Cash conversion remains highly efficient, evidenced by an OCF/NI ratio that reached 3.23 in 2024Q2, even as FCF margins remain sensitive to performance-fee cycles.
| 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 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.08B | 1.01B | 932.1M | 874.3M | 1.05B | 1.26B | 1.01B | 929.1M | 1.14B | 1.17B | 1.05B | 1.21B | 1.44B | 957.1M | 633.2M | 708.5M | 481.2M | 242.93M | 507.96M | 313.89M | 293.3M | 204.08M | 177.89M | 116.52M | 127.3M | 96.17M | 153.71M | 89.1M | 45.4M | 16.2M | 6.2M |
| Operating CF Margin % | - | 41.33% | 45.67% | 42.49% | 45.27% | 52.2% | 49.78% | 41.49% | 47.96% | 50.78% | 47.86% | 48.83% | 57.23% | 43.73% | 35.07% | 41.56% | 35.43% | 28.86% | 43.86% | 22.91% | 25.06% | 22.27% | 26.95% | 23.54% | 26.38% | 23.56% | 33.51% | 17.18% | 19.04% | 17% | 12.3% |
| Operating CF Growth % | 69.59% | 8.45% | 6.61% | -17.1% | -16.24% | 24.76% | 8.63% | -18.54% | -2.55% | 11.43% | -13.43% | -15.57% | 50.13% | 51.15% | -10.63% | 47.24% | 98.09% | -52.18% | 61.83% | 7.02% | 43.72% | 14.72% | 52.67% | -8.47% | 32.36% | -37.43% | 72.52% | 96.26% | 180.25% | 161.29% | - |
| Net Income | 754.7M | 716.6M | 740.6M | 906.1M | 1.39B | 890.1M | 427M | 305.1M | 532.3M | 1.01B | 739M | 833.7M | 767.4M | 669.6M | 411.4M | 359.6M | 287.3M | 212.92M | 131.9M | 181.96M | 151.28M | 119.07M | 77.15M | 60.53M | 55.94M | 49.99M | 56.66M | 72.2M | 25.6M | 1.6M | -1.4M |
| Depreciation & Amortization | 125.9M | 170.7M | 42.4M | 61.3M | 67.4M | 52.3M | 159.6M | 165.8M | 136.8M | 106.7M | 129.7M | 134.2M | 139.1M | 142.2M | 200M | 112.7M | 74.1M | 45.68M | 46.62M | 45.35M | 39M | 34.92M | 28.35M | 25.69M | 23.96M | 38.46M | 31.02M | 26.1M | 20.1M | 8.6M | 9M |
| Stock-Based Compensation | 179.1M | 202.8M | 111.6M | 112.1M | 113.8M | 126.7M | 119.2M | 90.4M | 101.1M | 90.4M | 80.4M | 102.7M | 113.7M | 84.1M | 69.3M | 52.4M | 19.5M | 8.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 75.9M | 533.1M | 31.4M | 31.4M | 32M | 91.2M | 26.8M | -55.8M | 51.9M | -123.6M | 59.3M | 101.2M | 81M | 27.7M | 11.1M | 35.2M | 39.9M | 28.7M | -30.82M | 31.34M | 31.34M | 31.69M | 31.62M | 31.05M | 23.23M | 5.73M | 6.56M | 14.9M | 10.4M | 1M | -200K |
| Other Non-Cash Items | -285.7M | -666.1M | 62.9M | -8M | -685.1M | -21.1M | 266.7M | 546.9M | 322.6M | 97.1M | -1.9M | 12.2M | 126.1M | -29.5M | -12.7M | 113.4M | 43.88M | 19.26M | 298.59M | 7.11M | 18.03M | 3.2M | 10.41M | 3.2M | 666K | -245K | 0 | 200K | 0 | 100K | 3M |
| Working Capital Changes | 68.1M | 53.8M | -56.8M | -228.6M | 138.5M | 120M | 10M | -123.3M | -4.1M | -8.9M | 43.8M | 29.2M | 209.6M | 63M | -45.9M | 35.2M | 16.52M | -72.25M | 61.68M | 48.13M | 53.64M | 15.2M | 30.36M | -3.95M | 23.5M | 2.24M | 59.47M | -24.3M | -10.7M | 4.9M | -4.2M |
| Change in Receivables | -232.4M | -49.8M | 0 | 0 | 87M | 31.7M | 1.1M | 0 | 14.4M | 0 | 29.6M | 54.5M | 26.5M | 0 | 0 | 22.6M | 0 | 0 | 102.79M | 0 | 0 | 0 | 0 | 0 | 6.27M | 15.23M | 187.31M | -163.3M | -38.1M | -4M | -8.5M |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.7M | 0 | 66.38M | -60.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -414.4M | -243.8M | 379.1M | 264.5M | -109.9M | -583.7M | -53.7M | -24.4M | -18.2M | 13.8M | -1.33B | -324.5M | -1.27B | -50.3M | -802.3M | -67.7M | -973.8M | -181.5M | -93.61M | -580.75M | -165.08M | -82.03M | -478.27M | -44.83M | -138.92M | -343.67M | -111.73M | -112.9M | -72.7M | -327.3M | -29.2M |
| Capital Expenditures | -8.3M | -6.1M | -3.4M | -12.4M | -11.4M | -8.4M | -8.5M | -9.6M | -18.7M | -18.5M | -20.2M | -38.2M | -19.2M | -24M | -20M | -16.1M | -8.8M | -2.57M | -9.55M | -16.82M | -21.51M | -14.52M | -6.98M | -23.89M | -6.15M | -7.23M | -6.24M | -6.1M | -4.3M | -1.6M | -900K |
| CapEx % of Revenue | 0.35% | 0.25% | 0.17% | 0.6% | 0.49% | 0.35% | 0.42% | 0.43% | 0.79% | 0.8% | 0.92% | 1.54% | 0.76% | 1.1% | 1.11% | 0.94% | 0.65% | 0.3% | 0.82% | 1.23% | 1.84% | 1.58% | 1.06% | 4.83% | 1.27% | 1.77% | 1.36% | 1.18% | 1.8% | 1.68% | 1.79% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 3.69B | 3.58B | 2.84B | 3.23B | 3.28B | 2.59B | 2.41B | 2.47B | 3.11B | 3.55B | 3.64B | 2.29B | 2.12B | 1.45B | 1.32B | 716.2M | 794.9M | 808.83M | 758.08M | 863.73M | 308.96M | 301.48M | 21.17M | -92.71M | -61.66M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 13.1M | -9.8M | 0 | -700K | 0 | 0 | 0 | 42.3M | -7.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27K | 0 | 0 | 0 | 0 | -85.17M | -60K | -14K | 3.73M | -476K | -1.06M | -3.3M | -1.8M | 0 | -3.3M |
| Cash from Financing | -1.11B | -1.15B | -1.18B | -758.3M | -1.4B | -798.3M | -455.4M | -934.7M | -983.1M | -1.19B | 200.9M | -857.7M | -77.6M | -869.1M | 146.2M | -503.8M | 545M | -202.27M | -238.34M | 272.55M | -75.08M | -122.27M | 215.24M | 153.7M | -34.15M | 289.27M | -63.96M | 54M | 28.2M | 327.1M | 15.7M |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -736.9M | -706.3M | -810M | -395.9M | -760.1M | -628.1M | -630M | -491.6M | -496.1M | -351.3M | 432.4M | -355.9M | -149.4M | 32.5M | 12.5M | -33M | 46.4M | -2.41M | 149.11M | 117.33M | -483.71M | -53.42M | 15.81M | -22.31M | -30.43M | -9.11M | -48.86M | -9.3M | -2.6M | 158.2M | 0 |
| Dividends Paid | -700K | -1M | -1.4M | -1.5M | -1.6M | -1.7M | -16.8M | -65.3M | -64.4M | -44.9M | 0 | 0 | 0 | 0 | 0 | 0 | -101.05M | -119.56M | -252.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -736.9M | -706.3M | -816.3M | -409.3M | -775.3M | -745.8M | -650.2M | -502.1M | -505.8M | -393.2M | -33.4M | -413.7M | -190.8M | -15.7M | -60.9M | -61M | 0 | -39.53M | -65.49M | -436M | -536.48M | -82.32M | -194.42M | -33.69M | -30.43M | -9.11M | -48.86M | -9.3M | -2.6M | -60M | 0 |
| Other Financing | -421.9M | -514.6M | -462.1M | -360.9M | -580.4M | -335.5M | -333.4M | -338.5M | -392M | -533.5M | -456.5M | -499.1M | -654.1M | -460.3M | -281.3M | -260.8M | 139.65M | 150.03M | -106.07M | 3.76M | -7.93M | -16.67M | -12.8M | -7.85M | 33.45M | 424.38M | 8.4M | 101.3M | -200K | 0 | 2.5M |
| Net Change in Cash | -440.4M | -364M | 136.4M | 384.4M | -479.3M | -131.2M | 500.1M | -25.9M | 126M | 8.7M | -133M | 13.2M | 81M | 39.2M | -19.1M | 136.2M | 53.8M | -136.94M | 173.48M | 21.23M | 61.31M | 146K | -84M | 225.63M | -45.72M | 41.81M | -22.27M | 30.2M | 900K | 16M | -14.1M |
| Free Cash Flow | 1.07B | 1B | 928.7M | 861.9M | 1.04B | 1.25B | 1B | 919.5M | 1.12B | 1.15B | 1.03B | 1.18B | 1.42B | 933.1M | 613.2M | 692.4M | 471.9M | 240.64M | 498.41M | 309.83M | 279.49M | 189.56M | 170.91M | 92.63M | 121.15M | 88.94M | 147.48M | 83M | 41.1M | 14.6M | 5.3M |
| FCF Margin % | 45.22% | 41.08% | 45.5% | 41.88% | 44.78% | 51.85% | 49.36% | 41.06% | 47.17% | 49.97% | 46.94% | 47.29% | 56.46% | 42.63% | 33.96% | 40.61% | 34.74% | 28.59% | 43.03% | 22.62% | 23.88% | 20.68% | 25.9% | 18.71% | 25.11% | 21.79% | 32.15% | 16% | 17.23% | 15.32% | 10.52% |
| FCF Growth % | 15.35% | 8.19% | 7.75% | -17.39% | -16.59% | 24.98% | 8.84% | -18.04% | -2.6% | 11.82% | -12.33% | -17.12% | 51.93% | 52.17% | -11.44% | 46.73% | 96.1% | -51.72% | 60.86% | 10.86% | 47.45% | 10.91% | 84.52% | -23.54% | 36.21% | -39.69% | 77.68% | 101.95% | 181.51% | 175.47% | - |
| FCF per Share | 38.92 | 30.45 | 25.73 | 20.42 | 21.29 | 27.92 | 21.43 | 18.17 | 20.85 | 19.66 | 18.07 | 20.54 | 24.28 | 16.46 | 11.57 | 13.06 | 9.55 | 5.55 | 13.04 | 7.31 | 6.19 | 4.24 | 4.31 | 1.54 | 3.58 | 2.61 | 4.32 | 2.44 | 0.88 | 1.04 | 0.35 |
| FCF Conversion (FCF/Net Income) | 1.42x | 1.41x | 1.82x | 1.30x | 0.92x | 2.23x | 4.99x | 59.18x | 4.68x | 1.70x | 2.22x | 2.38x | 3.31x | 2.65x | 3.64x | 4.30x | 3.47x | 4.08x | -383.37x | 1.73x | 1.94x | 1.71x | 2.31x | 1.92x | 2.28x | 1.92x | 2.71x | 1.23x | 1.77x | -1.93x | -2.58x |
| Interest Paid | 0 | 137.9M | 138.2M | 110.4M | 109.4M | 103M | 88.3M | 84.1M | 76.9M | 82.1M | 85M | 76.4M | 67.9M | 87.4M | 79.8M | 75.9M | 61.6M | 58.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 110.7M | 142.5M | 314.5M | 120.2M | 87.1M | 12.4M | 102.7M | 160.2M | 165M | 152.3M | 89.6M | 110.7M | 82.8M | 51.6M | 46.6M | 49.2M | 17.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Active management fee compression
As reported in recent financial filings, MGRB consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio reaching as high as 3.23 in 2024Q2, suggesting that non-cash charges and accounting adjustments play a substantial role in the firm's reported profitability profile.
The persistent gap between net income and operating cash flow suggests that GAAP earnings may understate the actual cash-generating capacity of the underlying boutique affiliates. Investors should monitor whether this divergence is driven primarily by non-cash amortization of intangibles or if it reflects a structural disconnect between accounting profit and cash availability.
Based on the provided quarterly data, free cash flow margins have demonstrated significant volatility, ranging from 33.2% to 55.0%, which indicates that the firm's cash generation is highly sensitive to the performance-fee-driven revenue cycles inherent in its diverse portfolio of alternative and traditional asset management boutiques.
While the firm maintains robust FCF margins, the lack of a consistent upward trajectory suggests that the business model remains vulnerable to market-driven fluctuations in AUM. This variability warrants further investigation into the sustainability of cash flows during periods of sustained equity market weakness or reduced performance fee realization.
According to the company's cash flow statements, management has aggressively utilized cash for share repurchases, with outflows reaching $353.1 million in 2025Q4, while simultaneously funding strategic acquisitions, such as the $460.6 million outlay in 2025Q2, to bolster the firm's exposure to high-growth alternative asset management strategies.
The heavy reliance on share buybacks suggests that management views the current stock price as an attractive entry point relative to the intrinsic value of its affiliate stakes. However, the simultaneous pursuit of acquisitions implies a dual-track strategy that balances internal capital return with the need to continuously refresh the boutique portfolio.
As evidenced by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $131.4 million outflow in 2025Q1 to a $78.7 million inflow in 2025Q3, which highlights the operational complexity of managing cash flows across a decentralized network of independent investment boutiques.
These fluctuations in working capital suggest that the timing of fee collections and affiliate-level distributions is not perfectly synchronized with corporate cash needs. Investors should monitor these swings as they may temporarily obscure the underlying cash-generating efficiency of the core business during specific reporting periods.
Quick answers to the most common questions about buying MGRB stock.
Affiliated Managers Group, Inc. (MGRB) generated $1.01B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Affiliated Managers Group, Inc. (MGRB) generated $1.00B 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.
Affiliated Managers Group, Inc. (MGRB) spent $6.1M 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, Affiliated Managers Group, Inc. (MGRB) returned $1.0M to shareholders via cash dividends and spent $706.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.