Operating cash flow of $155.7M in Q2 2026 exceeded net income (OCF/NI of 1.44), supporting accelerated buybacks of $100M, up from $14.3M a year earlier.
Morningstar, Inc. (MORN) cash flow statement — 26-year operating, investing & financing cash flows
| 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 from Operations | 646.9M | 589.7M | 591.6M | 316.4M | 297.8M | 449.9M | 384.3M | 334.4M | 314.8M | 250.1M | 213.7M | 241.5M | 132.22M | 186.66M | 146M | 164.98M | 123.62M | 96.18M | 152.45M | 112.37M | 98.68M | 48.45M | 32.86M | 29.7M | 16.54M | -5.18M | -36.17M |
| Operating CF Growth % | 92.79% | -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 Income | 421.6M | 374.2M | 369.9M | 141.1M | 70.5M | 193.3M | 223.6M | 152M | 183M | 136.9M | 161M | 132.8M | 78.26M | 123.41M | 102.77M | 98.31M | 86.46M | 82.32M | 92.53M | 73.92M | 51.76M | 31.12M | 8.81M | -11.9M | 446K | -9.29M | -28.64M |
| Depreciation & Amortization | 199.3M | 189.9M | 190.4M | 184.9M | 166.6M | 150.7M | 139.5M | 117.7M | 96.7M | 91.2M | 70.7M | 64.4M | 54.89M | 45.69M | 43.1M | 42.91M | 39.66M | 31.96M | 26M | 21.26M | 14.97M | 8.27M | 8.22M | 7.12M | 5.55M | 0 | 0 |
| Deferred Taxes | -44.9M | -42.2M | -34.8M | -32.4M | -37.3M | -12.1M | -6.7M | -6M | -1.1M | -14.1M | 4.7M | 2.9M | 3.03M | -1.13M | 6.32M | -4.44M | 211K | -1.89M | 9.24M | -1.05M | -3.86M | 583K | 830K | 2.46M | -455K | 0 | 0 |
| Other Non-Cash Items | -48.8M | 38.9M | -81.4M | -58.1M | 26.8M | 12.5M | -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 | -7.41M | 11.8M | 14.84M | -677K | -5.87M | -5.89M | -7.53M |
| Working Capital Changes | 63M | 28.9M | 92.8M | 28.1M | -12M | 63.6M | 38.9M | 41.5M | 18.5M | 23.3M | 5.2M | 26.4M | -11.38M | 15.61M | -19.05M | 22.43M | -3.54M | -14.39M | 36.88M | 39.85M | 43.21M | -3.32M | 154K | 3.67M | 9.58M | 10.01M | 0 |
| Cash from Investing | -455.1M | -139.3M | -21.3M | -81.9M | -799.3M | -167.7M | -123.8M | -746.3M | -49.9M | -60.8M | -274.2M | -79.5M | -31.22M | -14.86M | 80.19M | -110.77M | -87.95M | -174.68M | -179.12M | -102.84M | -129M | -16.91M | -20.83M | -20.48M | 1.44M | 3.13M | -20.21M |
| Purchase of Investments | -21.8M | -26.3M | -16M | -3.7M | -36.5M | -100.9M | -56.4M | -37.7M | -43.1M | -59.7M | -48.5M | -40.9M | -20.35M | -142.8M | -155.79M | -320.19M | -186.28M | -176.77M | -134.12M | -159.69M | -81.27M | -78.8M | -50.55M | -22.35M | -15.83M | 0 | 0 |
| Sale/Maturity of Investments | 53.7M | 45.5M | 27.1M | 31.1M | 43M | 58.8M | 46.9M | 35.8M | 51.2M | 42.2M | 28.6M | 30M | 111.55M | 171.24M | 260.32M | 234.87M | 214.93M | 92.85M | 109.17M | 128.71M | 74.68M | 77.51M | 37.53M | 20.73M | 14.87M | 0 | 0 |
| Net Investment Activity | 31.9M | 19.2M | 11.1M | 27.4M | 6.5M | -42.1M | -9.5M | -1.9M | 8.1M | -17.5M | -19.9M | -10.9M | 91.2M | 28.44M | 104.52M | -85.33M | 28.65M | -83.92M | -24.95M | -30.98M | -6.59M | -1.29M | -13.02M | -1.62M | -954K | 0 | 0 |
| Acquisitions | -360.3M | -39M | 52.4M | -800K | -676.1M | -54.6M | -39.3M | -664.3M | 18M | 22.7M | -191.6M | -11.1M | -64.45M | -10.12M | 5.73M | 300K | -102.32M | -74.17M | -105.41M | -60.51M | -117.33M | -8.19M | -210K | -10.8M | 3.52M | 0 | 0 |
| Other Investing | 22.7M | 27.6M | 57.9M | 10.6M | -200K | 30.8M | 1.7M | -100K | 100K | 600K | 100K | -200K | 353K | 403K | -25K | -2.42M | 500K | -4.21M | -250K | -4K | -363K | 18K | 136K | 547K | 4.86M | 9.06M | -9.14M |
| Cash from Financing | -195.8M | -514.7M | -384.4M | -278.4M | 415.1M | -211.8M | -182.2M | 373.7M | -188.8M | -157.5M | 123.7M | -127.5M | -71.68M | -166.37M | -265.18M | -32.6M | 12.32M | 30.39M | 47.63M | 52.47M | 33.98M | 25.26M | -6.37M | -26K | -1.95M | -1.05M | 97.15M |
| Dividends Paid | -77M | -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 | -10.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -965.4M | -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 | -3.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 200K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.04M | 20.25M | 25.27M | 194K | 127K | 214K | 0 | 0 |
| Net Stock Activity | -965.4M | -787M | -11.6M | -1.4M | -226M | -1.1M | -41.9M | -4.9M | -20.9M | -42.3M | -48.8M | -97M | -76.73M | -153.51M | -251.81M | -40.67M | -3.79M | 0 | 0 | 22.04M | 20.25M | 25.27M | 194K | 127K | 214K | 0 | 0 |
| Debt Issuance (Net) | 4M | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18K | -1000K | -153K | -1000K | 0 | 0 |
| Other Financing | -39.4M | -25.8M | -29.1M | -75.6M | -48.3M | -66.5M | -25.5M | -18M | -15.3M | -5.9M | -4.6M | -1.8M | 5.52M | 4.55M | 12.12M | 18.12M | 16.11M | 13.96M | 47.63M | 30.43M | 13.73M | 0 | 0 | 0 | -44K | -1.05M | 97.15M |
| Net Change in Cash | -14M | -28.2M | 164.8M | -38.7M | -107.2M | 61.3M | 88.4M | -35.2M | 61.1M | 49.1M | 52M | 21.9M | 16.99M | 4.27M | -36.55M | 20.26M | 49.68M | -43.4M | 14.31M | 63.44M | 3.77M | 56.46M | 5.98M | 9.17M | 16.37M | -1.05M | 97.15M |
| Exchange Rate Effect | -10M | 36.1M | -21.1M | 5.2M | -20.8M | -9.1M | 10.1M | 3M | -15M | 17.3M | -11.2M | -12.6M | -12.34M | -1.15M | 2.44M | -1.35M | 1.69M | 4.7M | -6.64M | 1.44M | 115K | -328K | 317K | -26K | 345K | 2.06M | 56.38M |
| Cash at Beginning | 492.8M | 502.7M | 337.9M | 376.6M | 483.8M | 422.5M | 334.1M | 369.3M | 308.2M | 259.1M | 207.1M | 185.2M | 168.16M | 163.89M | 200.44M | 180.18M | 130.5M | 173.89M | 159.58M | 96.14M | 92.37M | 35.91M | 53.51M | 0 | 0 | 0 | 0 |
| Cash at End | 489.5M | 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 | 9.17M | 16.37M | -1.05M | 97.15M |
| Interest Paid | 49.8M | 37.3M | 47.4M | 58.4M | 28.4M | 10.4M | 11.1M | 11M | 3.7M | 5.4M | 1.2M | 400K | 300K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 134.4M | 0 | 115.6M | 73.2M | 75.3M | 80.9M | 58.2M | 63.3M | 67M | 47.1M | 58M | 50.1M | 30.4M | 40.4M | 47.35M | 38.05M | 37.62M | 38.01M | 19.78M | 27.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 497.5M | 442.6M | 448.9M | 197.3M | 168.3M | 348.1M | 307.6M | 254.4M | 238.7M | 183.5M | 150.9M | 184.2M | 73.9M | 153.07M | 115.96M | 141.65M | 108.85M | 83.81M | 103.93M | 101.02M | 93.95M | 40.99M | 25.13M | 21.1M | 10.55M | -11.12M | -47.24M |
| FCF Growth % | 27.63% | -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% | - |
Quick answers to the most common questions about buying MORN stock.
Morningstar, Inc. (MORN) generated $589.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
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.
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.
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.
Key Metrics
Top Statement Risk
DBRS issuance cyclicality
Metrics are mathematically derived from official filings.
Earnings Retention Funds Growth
Morningstar's operating cash flow averaged $143M per quarter over the last year, consistently exceeding net income, indicating robust earnings quality and internal capital generation, as per recent financial statements.
The OCF/NI ratio has remained above 1.0 in most quarters, with Q2 2026 at 1.44, suggesting that non-cash charges like depreciation and stock-based compensation are boosting cash flow relative to reported earnings. This retained cash provides a solid foundation for funding organic investments and strategic acquisitions without over-reliance on external debt. The consistency of this cash generation supports the company's ability to self-fund its growth initiatives.
Securities Portfolio Modest Activity
Investment securities purchases and sales have been minimal, with net sales of $7.2M in Q2 2026, reflecting a stable portfolio strategy, as reported in the cash flow statement.
The small scale of investment activity suggests that Morningstar is not aggressively repositioning its securities portfolio, likely holding investments to maturity or for strategic purposes. The net sales in Q2 2026 may indicate a slight trimming of positions, but the overall impact on cash flow is negligible. This stability aligns with the company's focus on its core data and analytics business rather than on trading gains.
Minimal Loan Book Activity
Morningstar's loan book is not a significant cash flow driver, with no material loan originations or repayments reported, indicating a non-traditional banking model, based on the cash flow data.
The absence of loan-related cash flows underscores that Morningstar is not a depository institution in the traditional sense; its 'loan loss' figures likely relate to credit losses on investments or receivables, not a loan portfolio. This is consistent with its business model as a data and analytics provider. Investors should not interpret the loan loss provision as indicative of credit risk in a lending portfolio.
Buybacks Accelerate, Dividends Steady
Morningstar repurchased $100M of stock in Q2 2026, up from $14.3M a year earlier, while dividends remained stable at $19M, as per the cash flow statement.
The significant increase in buybacks suggests management's confidence in the company's cash flow generation and a commitment to returning capital to shareholders. However, the pace of buybacks may be opportunistic, as the total for the last four quarters ($965M) is well above the prior year's level. Dividend payments have grown modestly, reflecting a sustainable payout ratio given the strong operating cash flow.
Deposit Flows Not Applicable
Morningstar does not report deposit inflows or outflows, as it is not a deposit-taking institution, so deposit beta analysis is not relevant, based on the available data.
The absence of deposit data is consistent with Morningstar's business model, which relies on subscription and asset-based fees rather than customer deposits. Therefore, traditional measures of deposit quality and rate sensitivity do not apply. Investors should focus on the company's ability to generate recurring revenue and manage its cost structure, which are the primary drivers of cash flow.
Provisions Rise, Losses Unclear
Provision for credit losses increased to $222.2M in Q2 2026 from $209.6M a year earlier, a 6% rise, but actual charge-offs are not disclosed, as per the income statement.
The steady increase in provisions over the past year may indicate a cautious approach to credit risk, possibly related to its investment portfolio or receivables. However, without charge-off data, it is difficult to assess whether these provisions are conservative or reflect deteriorating asset quality. The provision expense is a non-cash charge that reduces net income but does not directly impact operating cash flow, which explains the high OCF/NI ratio.
Cash Flow Hides Quality Issues
The cash flow statement does not reveal the impact of stock-based compensation or deferred revenue, which may distort true cash generation, as per the company's financial disclosures.
Morningstar's operating cash flow is boosted by significant stock-based compensation, which is a non-cash expense, and by deferred revenue from multi-year subscriptions, which can mask slowdowns in new sales. Additionally, the company's aggressive M&A activity may not be fully reflected in cash flow due to the use of stock or earnouts. Investors should adjust for these items to assess the sustainability of cash generation and the quality of earnings.