VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MORN
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MORNMorningstar, Inc.
$154.65$5.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMORNCash Flow

Morningstar, Inc. (MORN) Cash Flow Statement

26Y historyFree accessUpdated daily

Free cash flow margins have shown marked instability, swinging from a low of 8.3% in 2026Q1 to a peak of 27.4% in 2024Q3, while aggressive capital allocation is evidenced by a $300 million share repurchase in 2026Q1.

MORN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00
Cash from Operations590.2M589.7M591.6M316.4M297.8M449.9M384.3M334.4M314.8M250.1M213.7M241.5M132.22M186.66M146M164.98M123.62M96.18M152.45M112.37M98.68M48.45M32.86M29.7M16.54M-5.18M-36.17M
Operating CF Margin %-24.11%26%15.52%15.92%26.48%27.66%28.36%30.87%27.43%26.76%30.62%17.4%26.73%22.18%26.13%22.26%20.08%30.34%25.83%31.31%21.33%18.29%21.29%15.09%-5.68%-48.24%
Operating CF Growth %0.35%-0.32%86.98%6.25%-33.81%17.07%14.92%6.23%25.87%17.03%-11.51%82.65%-29.16%27.85%-11.5%33.45%28.53%-36.91%35.67%13.87%103.69%47.42%10.63%79.57%419.16%85.67%-
Net Income402.8M374.2M369.9M141.1M70.5M193.3M223.6M152M183M136.9M161M132.8M78.26M123.41M102.77M98.31M86.46M82.32M92.53M73.92M51.76M31.12M8.81M-11.9M446K-9.29M-28.64M
Depreciation & Amortization98.5M189.9M190.4M184.9M166.6M150.7M139.5M117.7M96.7M91.2M70.7M64.4M54.89M45.69M43.1M42.91M39.66M31.96M26M21.26M14.97M8.27M8.22M7.12M5.55M00
Stock-Based Compensation20.3M054.7M52.8M83.2M41.9M36.6M44.4M31.7M24.1M14.5M17.4M17.62M15.04M18.91M15.3M13.79M11.59M11.28M10.98M00029.03M7.29M00
Deferred Taxes-34.2M-42.2M-34.8M-32.4M-37.3M-12.1M-6.7M-6M-1.1M-14.1M4.7M2.9M3.03M-1.13M6.32M-4.44M211K-1.89M9.24M-1.05M-3.86M583K830K2.46M-455K00
Other Non-Cash Items32.9M38.9M-81.4M-58.1M26.8M12.5M-47.6M-15.2M-14M-11.3M-42.4M-2.4M-10.2M-11.97M-6.04M-9.54M-12.97M-13.42M-23.49M-32.59M-7.41M11.8M14.84M-677K-5.87M-5.89M-7.53M
Working Capital Changes69.9M28.9M92.8M28.1M-12M63.6M38.9M41.5M18.5M23.3M5.2M26.4M-11.38M15.61M-19.05M22.43M-3.54M-14.39M36.88M39.85M43.21M-3.32M154K3.67M9.58M10.01M0
Change in Receivables-52.3M-26M-30.3M-38.2M-38.6M-67.9M-9.2M11.3M-29.6M-1.2M-100K-6.9M-25.92M-1.59M-17.12M-3.86M-23.65M12.36M-658K-11.72M-9.26M-14.99M0-2.22M-5.16M00
Change in Inventory00002M-7.1M000000000000000000000
Change in Payables7.6M1.1M9.6M-1.5M-2M7.1M000000000000000000000
Cash from Investing-453M-139.3M-21.3M-81.9M-799.3M-167.7M-123.8M-746.3M-49.9M-60.8M-274.2M-79.5M-31.22M-14.86M80.19M-110.77M-87.95M-174.68M-179.12M-102.84M-129M-16.91M-20.83M-20.48M1.44M3.13M-20.21M
Capital Expenditures-152.8M-147.1M-142.7M-119.1M-129.5M-101.8M-76.7M-80M-76.1M-66.6M-62.8M-57.3M-58.32M-33.58M-30.04M-23.32M-14.77M-12.37M-48.52M-11.35M-4.72M-7.45M-7.73M-8.61M-5.99M-5.93M-11.07M
CapEx % of Revenue6.09%6.02%6.27%5.84%6.92%5.99%5.52%6.79%7.46%7.31%7.86%7.26%7.67%4.81%4.56%3.69%2.66%2.58%9.66%2.61%1.5%3.28%4.3%6.17%5.46%6.5%14.77%
Acquisitions0--------------------------
Investments50.3M104.5M133.6M151.3M134M125.6M74.3M93M89.7M107.1M85.2M77.1M68.2M169.12M192.83M297.4M209.5M236.14M144.09M118.87M67.61M60.82M59.56M39.52M36.12M00
Other Investing38.5M27.6M57.9M10.6M-200K30.8M1.7M-100K100K600K100K-200K353K403K-25K-2.42M500K-4.21M-250K-4K-363K18K136K547K4.86M9.06M-9.14M
Cash from Financing-173.7M-514.7M-384.4M-278.4M415.1M-211.8M-182.2M373.7M-188.8M-157.5M123.7M-127.5M-71.68M-166.37M-265.18M-32.6M12.32M30.39M47.63M52.47M33.98M25.26M-6.37M-26K-1.95M-1.05M97.15M
Debt Issued (Net)0--------------------------
Equity Issued (Net)-677.4M-787M-11.6M-1.4M-226M-1.1M-41.9M-4.9M-20.9M-42.3M-48.8M-97M-76.7M-153.5M-251.81M-40.67M-3.79M16.44M022.04M20.25M25.27M194K127K214K00
Dividends Paid-77.3M-76.9M-69.3M-63.9M-61.5M-54.2M-51.4M-47.8M-42.6M-39.3M-37.9M-33.7M-30.5M-17.43M-25.49M-10.04M00000000000
Share Repurchases-977.4M-787M-11.6M-1.4M-226M-1.3M-41.9M-4.9M-20.9M-42.3M-48.8M-97M-76.73M-153.51M-251.81M-40.67M-3.79M0000000000
Other Financing311M-25.8M-29.1M-75.6M-48.3M-66.5M-25.5M-18M-15.3M-5.9M-4.6M-1.8M5.52M4.55M12.12M18.12M16.11M13.96M47.63M30.43M13.73M000-44K-1.05M97.15M
Net Change in Cash-18.7M-28.2M164.8M-38.7M-107.2M61.3M88.4M-35.2M61.1M49.1M52M21.9M16.99M4.27M-36.55M20.26M49.68M-43.4M14.31M63.44M3.77M56.46M5.98M9.17M16.37M-1.05M97.15M
Free Cash Flow437.4M442.6M448.9M197.3M168.3M348.1M307.6M254.4M238.7M183.5M150.9M184.2M73.9M153.07M115.96M141.65M108.85M83.81M103.93M101.02M93.95M40.99M25.13M21.1M10.55M-11.12M-47.24M
FCF Margin %17.44%18.1%19.73%9.68%9%20.48%22.14%21.58%23.4%20.13%18.9%23.35%9.72%21.92%17.61%22.43%19.6%17.5%20.68%23.22%29.81%18.05%13.99%15.12%9.63%-12.18%-63.01%
FCF Growth %-2.41%-1.4%127.52%17.23%-51.65%13.17%20.91%6.58%30.08%21.6%-18.08%149.25%-51.72%32.01%-18.14%30.14%29.88%-19.36%2.88%7.52%129.19%63.11%19.12%99.92%194.94%76.47%-
FCF per Share11.1310.4910.424.603.928.027.125.895.554.273.484.161.653.292.362.782.151.682.112.102.010.920.600.550.26-0.27-1.23
FCF Conversion (FCF/Net Income)1.09x1.58x1.60x2.24x4.22x2.33x1.72x2.20x1.72x1.83x1.33x1.82x1.69x1.51x1.35x1.68x1.43x1.17x1.65x1.52x1.91x1.56x3.73x-2.50x37.09x0.56x1.26x
Interest Paid17.9M047.4M58.4M28.4M10.4M11.1M11M3.7M5.4M1.2M400K300K00000000000000
Taxes Paid119.8M0115.6M73.2M75.3M80.9M58.2M63.3M67M47.1M58M50.1M30.4M40.4M47.35M38.05M37.62M38.01M19.78M27.8M0000000

Key Metrics

Growth RegimeExpanding
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclicality in credit ratings

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

Based on reported financial data, Morningstar's operating cash flow to net income ratio has fluctuated significantly, ranging from 0.85 in 2026Q1 to 2.21 in 2024Q2, indicating that GAAP net income often fails to capture the full cash-generating potential of the underlying research and data business.

The frequent divergence between net income and operating cash flow suggests that non-cash charges and working capital swings play a disproportionate role in reported earnings. Investors should monitor whether this volatility reflects genuine operational friction or simply the timing of subscription-based revenue recognition and deferred tax impacts.

Free Cash Flow Margin Volatility

As reported in recent quarterly filings, Morningstar's free cash flow margins have shown marked instability, swinging from a low of 8.3% in 2026Q1 to a peak of 27.4% in 2024Q3, which highlights the sensitivity of cash generation to both operational costs and aggressive capital allocation strategies.

The sharp contraction in FCF margin during the most recent quarter appears linked to elevated capital deployment and potential integration costs. This trend suggests that while the core business is inherently cash-generative, the company's commitment to inorganic growth frequently masks the true underlying cash flow trajectory.

Capital Intensity and Asset Replacement

According to the provided cash flow statements, Morningstar maintains a consistent capital intensity, with CapEx as a percentage of revenue hovering between 5.5% and 6.9% over the last ten quarters, reflecting a steady commitment to maintaining its proprietary data infrastructure and advisor-facing software platforms.

This level of capital expenditure appears necessary to sustain the competitive moat provided by the Morningstar Direct and PitchBook platforms. The stability of these figures suggests that management is prioritizing the continuous modernization of its data harvesting capabilities rather than pursuing a low-maintenance, legacy-asset strategy.

Aggressive Capital Allocation and Buybacks

Based on the latest financial disclosures, Morningstar has utilized significant cash for share repurchases, including a notable $300 million outflow in 2026Q1, which appears to be a primary mechanism for returning capital to shareholders despite the concurrent need for funding strategic acquisitions and operational reinvestment.

The heavy reliance on share buybacks, particularly when paired with substantial acquisition spending, warrants further investigation into the company's long-term capital efficiency. Investors should consider whether these repurchases are effectively offsetting dilution or if they represent a potential misallocation of capital that could otherwise be directed toward debt reduction or organic product development.

MORN — Frequently Asked Questions

Quick answers to the most common questions about buying MORN stock.

How much cash does Morningstar, Inc. (MORN) generate from operations?

Morningstar, Inc. (MORN) generated $589.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Morningstar, Inc.'s free cash flow?

Morningstar, Inc. (MORN) generated $442.6M 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.

What is Morningstar, Inc.'s capital expenditure (CapEx)?

Morningstar, Inc. (MORN) spent $147.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Morningstar, Inc. distribute cash to shareholders?

In 2025, Morningstar, Inc. (MORN) returned $76.9M to shareholders via cash dividends and spent $787.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.