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.
| 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 | 590.2M | 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 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 Income | 402.8M | 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 | 98.5M | 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 |
| Stock-Based Compensation | 20.3M | 0 | 54.7M | 52.8M | 83.2M | 41.9M | 36.6M | 44.4M | 31.7M | 24.1M | 14.5M | 17.4M | 17.62M | 15.04M | 18.91M | 15.3M | 13.79M | 11.59M | 11.28M | 10.98M | 0 | 0 | 0 | 29.03M | 7.29M | 0 | 0 |
| Deferred Taxes | -34.2M | -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 | 32.9M | 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 | 69.9M | 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 |
| Change in Receivables | -52.3M | -26M | -30.3M | -38.2M | -38.6M | -67.9M | -9.2M | 11.3M | -29.6M | -1.2M | -100K | -6.9M | -25.92M | -1.59M | -17.12M | -3.86M | -23.65M | 12.36M | -658K | -11.72M | -9.26M | -14.99M | 0 | -2.22M | -5.16M | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 2M | -7.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 7.6M | 1.1M | 9.6M | -1.5M | -2M | 7.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -14.86M | 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 |
| 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 Revenue | 6.09% | 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% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 50.3M | 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 |
| Other Investing | 38.5M | 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 | -173.7M | -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 |
| 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 | -3.79M | 16.44M | 0 | 22.04M | 20.25M | 25.27M | 194K | 127K | 214K | 0 | 0 |
| 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 | -10.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -3.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 311M | -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 | -18.7M | -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 |
| Free Cash Flow | 437.4M | 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 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 Share | 11.13 | 10.49 | 10.42 | 4.60 | 3.92 | 8.02 | 7.12 | 5.89 | 5.55 | 4.27 | 3.48 | 4.16 | 1.65 | 3.29 | 2.36 | 2.78 | 2.15 | 1.68 | 2.11 | 2.10 | 2.01 | 0.92 | 0.60 | 0.55 | 0.26 | -0.27 | -1.23 |
| FCF Conversion (FCF/Net Income) | 1.09x | 1.58x | 1.60x | 2.24x | 4.22x | 2.33x | 1.72x | 2.20x | 1.72x | 1.83x | 1.33x | 1.82x | 1.69x | 1.51x | 1.35x | 1.68x | 1.43x | 1.17x | 1.65x | 1.52x | 1.91x | 1.56x | 3.73x | -2.50x | 37.09x | 0.56x | 1.26x |
| Interest Paid | 17.9M | 0 | 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 |
| Taxes Paid | 119.8M | 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 |
Cyclicality in credit ratings
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.
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.
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.
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.
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.