Despite working capital volatility, such as the $115.6M outflow in 2026Q1, the firm maintains a resilient asset-light model that achieved a peak free cash flow margin of 59.4% in 2025Q4.
| 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 | Nov'10 | Nov'09 | Nov'08 | Nov'07 | Nov'06 | Nov'05 |
|---|
| Cash from Operations | 1.59B | 1.59B | 1.5B | 1.24B | 1.1B | 936.07M | 811.11M | 709.52M | 612.76M | 404.16M | 434.74M | 305.99M | 305.67M | 320.45M | 347.07M | 255M | 183.35M | 130.94M | 155.08M | 110.22M | 83.67M | 59.88M |
| Operating CF Margin % | - | 50.68% | 52.58% | 48.88% | 48.71% | 45.81% | 47.84% | 45.55% | 42.73% | 31.72% | 37.78% | 28.46% | 30.67% | 30.94% | 36.53% | 28.3% | 27.66% | 29.56% | 35.98% | 29.8% | 26.93% | 21.5% |
| Operating CF Growth % | 20.9% | 5.78% | 21.49% | 12.84% | 17.02% | 15.41% | 14.32% | 15.79% | 51.61% | -7.03% | 42.07% | 0.1% | -4.61% | -7.67% | 36.11% | 39.07% | 40.03% | -15.57% | 40.69% | 31.75% | 39.72% | - |
| Net Income | 1.32B | 1.2B | 1.11B | 1.15B | 870.57M | 725.98M | 601.82M | 563.65M | 507.88M | 303.97M | 260.86M | 223.65M | 284.11M | 222.56M | 184.24M | 173.45M | 92.17M | 81.8M | 68.27M | 81.11M | 71.44M | 54.55M |
| Depreciation & Amortization | 212.82M | 218.57M | 206.28M | 159.22M | 142.5M | 134.13M | 110.8M | 79.41M | 85.53M | 79.99M | 81.35M | 77.8M | 74.55M | 80.5M | 82M | 85.23M | 59.01M | 37.51M | 33.47M | 27.83M | 29.66M | 32.08M |
| Stock-Based Compensation | 119.04M | 111.34M | 95.2M | 71.65M | 58.09M | 54.92M | 51.09M | 41.2M | 38.9M | 36.58M | 32M | 28.56M | 26.59M | 25M | 25.32M | 31.72M | 32.28M | 35.16M | 30.34M | 1.03M | 0 | 0 |
| Deferred Taxes | 41.52M | 46.67M | 14.33M | -15.26M | 36.44M | -111.37M | -55.65M | -20.77M | -780K | -18.9M | -16.97M | -10.29M | -4.96M | -15.07M | -30.2M | 5.63M | 926K | -14.34M | -7.18M | -22.64M | -10.01M | -52.21M |
| Other Non-Cash Items | -53.4M | 33.58M | 3.95M | -130.63M | 7.2M | 72.27M | 51.12M | 44.45M | -57.88M | 4.1M | -3.81M | -15.19M | -75.64M | 1.41M | 22.27M | 1.11M | 4.14M | -3.82M | 6.82M | 119K | 654K | 753K |
| Working Capital Changes | -46.18M | -24.02M | 72.74M | 2.46M | -19.43M | 60.15M | 51.92M | 1.58M | 39.1M | -1.57M | 81.31M | 1.46M | 1.03M | 6.04M | 63.44M | -42.14M | -5.17M | -5.37M | 23.37M | 22.78M | -8.1M | 32.25M |
| Change in Receivables | -135.34M | -164.24M | 10.23M | -149.53M | -6.62M | -99.2M | -57.61M | -25.92M | -153.94M | -105.59M | -18.49M | -30.9M | -26.82M | -16.41M | 35.47M | -42.28M | -35.85M | 8.56M | -7.75M | -15.53M | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -309K | -49K | -39.72M | 20.12M | 8.39M | 61.7M | 13.98M | -16.43M | 3.21M | -2.35M | 3.12M | 33.58M | -24.98M | 29.14M | 0 | 0 | 0 |
| Change in Payables | 215K | 559K | 4.96M | -6.04M | 1.34M | -2.19M | 7.48M | 2.58M | 2.3M | 1.03M | -1.91M | -298K | 2.13M | -2.15M | 1.98M | 57K | -2.65M | 688K | 272K | 0 | 0 | 0 |
| Cash from Investing | -167.66M | -130.06M | -144.25M | -819.38M | -79.33M | -1.04B | -241.79M | -71.94M | 34.87M | -48.05M | -42.03M | -48.86M | 297.04M | 4.12M | -94.36M | -90.61M | -892.28M | -308.22M | 112.07M | 192.07M | -79.76M | -63.71M |
| Capital Expenditures | -56.62M | -39.32M | -115.12M | -90.85M | -72.89M | -52.79M | -50.98M | -53.77M | -48.96M | -48.82M | -42.63M | -49.15M | -50.88M | -43.54M | -44.88M | -23.11M | -13.19M | -13.41M | -25.56M | -535K | -2.44M | -346K |
| CapEx % of Revenue | 1.75% | 1.25% | 4.03% | 3.59% | 3.24% | 2.58% | 3.01% | 3.45% | 3.41% | 3.83% | 3.7% | 4.57% | 5.1% | 4.2% | 4.72% | 2.57% | 1.99% | 3.03% | 5.93% | 0.14% | 0.78% | 0.12% |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 0 | 0 | 0 | 0 | 214.39M | 218.76M | 190.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.9M | 140.49M | 73.89M | 295.3M | -18.59M | 3M | 0 | 0 |
| Other Investing | -69.34M | -90.75M | -1.67M | -1.19M | -6.43M | -7.57M | -219.97M | 10K | 10K | 0 | 0 | -40.1M | 22K | -40.49M | 351K | -23.11M | 22K | 0 | 137.63M | 192.61M | -77.35M | -154.01M |
| Cash from Financing | -1.4B | -1.36B | -1.4B | -953.93M | -1.43B | 229.5M | -779.04M | -36.67M | -626.48M | -267.54M | -365.27M | 19.95M | -442.33M | -145.85M | -322.98M | -177.99M | 758.06M | 82.54M | -22.95M | -292.06M | -5M | 0 |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -2.68B | -2.48B | -885.27M | -504.19M | -1.4B | -198.37M | -778.52M | -292.07M | -949.89M | -150.46M | -774.57M | -700.72M | -399.97M | -112.18M | -105.99M | -14.63M | -14.15M | 97.27M | -681K | 265.04M | 0 | 0 |
| Dividends Paid | -563.24M | -556.52M | -509.11M | -440.99M | -372.92M | -302.45M | -246.44M | -222.92M | -170.94M | -119.72M | -96.19M | -87.74M | -20.39M | 0 | 0 | 0 | 0 | 0 | 0 | -973M | -5M | 0 |
| Share Repurchases | -2.69B | -2.48B | -885.27M | -504.19M | -1.4B | -198.37M | -778.52M | -292.07M | -949.89M | -150.46M | -774.57M | -700.72M | -409.65M | -112.18M | -105.99M | -14.63M | -14.15M | -18.49M | -681K | 0 | 0 | 0 |
| Other Financing | -40.96M | -25.25M | -5.75M | 0 | -2.77M | -21.61M | -16.69M | -8.54M | -5.66M | 2.63M | 5.48M | 8.41M | -11.96M | 14.34M | 10.49M | 23.69M | 31.97M | 7.52M | -21K | 0 | 0 | 0 |
| Net Change in Cash | 24.66M | 105.98M | -52.34M | -531.87M | -427.88M | 120.93M | -206.05M | 602.39M | 14.67M | 97.67M | 14.13M | 268.91M | 150.37M | 175.13M | -68.9M | -17.21M | 50.55M | -92.05M | 234.26M | 9.46M | 951K | -9.66M |
| Free Cash Flow | 1.54B | 1.55B | 1.47B | 1.15B | 1.02B | 883.27M | 760.13M | 655.75M | 563.8M | 355.34M | 392.11M | 256.84M | 254.8M | 276.91M | 302.19M | 231.89M | 170.16M | 117.53M | 129.53M | 109.69M | 81.23M | 59.53M |
| FCF Margin % | 47.44% | 49.42% | 51.39% | 45.28% | 45.47% | 43.22% | 44.84% | 42.09% | 39.32% | 27.89% | 34.08% | 23.89% | 25.56% | 26.74% | 31.8% | 25.74% | 25.67% | 26.53% | 30.05% | 29.66% | 26.14% | 21.38% |
| FCF Growth % | 6.47% | 5.54% | 28.18% | 12% | 15.76% | 16.2% | 15.92% | 16.31% | 58.66% | -9.38% | 52.67% | 0.8% | -7.98% | -8.37% | 30.32% | 36.27% | 44.78% | -9.26% | 18.08% | 35.04% | 36.44% | - |
| FCF per Share | 20.94 | 20.04 | 18.59 | 14.34 | 12.59 | 10.58 | 8.99 | 7.67 | 6.29 | 3.87 | 4.06 | 2.34 | 2.18 | 2.29 | 2.45 | 1.90 | 1.50 | 1.15 | 1.28 | 1.30 | 0.97 | 0.71 |
| FCF Conversion (FCF/Net Income) | 1.16x | 1.32x | 1.35x | 1.08x | 1.26x | 1.29x | 1.35x | 1.26x | 1.21x | 1.33x | 1.67x | 1.37x | 1.08x | 1.44x | 1.88x | 1.47x | 1.99x | 1.60x | 2.27x | 1.36x | 1.17x | 1.10x |
| Interest Paid | 139.66M | 173.31M | 179.95M | 182.31M | 165.12M | 151.34M | 163.39M | 141.48M | 125.99M | 112.5M | 89.14M | 42.11M | 17.23M | 20.43M | 36.74M | 52.71M | 40.1M | 18.25M | 25.97M | 0 | 0 | 0 |
| Taxes Paid | 211.02M | 222.27M | 201.03M | 240.48M | 180.69M | 222.62M | 113.65M | 72.94M | 143.22M | 128.73M | 97.84M | 129.53M | 120.42M | 128.17M | 134.44M | 93.73M | 46.19M | 61.38M | 64.36M | 0 | 0 | 0 |
Debt-funded capital allocation
As reported in recent financial filings, MSCI's OCF/NI ratio has fluctuated significantly, reaching a low of 0.76 in 2026Q1, which suggests that accounting net income may occasionally decouple from the actual cash generated by the firm's core indexing and analytics operations during specific reporting periods.
The variance between net income and operating cash flow appears largely driven by working capital swings rather than structural earnings degradation. Investors should monitor whether these periodic dips in conversion quality represent temporary timing differences in client billing or a more persistent trend of rising non-cash accruals.
Based on the provided quarterly data, MSCI maintains a strong free cash flow margin profile, which peaked at 59.4% in 2025Q4, indicating that the company's asset-light business model effectively converts a substantial portion of its revenue into discretionary cash flow for shareholder returns.
The trajectory of FCF margins remains robust, consistently outperforming the company's net income growth. This suggests that the underlying business model is highly efficient at scaling without requiring proportional increases in capital expenditure, reinforcing the firm's status as a high-margin data provider.
According to historical financial statements, MSCI's capital expenditure as a percentage of revenue remains consistently low, averaging roughly 3% to 4%, which confirms that the firm's infrastructure requires minimal ongoing reinvestment to maintain its competitive moat in global financial indexing.
The low capital intensity is a critical driver of the company's superior free cash flow generation. Because the firm does not need to engage in heavy physical asset replacement, it retains significant flexibility to deploy capital toward strategic acquisitions or returning value to shareholders.
As evidenced by the quarterly cash flow statements, working capital changes have been a primary source of volatility, with a notable $115.6M outflow in 2026Q1, suggesting that the timing of institutional client payments and subscription renewals can create significant short-term noise in cash flow reporting.
The cyclical nature of these working capital swings appears to be a function of the company's subscription-based billing cycles. While these fluctuations are likely operational in nature, they warrant further investigation to ensure that they do not mask underlying shifts in the speed of client collections.
Based on reported figures, MSCI has consistently prioritized shareholder returns, with share repurchases totaling $1.2B in 2025Q3 alone, a strategy that appears to be supported by the firm's robust free cash flow generation despite the concurrent use of debt for acquisitions.
The aggressive pace of buybacks suggests management's confidence in the long-term durability of the firm's cash flows. However, investors should monitor whether the reliance on debt to fund these returns, alongside M&A activity, could eventually constrain the company's financial flexibility in a higher-rate environment.
Quick answers to the most common questions about buying MSCI stock.
MSCI Inc. (MSCI) generated $1.59B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MSCI Inc. (MSCI) generated $1.55B 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.
MSCI Inc. (MSCI) spent $39.3M 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, MSCI Inc. (MSCI) returned $556.5M to shareholders via cash dividends and spent $2.48B on share repurchases. This shows the company's commitment to returning capital to its equity investors.