Operational efficiency is underscored by a strong OCF/NI ratio of 3.23 in 2024Q2, demonstrating the firm's ability to convert accounting earnings into substantial discretionary cash flow.
| 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 |
Talent retention and integration
As reported in recent financial statements, MGRD 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 like intangible amortization play a substantial role in suppressing reported GAAP profitability metrics.
The persistent gap between net income and operating cash flow indicates that GAAP earnings are a poor proxy for the firm's actual cash-generating capacity. Investors should interpret this divergence as evidence that the company's underlying business model is more cash-generative than the headline income statement suggests, provided that these non-cash charges do not mask underlying operational deterioration.
Based on quarterly data, MGRD maintains robust free cash flow margins that frequently exceed 40%, such as the 55.0% margin observed in 2026Q1, which highlights the firm's ability to convert a large portion of its management fee revenue into discretionary cash despite market-driven volatility.
The stability of these FCF margins suggests that the firm's cost structure is highly flexible, allowing it to preserve cash during periods of market stress. This trajectory implies that MGRD remains well-positioned to fund its capital allocation priorities, provided that the shift toward alternative assets continues to support these high conversion rates.
According to historical cash flow filings, MGRD utilizes a significant portion of its free cash flow for share repurchases, including a $353.1M outlay in 2025Q4, while simultaneously funding strategic acquisitions like the $242.3M deployment in 2026Q1 to expand its alternative asset management footprint.
The company's capital allocation strategy appears to prioritize opportunistic share buybacks when the stock trades at a discount, alongside a disciplined M&A engine. This dual approach suggests management is confident in the long-term value of its affiliate portfolio, though the reliance on acquisitions warrants monitoring for potential integration risks and overpayment.
As evidenced by the $131.4M working capital outflow in 2025Q1 followed by a $56.7M inflow in 2025Q4, MGRD experiences significant quarterly fluctuations in its working capital cycle, which appears to be driven by the timing of performance fee collections and the settlement of affiliate-related obligations.
These swings in working capital suggest that the firm's cash flow is subject to seasonal lumpiness, particularly regarding the recognition of performance fees. Investors should monitor these movements closely, as they can temporarily obscure the underlying cash-generating trend of the core asset management business.
Quick answers to the most common questions about buying MGRD stock.
Affiliated Managers Group, Inc. (MGRD) 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. (MGRD) 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. (MGRD) 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. (MGRD) 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.