8.38 | 7.05 | 3.42 | 5.69 | 5.23 | 4.40 | 3.96 | 3.43 | 3.21 | 2.43 | 2.33 | 1.84 | 2.95 | 2.47 | 2.21 | 1.64 | 1.48 | 1.01 | 0.91 | 0.17 | 0.91 | 0.84 |
| FCF Conversion (FCF/Net Income) | 1.20x | 1.18x | 1.38x | 1.34x | 1.07x | 0.91x | 1.21x | 1.18x | 1.12x | 0.75x | 4.60x | 1.23x | 1.03x | 1.15x | 1.19x | 1.41x | 1.29x | 1.60x | 1.17x | 1.40x | 1.00x | 1.26x | 1.22x | 1.29x | 1.16x | 1.44x | 0.43x | 1.35x | 1.22x |
| Interest Paid | 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 | 0 |
| Taxes Paid | 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 | 0 |
Regulatory and cyclical sensitivity
As reported in financial statements, MCO consistently demonstrates strong cash conversion, with OCF/NI ratios frequently exceeding 1.20, suggesting that the firm's reported net income is well-supported by actual cash inflows rather than being inflated by non-cash accounting accruals or aggressive revenue recognition practices.
The consistent premium of operating cash flow over net income indicates a high quality of earnings, likely driven by the deferred revenue nature of the Analytics segment and the upfront billing common in ratings services. Investors should monitor periods where this ratio dips toward parity, as it may signal a shift in billing cycles or a temporary increase in uncollected receivables.
Based on quarterly data, MCO maintains a robust FCF margin profile that peaked at 45.0% in 2025Q3, reflecting the firm's ability to generate significant discretionary cash flow even during periods of variable debt issuance and fluctuating market demand for credit-related analytical tools.
The trajectory of free cash flow appears highly correlated with the cyclicality of the MIS segment, yet the firm maintains a structural floor that prevents significant cash burn. This suggests that the business model is inherently self-funding, allowing for consistent capital returns to shareholders regardless of short-term volatility in global bond markets.
According to recent SEC filings, working capital changes have frequently acted as a net positive contributor to operating cash flow, with a notable $284 million inflow in 2025Q3, indicating efficient management of receivables and the strategic benefit of collecting fees in advance of service delivery.
The volatility in working capital, ranging from significant inflows to the $221 million outflow in 2025Q2, warrants further investigation into the timing of large-scale contract renewals. This fluctuation appears to be a function of the firm's billing cadence rather than operational inefficiency, suggesting that cash flow timing is a key variable for short-term liquidity modeling.
Based on reported figures, MCO utilizes its robust free cash flow to aggressively fund share repurchases, which reached $1.5 billion in 2026Q1, demonstrating a clear management preference for returning capital to shareholders over hoarding cash or pursuing excessive inorganic growth through large-scale acquisitions.
The scale of share repurchases relative to net income suggests that management views the firm's own equity as a primary investment vehicle. While this strategy has historically supported EPS growth, investors should monitor whether the reliance on debt-funded buybacks remains sustainable if interest rate environments compress the firm's interest coverage ratios.
Quick answers to the most common questions about buying MCO stock.
Moody's Corporation (MCO) generated $2.90B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Moody's Corporation (MCO) generated $2.58B 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.
Moody's Corporation (MCO) spent $326.0M 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, Moody's Corporation (MCO) returned $701.0M to shareholders via cash dividends and spent $1.71B on share repurchases. This shows the company's commitment to returning capital to its equity investors.