Total assets of roughly $4.0B against $2.9B of liabilities leave equity at $1.0B and an equity-to-assets ratio of 0.26, down from 0.46 in 2024Q4, which reduces the capital buffer despite steady cash balances near $496.7M.
Morningstar, Inc. (MORN) balance sheet — 26-year assets, liabilities & shareholders' equity history
| 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 |
|---|
| Cash & Short Term Investments | 2.11B | 528.7M | 551M | 389M | 414.6M | 546.1M | 464.2M | 367.5M | 395.9M | 353.3M | 304M | 248.6M | 224.6M | 298.57M | 321.42M | 470.19M | 365.42M | 342.55M | 297.58M | 258.59M | 163.75M | 153.19M | 95.46M | 76.16M | 64.8M | 0 | 0 |
| Cash & Due from Banks | 496.7M | 474.5M | 502.7M | 337.9M | 376.6M | 483.8M | 422.5M | 334.1M | 369.3M | 308.2M | 259.1M | 207.1M | 185.15M | 168.16M | 163.89M | 200.44M | 180.18M | 130.5M | 173.89M | 159.58M | 96.14M | 92.37M | 59.49M | 53.51M | 44.34M | 0 | 0 |
| Short Term Investments | 27.9M | 54.2M | 48.3M | 51.1M | 38M | 62.3M | 41.7M | 33.4M | 26.6M | 45.1M | 44.9M | 41.5M | 39.4M | 130.41M | 157.53M | 269.75M | 185.24M | 212.06M | 123.69M | 99.01M | 67.61M | 60.82M | 59.56M | 22.65M | 20.46M | 0 | 0 |
| Total Investments | 78.9M | 104.5M | 133.6M | 151.3M | 134M | 125.6M | 74.3M | 93M | 89.7M | 107.1M | 85.2M | 77.1M | 68.2M | 169.12M | 192.83M | 297.4M | 209.5M | 236.14M | 144.09M | 118.87M | 67.61M | 60.82M | 59.56M | 39.52M | 36.12M | 0 | 0 |
| Investments Growth % | -106.06% | -21.78% | -11.7% | 12.91% | 6.69% | 69.04% | -20.11% | 3.68% | -16.25% | 25.7% | 10.51% | 13.05% | -59.67% | -12.3% | -35.16% | 41.95% | -11.28% | 63.88% | 21.22% | 75.81% | 11.16% | 2.13% | 50.69% | 9.43% | - | - | - |
| Long-Term Investments | 201.4M | 50.3M | 85.3M | 100.2M | 96M | 63.3M | 32.6M | 59.6M | 63.1M | 62M | 40.3M | 35.6M | 28.8M | 38.71M | 35.3M | 27.64M | 24.26M | 24.08M | 20.4M | 19.86M | 18.66M | 16.36M | 0 | 16.87M | 15.66M | 0 | 0 |
| Accounts Receivables | 427.7M | 390.4M | 358.1M | 343.9M | 307.9M | 268.9M | 205.1M | 188.5M | 172.2M | 148.2M | 145.8M | 139.3M | 136.7M | 114.13M | 114.36M | 113.31M | 110.89M | 82.33M | 89.54M | 86.81M | 65.18M | 47.53M | 33.67M | 22.17M | 19.82M | 0 | 0 |
| Goodwill & Intangibles | 2.3B | 1.99B | 1.97B | 2.06B | 2.12B | 1.54B | 1.59B | 1.37B | 630.6M | 660.3M | 677.7M | 438.4M | 465.96M | 430.36M | 437.58M | 458.3M | 486.68M | 385.48M | 307.05M | 223.91M | 159.52M | 24.75M | 15.98M | 15.94M | 6M | 0 | 0 |
| Goodwill | 1.75B | 1.61B | 1.56B | 1.58B | 1.57B | 1.21B | 1.21B | 1.04B | 556.7M | 564.9M | 556.8M | 364.2M | 370.05M | 326.45M | 320.85M | 318.49M | 317.66M | 249.99M | 187.24M | 128.14M | 86.68M | 17.5M | 0 | 14.07M | 6M | 0 | 0 |
| Intangible Assets | 550M | 379.3M | 408.8M | 484.4M | 548.6M | 328.2M | 380.1M | 333.4M | 73.9M | 95.4M | 120.9M | 74.2M | 95.91M | 103.91M | 116.73M | 139.81M | 169.02M | 135.49M | 119.81M | 95.77M | 72.84M | 7.25M | 15.98M | 1.86M | 0 | 0 | 0 |
| PP&E (Net) | 400M | 390.9M | 400.1M | 371.6M | 391M | 321M | 302.8M | 299.5M | 143.5M | 147.4M | 152.1M | 134.5M | 117.56M | 104.99M | 84.02M | 68.2M | 62.1M | 59.83M | 58.82M | 19.11M | 15.87M | 17.36M | 17.52M | 17.3M | 14.99M | 0 | 0 |
| Other Assets | 46.5M | 42.2M | 35.4M | 38.1M | 45.9M | 42.8M | 32.9M | 25.4M | 15M | 6.2M | 8.8M | 10.6M | 7.1M | 9.72M | 10.44M | 5.91M | 5.97M | 6.1M | 3.92M | 3.22M | 21.18M | 18.26M | 17M | 27.67M | 25.05M | 0 | 0 |
| Total Current Assets | 1.06B | 1.04B | 1.01B | 815.7M | 810.8M | 887.6M | 730M | 603.2M | 601.6M | 529.8M | 472M | 409.9M | 390.8M | 446.89M | 474.61M | 612.03M | 507.28M | 444.1M | 413.74M | 367.56M | 237.48M | 206.22M | 135.75M | 105.44M | 93.41M | 0 | 0 |
| Total Non-Current Assets | 2.89B | 2.55B | 2.53B | 2.59B | 2.66B | 1.98B | 1.97B | 1.77B | 852.2M | 875.9M | 878.9M | 619.1M | 619.5M | 583.77M | 567.34M | 560.05M | 579.02M | 474.99M | 390.2M | 281.75M | 210.35M | 90.1M | 77.61M | 77.78M | 61.7M | 0 | 0 |
| Total Assets | 3.95B | 3.59B | 3.55B | 3.4B | 3.47B | 2.86B | 2.7B | 2.37B | 1.45B | 1.41B | 1.35B | 1.03B | 1.02B | 1.03B | 1.04B | 1.17B | 1.09B | 919.58M | 803.94M | 649.31M | 447.84M | 296.31M | 213.36M | 183.22M | 155.11M | 128.74M | 133.89M |
| Asset Growth % | 32.06% | 1.16% | 4.28% | -2.05% | 21.38% | 6.18% | 13.71% | 63.08% | 3.42% | 4.06% | 31.28% | 0.95% | -1.1% | -1.08% | -11.1% | 7.9% | 18.13% | 14.38% | 23.82% | 44.99% | 51.14% | 38.88% | 16.45% | 18.12% | 20.49% | -3.85% | - |
| Return on Assets (ROA) | 11.52% | 10.48% | 10.64% | 4.1% | 2.22% | 6.95% | 8.83% | 7.95% | 12.8% | 9.93% | 13.53% | 12.95% | 7.64% | 11.92% | 9.76% | 8.71% | 8.61% | 9.57% | 12.73% | 13.48% | 13.91% | 12.21% | 4.44% | -7.03% | 0.31% | -7.08% | -21.39% |
| Accounts Payable | 101.7M | 97.9M | 87.3M | 78.4M | 76.2M | 76.5M | 0 | 0 | 54.4M | 49.2M | 44.6M | 39.2M | 34.3M | 42.13M | 43.78M | 41.4M | 0 | 0 | 0 | 22.32M | 21.01M | 13.66M | 12.09M | 0 | 0 | 0 | 0 |
| Total Debt | 1.86B | 1.41B | 904M | 1.16B | 1.32B | 531.5M | 626.7M | 687.6M | 70M | 180M | 250M | 35M | 30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18K | 0 | 0 | 0 | 0 |
| Net Debt | 1.36B | 933.3M | 401.3M | 822.3M | 947M | 47.7M | 204.2M | 353.5M | -299.3M | -128.2M | -9.1M | -172.1M | -155.15M | -168.16M | -163.89M | -200.44M | -180.18M | -130.5M | -173.89M | -159.58M | -96.14M | -92.37M | -59.48M | -53.51M | -44.34M | 0 | 0 |
| Long-Term Debt | 1.66B | 1.22B | 698.6M | 940.3M | 1.08B | 359.4M | 449.1M | 502.1M | 70M | 180M | 250M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 18.2M | 0 | 0 | 32.1M | 32.1M | 0 | 0 | 11M | 0 | 0 | 0 | 35M | 30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18K | 0 | 0 | 0 | 0 |
| Other Liabilities | 66.2M | -99.2M | 44.1M | 41.2M | 34.6M | 30.1M | 68.9M | 23.5M | 49.9M | 59.8M | 71M | 64.2M | 45.1M | 46.08M | 36.11M | 28.5M | 32.18M | 31.15M | 27.04M | 23.17M | 10.95M | 6.76M | 30.13M | 24.09M | 21.24M | 0 | 0 |
| Total Current Liabilities | 1.02B | 1.05B | 967.3M | 880.8M | 882.5M | 783.5M | 626.5M | 495.8M | 362.8M | 323.2M | 294.9M | 304.4M | 293.76M | 280.29M | 257.37M | 270.63M | 252.72M | 206.88M | 233.44M | 217.84M | 167.46M | 115.84M | 118.85M | 111.35M | 83.41M | 0 | 0 |
| Total Non-Current Liabilities | 1.91B | 1.31B | 963M | 1.19B | 1.39B | 663.3M | 798.1M | 791.5M | 156.3M | 277.6M | 359.2M | 84M | 71.12M | 59.09M | 57.69M | 44.44M | 52.15M | 35.83M | 34.97M | 23.17M | 10.95M | 6.76M | 30.13M | 24.09M | 21.24M | 0 | 0 |
| Total Liabilities | 2.93B | 2.37B | 1.93B | 2.08B | 2.27B | 1.45B | 1.42B | 1.29B | 519.1M | 600.8M | 654.1M | 388.4M | 364.88M | 339.38M | 315.06M | 315.07M | 304.88M | 242.71M | 268.41M | 241M | 178.41M | 122.6M | 148.98M | 135.44M | 104.65M | 0 | 0 |
| Total Equity | 1.03B | 1.22B | 1.62B | 1.33B | 1.21B | 1.42B | 1.27B | 1.08B | 934.7M | 804.9M | 696.8M | 640.6M | 654.4M | 691.29M | 726.89M | 857.02M | 781.42M | 665.79M | 535.93M | 408.3M | 269.42M | 173.71M | 64.38M | 47.78M | 50.46M | 35.97M | 38.05M |
| Equity Growth % | -130.05% | -24.51% | 21.9% | 10% | -14.75% | 11.37% | 17.33% | 15.93% | 16.13% | 15.51% | 8.77% | -2.11% | -5.34% | -4.9% | -15.18% | 9.67% | 17.37% | 24.23% | 31.26% | 51.55% | 55.1% | 169.82% | 34.76% | -5.32% | 40.29% | -5.46% | - |
| Equity / Assets (Capital Ratio) | 25.96% | 34.03% | 45.61% | 39.01% | 34.74% | 49.46% | 47.16% | 45.7% | 64.29% | 57.26% | 51.58% | 62.25% | 64.2% | 67.07% | 69.76% | 73.12% | 71.93% | 72.4% | 66.66% | 62.88% | 60.16% | 58.63% | 30.17% | 26.08% | 32.53% | 27.94% | 28.42% |
| Return on Equity (ROE) | 41.54% | 26.35% | 25.11% | 11.13% | 5.38% | 14.39% | 18.99% | 15.06% | 21.04% | 18.23% | 24.08% | 20.48% | 11.64% | 17.42% | 13.65% | 12.01% | 11.94% | 13.72% | 19.6% | 21.81% | 23.36% | 26.14% | 15.71% | -24.22% | 1.03% | -25.12% | -75.27% |
| Book Value per Share | 27.13 | 28.95 | 37.55 | 30.95 | 28.14 | 32.62 | 29.43 | 25.08 | 21.74 | 18.72 | 16.09 | 14.46 | 14.57 | 14.87 | 14.79 | 16.81 | 15.46 | 13.37 | 10.89 | 8.48 | 5.77 | 3.91 | 1.54 | 1.24 | 1.25 | 0.87 | 0.99 |
| Tangible BV per Share | -33.60 | -18.20 | -8.17 | -17.14 | -21.29 | -2.75 | -7.26 | -6.69 | 7.07 | 3.36 | 0.44 | 4.56 | 4.20 | 5.61 | 5.89 | 7.82 | 5.83 | 5.63 | 4.65 | 3.83 | 2.35 | 3.35 | 1.16 | 0.83 | 1.10 | 0.87 | 0.99 |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5K | 5K | 5K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid-in Capital | 919.9M | 869.5M | 822.7M | 789M | 757.8M | 689M | 671.3M | 655M | 621.7M | 601M | 584M | 575.5M | 561.1M | 539.51M | 521.28M | 491.43M | 458.43M | 428.14M | 390.41M | 332.17M | 268.73M | 226.6M | 148.15M | 139.16M | 127.79M | 0 | 0 |
| Retained Earnings | 2.48B | 2.21B | 1.91B | 1.61B | 1.53B | 1.53B | 1.39B | 1.22B | 1.11B | 958.7M | 861.9M | 739.2M | 641.5M | 594.63M | 496.35M | 409.02M | 323.41M | 239.57M | 164.29M | 71.76M | 1.15M | -50.61M | -81.72M | -90.53M | -78.64M | 0 | 0 |
| Accumulated OCI | -86.4M | -68.1M | -119.4M | -86.5M | -99M | -35.3M | -22M | -60.6M | -75M | -46.6M | -81.5M | -54.6M | -24.8M | 5.17M | 9.71M | 1.61M | 5.12M | 33K | -15.88M | 7.66M | 2.82M | 1M | 1.24M | 2.42M | 4.59M | 0 | 0 |
| Treasury Stock | -2.29B | -1.79B | -993.9M | -985.5M | -986.7M | -764.3M | -767.3M | -728.7M | -726.8M | -708.2M | -667.9M | -619.8M | -524.36M | -449.05M | -301.84M | -46.7M | -6.64M | -3.13M | -3.28M | -3.28M | -3.28M | -3.28M | -3.28M | -3.28M | -3.28M | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 656K | 860K | 1.67M | 2.03M | 986K | 0 | 0 | 338K | 172K | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MORN stock.
As of 2025, Morningstar, Inc. (MORN) had total assets of $3.59B including $1.04B in current assets.
Morningstar, Inc. (MORN) carries total debt of $1.41B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Morningstar, Inc. (MORN) has total shareholders' equity (book value) of $1.22B ($28.95 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Morningstar, Inc. (MORN) reported a current ratio of 0.99x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Provision-driven earnings pressure and negative NII
Metrics are mathematically derived from official filings.
Asset Base Flat While Equity Rebuilds
Based on EDBL-style reported figures, MORN's total assets held near $3.6B to $4.0B across the ten quarters while equity rose from roughly $1.0B to $1.6B and then fell back to $1.0B, implying the balance sheet has been reshaped by liability and capital movements rather than organic asset growth.
The flat asset line alongside sharp swings in total liabilities and equity suggests the balance sheet is driven by capital structure changes rather than expansion of a lending book. The 2025Q3 to 2025Q4 shift, where liabilities rose and equity compressed, may reflect capital deployment such as buybacks, which the cash flow analysis already flagged. This pattern warrants investigation into whether the equity base can be sustained without further liability growth.
Provision Charges Dominate Credit Profile
As reported in financial statements, MORN's loan loss provisions ran between $210M and $238M per quarter, roughly one-third of revenue, which is a material claim on earnings for a business whose net interest income is negative in every period.
Provision expense at this scale relative to a loan book that does not clearly appear in the supplied balance sheet data suggests the credit cost line is tied to receivables, credit-rating exposures, or other counterparty risk rather than a traditional lending book. The prior income statement analysis already identified this as a revenue absorber. Investors should monitor whether these charges reflect a sustained credit deterioration or recurring reserve builds, though the data alone cannot confirm which.
Equity Ratio Compression Limits Buffer
Based on EDBL's reported figures, MORN's equity-to-assets ratio fell from 0.46 in 2024Q4 to 0.26 in 2026Q3, while ROE moved between 4.9% and 11.3%, indicating that capital has been returned or redeployed faster than earnings have rebuilt it.
A decline in equity-to-assets from the mid-40s to the mid-20s percent range is a meaningful reduction in capital cushion, even though leverage remains moderate by financial-data peer standards. The rising ROE in the most recent quarters partly reflects the lower equity denominator rather than purely higher profitability. This suggests the capital buffer for further buybacks or acquisitions is narrower than the headline debt-to-equity figure implies.
Cash Reserves Steady Against Equity Drawdown
According to recent SEC filings, MORN's cash and bank balances remained between roughly $474M and $553M across the period, with $496.7M reported in 2026Q3, providing a stable liquidity cushion even as equity was reduced.
Cash held in a relatively narrow band while equity fell suggests capital returns were funded from operating cash generation rather than by drawing down the liquid reserve. The absence of a deposit base or wholesale funding structure means liquidity risk here is about operating cash coverage rather than run-off dynamics. Investors should watch whether cash holds if provision expense remains elevated.
Equity Compression Masks Earnings Fragility
Based on reported figures, the sharp decline in equity from about $1.6B to $1.0B may make ROE appear to recover, but the rebound is partly a denominator effect that could overstate the durability of profitability.
A rising ROE alongside falling equity can create the impression of improving returns when the numerator has not changed proportionally. Combined with negative net interest income and provisions near a third of revenue, the earnings base remains exposed to fee-line volatility. Analysts should avoid treating the recent ROE recovery as evidence of structural margin improvement until it is validated against a normalized equity base.