MSCI Reports Financial Results for Second Quarter and Six Months 2026
Financial and Operational Highlights for Second Quarter 2026
(Note: Unless otherwise noted, percentage and other changes are relative to the three months ended
-
Operating revenues of
$867.0 million , up 12.2%; Organic operating revenue growth of 12.2% - Recurring subscription revenues up 9.0%; Asset-based fees up 26.6%
- Operating margin of 56.2%; Adjusted EBITDA margin of 62.1%
-
Diluted EPS of
$4.69 , up 19.6%; Adjusted EPS of$4.94 , up 18.5% -
Organic recurring subscription
Run Rate growth of 8.1%; Retention Rate of 95.3% -
In second quarter 2026 and through
July 20, 2026 , a total of$147.2 million or 264,043 shares were repurchased at an average repurchase price of$557.66 -
Approximately
$149.2 million in dividends were paid to shareholders in second quarter 2026; Cash dividend of$2.05 per share declared byMSCI Board of Directors for third quarter 2026
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions, except per share data (unaudited) |
|
|
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||
|
Operating revenues |
|
$ |
867.0 |
|
|
$ |
772.7 |
|
|
12.2 |
% |
|
$ |
1,717.8 |
|
|
$ |
1,518.5 |
|
|
13.1 |
% |
|
Operating income |
|
$ |
487.5 |
|
|
$ |
425.3 |
|
|
14.6 |
% |
|
$ |
944.4 |
|
|
$ |
802.3 |
|
|
17.7 |
% |
|
Operating margin % |
|
|
56.2 |
% |
|
|
55.0 |
% |
|
|
|
|
55.0 |
% |
|
|
52.8 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income |
|
$ |
342.0 |
|
|
$ |
303.7 |
|
|
12.6 |
% |
|
$ |
748.0 |
|
|
$ |
592.3 |
|
|
26.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted EPS |
|
$ |
4.69 |
|
|
$ |
3.92 |
|
|
19.6 |
% |
|
$ |
10.23 |
|
|
$ |
7.63 |
|
|
34.1 |
% |
|
Adjusted EPS |
|
$ |
4.94 |
|
|
$ |
4.17 |
|
|
18.5 |
% |
|
$ |
9.49 |
|
|
$ |
8.17 |
|
|
16.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA |
|
$ |
538.5 |
|
|
$ |
474.4 |
|
|
13.5 |
% |
|
$ |
1,043.2 |
|
|
$ |
900.0 |
|
|
15.9 |
% |
|
Adjusted EBITDA margin % |
|
|
62.1 |
% |
|
|
61.4 |
% |
|
|
|
|
60.7 |
% |
|
|
59.3 |
% |
|
|
||
“In the second quarter
“We are building momentum heading into the back half of 2026, with a strong pipeline of opportunities and exciting AI-fueled innovation.
Second Quarter Consolidated Results
Operating Revenues: Operating revenues were
Expenses: Total operating expenses were
Total operating expenses excluding the impact of foreign currency exchange rate fluctuations (“ex-FX”) and adjusted EBITDA expenses ex-FX increased 8.9% and 9.7%, respectively.
Operating Income: Operating income was
Headcount: As of
Other Expense (Income), Net: Other expense (income), net was
Income Taxes: The effective tax rate decreased to 18.0% in second quarter 2026 compared to 19.6% in second quarter 2025, primarily driven by the impact of US tax law changes and the jurisdictional mix of earnings.
Net Income: As a result of the factors described above, net income was
Adjusted EBITDA: Adjusted EBITDA was
Index Segment:
Table 1A: Results (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
263.0 |
|
|
$ |
235.7 |
|
|
11.6 |
% |
|
$ |
517.2 |
|
|
$ |
469.0 |
|
|
10.3 |
% |
|
Asset-based fees |
|
|
233.1 |
|
|
|
184.1 |
|
|
26.6 |
% |
|
|
457.6 |
|
|
|
361.5 |
|
|
26.6 |
% |
|
Non-recurring |
|
|
14.9 |
|
|
|
15.1 |
|
|
(1.3 |
)% |
|
|
32.5 |
|
|
|
26.1 |
|
|
24.5 |
% |
|
Total operating revenues |
|
|
511.0 |
|
|
|
434.9 |
|
|
17.5 |
% |
|
|
1,007.3 |
|
|
|
856.6 |
|
|
17.6 |
% |
|
Adjusted EBITDA expenses |
|
|
113.2 |
|
|
|
104.7 |
|
|
8.1 |
% |
|
|
234.3 |
|
|
|
214.8 |
|
|
9.1 |
% |
|
Adjusted EBITDA |
|
$ |
397.8 |
|
|
$ |
330.2 |
|
|
20.5 |
% |
|
$ |
773.0 |
|
|
$ |
641.8 |
|
|
20.4 |
% |
|
Adjusted EBITDA margin % |
|
|
77.8 |
% |
|
|
75.9 |
% |
|
|
|
|
76.7 |
% |
|
|
74.9 |
% |
|
|
||
Index operating revenues were
Index
Analytics Segment:
Table 1B: Results (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
185.9 |
|
|
$ |
169.8 |
|
|
9.5 |
% |
|
$ |
369.1 |
|
|
$ |
339.5 |
|
|
8.7 |
% |
|
Non-recurring |
|
|
3.5 |
|
|
|
7.9 |
|
|
(55.7 |
)% |
|
|
10.3 |
|
|
|
10.4 |
|
|
(1.0 |
)% |
|
Total operating revenues |
|
|
189.4 |
|
|
|
177.7 |
|
|
6.6 |
% |
|
|
379.4 |
|
|
|
349.9 |
|
|
8.4 |
% |
|
Adjusted EBITDA expenses |
|
|
101.4 |
|
|
|
85.1 |
|
|
19.2 |
% |
|
|
208.6 |
|
|
|
181.3 |
|
|
15.1 |
% |
|
Adjusted EBITDA |
|
$ |
88.0 |
|
|
$ |
92.6 |
|
|
(5.0 |
)% |
|
$ |
170.8 |
|
|
$ |
168.6 |
|
|
1.3 |
% |
|
Adjusted EBITDA margin % |
|
|
46.5 |
% |
|
|
52.1 |
% |
|
|
|
|
45.0 |
% |
|
|
48.2 |
% |
|
|
||
Analytics operating revenues were
Analytics
Sustainability and Climate Segment:
Table 1C: Results (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
90.5 |
|
|
$ |
87.0 |
|
|
4.0 |
% |
|
$ |
181.4 |
|
|
$ |
169.7 |
|
|
6.9 |
% |
|
Non-recurring |
|
|
1.4 |
|
|
|
1.9 |
|
|
(26.3 |
)% |
|
|
2.4 |
|
|
|
3.8 |
|
|
(36.8 |
)% |
|
Total operating revenues |
|
|
91.9 |
|
|
|
88.9 |
|
|
3.4 |
% |
|
|
183.8 |
|
|
|
173.5 |
|
|
5.9 |
% |
|
Adjusted EBITDA expenses |
|
|
56.3 |
|
|
|
57.2 |
|
|
(1.6 |
)% |
|
|
115.2 |
|
|
|
118.0 |
|
|
(2.4 |
)% |
|
Adjusted EBITDA |
|
$ |
35.6 |
|
|
$ |
31.7 |
|
|
12.3 |
% |
|
$ |
68.6 |
|
|
$ |
55.5 |
|
|
23.6 |
% |
|
Adjusted EBITDA margin % |
|
|
38.7 |
% |
|
|
35.6 |
% |
|
|
|
|
37.3 |
% |
|
|
32.0 |
% |
|
|
||
Sustainability and Climate operating revenues were
Sustainability and Climate
All Other – Private Assets:
Table 1D: Results (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
% Change |
|
|
|
|
|
% Change |
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
74.0 |
|
|
$ |
70.3 |
|
|
5.3 |
% |
|
$ |
145.9 |
|
|
$ |
137.1 |
|
|
6.4 |
% |
|
Non-recurring |
|
|
0.7 |
|
|
|
0.9 |
|
|
(22.2 |
)% |
|
|
1.4 |
|
|
|
1.4 |
|
|
— |
% |
|
Total operating revenues |
|
|
74.7 |
|
|
|
71.2 |
|
|
4.9 |
% |
|
|
147.3 |
|
|
|
138.5 |
|
|
6.4 |
% |
|
Adjusted EBITDA expenses |
|
|
57.6 |
|
|
|
51.3 |
|
|
12.3 |
% |
|
|
116.5 |
|
|
|
104.4 |
|
|
11.6 |
% |
|
Adjusted EBITDA |
|
$ |
17.1 |
|
|
$ |
19.9 |
|
|
(14.1 |
)% |
|
$ |
30.8 |
|
|
$ |
34.1 |
|
|
(9.7 |
)% |
|
Adjusted EBITDA margin % |
|
|
22.9 |
% |
|
|
28.0 |
% |
|
|
|
|
20.9 |
% |
|
|
24.7 |
% |
|
|
||
All Other – Private Assets operating revenues, which reflect the Real Assets and Private Capital Solutions operating segments, were
All Other – Private Assets
Select Balance Sheet Items and Capital Allocation
Cash Balances and Outstanding Debt: Cash and cash equivalents was
Total principal amounts of debt outstanding as of
Capex and Cash Flow: Capex was
Share Count and Share Repurchases: Weighted average diluted shares outstanding were 72.9 million in second quarter 2026, down 5.9% year-over-year. Total share repurchases during the quarter were
Dividends: Approximately
First Street Acquisition: On
Full-Year 2026 Guidance
The higher operating expense and adjusted EBITDA expense guidance reflects the impact of recent acquisitions, including First Street, as well as the strong topline momentum driven by AUM in products linked to
These assumptions are subject to uncertainty, and actual results for the year could differ materially from current guidance, including as a result of the uncertainties, risks and assumptions discussed in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our Annual Report on Form 10-K, as updated in quarterly reports on Form 10-Q and current reports on Form 8-K filed or furnished with the
|
Guidance Item |
Current Guidance for Full-Year 20263 |
Prior Guidance for Full-Year 2026 |
|
Operating Expense |
|
|
|
Adjusted EBITDA Expense |
|
|
|
Interest Expense (including amortization of financing fees)1 |
|
|
|
Depreciation & Amortization Expense |
|
|
|
Effective Tax Rate2 |
18.0% to 20.0% |
18.0% to 20.0% |
|
Capital Expenditures |
|
|
|
Net Cash Provided by Operating Activities |
|
|
|
Free Cash Flow |
|
|
1 A portion of our annual interest expense is from our variable rate indebtedness under our revolving credit facility, while the majority is from fixed rate senior unsecured notes. Changes to the secured overnight funding rate (“SOFR”) and indebtedness levels can cause our annual interest expense to vary.
2 Excludes the impact of a multi-phase internal legal entity restructuring that commenced in fourth quarter 2025 and was completed in the first quarter 2026. In connection with the completion of the subsequent phase of the restructuring in first quarter 2026, we recognized a tax benefit of
3 The updated guidance for full-year 2026 assumes the First Street acquisition closes in the third quarter of 2026. The transaction remains subject to regulatory approvals and other customary closing conditions. Actual results could differ materially if the transaction does not close, does not close within the anticipated timeframe, or closes on terms or with an impact different from the Company’s current assumptions. See "Forward-Looking Statements.”
Conference Call Information
MSCI’s senior management will review the second quarter 2026 results on
About
Forward-Looking Statements
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including without limitation, MSCI’s Full-Year 2026 guidance. These forward-looking statements relate to future events or to future financial performance and involve underlying assumptions, as well as known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these statements. In some cases, you can identify forward-looking statements by the use of words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential” or “continue,” or the negative of these terms or other comparable terminology. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond MSCI’s control and that could materially affect actual results, levels of activity, performance or achievements.
Other factors that could materially affect actual results, levels of activity, performance or achievements can be found in MSCI’s Annual Report on Form 10-K for the fiscal year ended
Website and Social Media Disclosure
Notes Regarding the Use of Operating Metrics
A substantial portion of MSCI’s operating revenues is derived from recurring subscriptions or licenses for products and services that are ongoing in nature and provided over contractually agreed periods, which are subject to renewal or cancellation upon the expiration of the then-current term. In addition, we generate non-recurring revenues from one-time sales and other transactions or services that are discrete in nature or that have a defined life. The operating metrics defined below help management assess the stability and growth of this recurring-revenue base and track non-recurring revenues. There have been no changes to the methodologies used to compute these metrics compared with prior periods.
For Client Contracts where fees are linked to an investment product’s assets or trading volume or fees (referred to as “Asset-based Fees”), the Run Rate calculation is based on:
- For exchange-traded funds (“ETFs”): assets under management as of the last trading day of the period;
- For non-ETF products: the most recent client-reported assets under management; and
- For listed futures and options contracts: the most recent quarterly volumes and/or reported exchange fees.
In general, when a client reduces the fees paid to
- In the Analytics and Sustainability and Climate operating segments, substantially all such product or service switches are treated as replacements and are netted accordingly.
- In contrast, in the Index, Real Assets, and Private Capital Solutions operating segments, such netting treatment is applied only in limited circumstances.
Organic recurring subscription
- The impact of changes in foreign currency exchange rates;
- The impact of acquisitions during the first 12 months following the transaction date; and
-
The impact of divestitures, where
Run Rate from divested businesses are excluded from prior periodRun Rates .
Retention Rate is a key performance metric that provides insight into the stability and durability of MSCI’s recurring revenue base. Subscription cancellations reduce
For full-year periods, Retention Rate is calculated as the retained subscription
For interim (non-annual) periods, Retention Rate is presented on an annualized basis. The annualized Retention Rate is calculated by:
-
Dividing annualized subscription cancellations in the period by the subscription
Run Rate at the beginning of the fiscal year, to determine a cancellation rate; and - Subtracting that rate from 100%, to derive the annualized Retention Rate.
Retention Rate is calculated by operating segment and is based on an individual product or service level within each segment. We do not calculate Retention Rate for the portion of
Sales represents the annualized value of products and services that clients have committed to purchase from
Non-recurring sales represent the aggregate value of client agreements entered into during the period that generate non-recurring fees and are not included in
New recurring subscription sales represent the annualized value of additional client commitments entered into during the period - such as new Client Contracts, expansions of existing Client Contracts or price increases - that contribute to
Net new recurring subscription sales represent new recurring subscription sales minus the impact of Subscription Cancellations, capturing the net impact to
Total gross sales is the sum of new recurring subscription sales and non-recurring sales.
Total net sales is total gross sales minus the impact of Subscription Cancellations.
Notes Regarding the Use of Non-GAAP Financial Measures
“Adjusted EBITDA” is defined as net income before (1) provision for income taxes, (2) other expense (income), net, (3) depreciation and amortization of property, equipment and leasehold improvements, (4) amortization of intangible assets and, at times, (5) certain other transactions or adjustments, including, when applicable, certain acquisition-related integration, transaction and earn-out costs.
“Adjusted EBITDA expenses” is defined as operating expenses less depreciation and amortization of property, equipment and leasehold improvements and amortization of intangible assets and, at times, certain other transactions or adjustments, including, when applicable, certain acquisition-related integration, transaction and earn-out costs.
“Adjusted EBITDA margin” is defined as adjusted EBITDA divided by operating revenues.
“Adjusted net income” and “adjusted EPS” are defined as net income and diluted EPS, respectively, before the after-tax impact of: the amortization of acquired intangible assets and, at times, certain other transactions or adjustments, including, when applicable, the impact related to certain acquisition-related integration, transaction and earn-out costs, the impact related to the write-off of deferred fees on debt extinguishment, the impact related to certain gains or losses on investees, and the impact of certain discrete tax items.
“Capex” is defined as capital expenditures plus capitalized software development costs.
“Free cash flow” is defined as net cash provided by operating activities, less Capex.
“Organic operating revenue growth” is defined as operating revenue growth compared to the prior year period excluding the impact of acquired businesses, divested businesses and foreign currency exchange rate fluctuations.
Asset-based fees ex-FX does not adjust for the impact from foreign currency exchange rate fluctuations on the underlying assets under management (“AUM”).
We believe adjusted EBITDA, adjusted EBITDA margin and adjusted EBITDA expenses are meaningful measures of the operating performance of
We believe adjusted net income and adjusted EPS are meaningful measures of the performance of
We believe that free cash flow is useful to investors because it relates the operating cash flow of
We believe organic operating revenue growth is a meaningful measure of the operating performance of
We believe that the non-GAAP financial measures presented in this earnings release facilitate meaningful period-to-period comparisons and provide a baseline for the evaluation of future results.
Adjusted EBITDA expenses, adjusted EBITDA margin, adjusted EBITDA, adjusted net income, adjusted EPS, Capex, free cash flow and organic operating revenue growth are not defined in the same manner by all companies and may not be comparable to similarly-titled non-GAAP financial measures of other companies. These measures can differ significantly from company to company depending on, among other things, long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. Accordingly, the Company’s computation of these measures may not be comparable to similarly-titled measures computed by other companies.
Notes Regarding Adjusting for the Impact of Foreign Currency Exchange Rate Fluctuations
Foreign currency exchange rate fluctuations reflect the difference between the current period results as reported compared to the current period results recalculated using the foreign currency exchange rates in effect for the comparable prior period. While operating revenues adjusted for the impact of foreign currency fluctuations includes asset-based fees that have been adjusted for the impact of foreign currency fluctuations, the underlying AUM, which is the primary component of asset-based fees, is not adjusted for foreign currency fluctuations. Approximately three-fifths of the AUM is invested in securities denominated in currencies other than the
Table 2: Condensed Consolidated Statements of Income (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
in millions, except per share data |
|
|
|
|
|
|
|
|
||||||||
|
Operating revenues |
|
$ |
867.0 |
|
|
$ |
772.7 |
|
|
$ |
1,717.8 |
|
|
$ |
1,518.5 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (exclusive of depreciation and amortization) |
|
|
149.9 |
|
|
|
137.7 |
|
|
|
291.7 |
|
|
|
274.5 |
|
|
Selling and marketing |
|
|
87.4 |
|
|
|
78.2 |
|
|
|
173.1 |
|
|
|
156.9 |
|
|
Research and development |
|
|
46.0 |
|
|
|
44.1 |
|
|
|
95.6 |
|
|
|
91.7 |
|
|
General and administrative |
|
|
46.2 |
|
|
|
38.3 |
|
|
|
115.2 |
|
|
|
95.4 |
|
|
Amortization of intangible assets |
|
|
43.8 |
|
|
|
43.7 |
|
|
|
85.7 |
|
|
|
87.6 |
|
|
Depreciation and amortization of property, equipment and leasehold improvements |
|
|
6.2 |
|
|
|
5.4 |
|
|
|
12.1 |
|
|
|
10.1 |
|
|
Total operating expenses1 |
|
|
379.5 |
|
|
|
347.4 |
|
|
|
773.4 |
|
|
|
716.2 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income |
|
|
487.5 |
|
|
|
425.3 |
|
|
|
944.4 |
|
|
|
802.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income |
|
|
(2.5 |
) |
|
|
(2.9 |
) |
|
|
(5.3 |
) |
|
|
(6.8 |
) |
|
Interest expense |
|
|
71.0 |
|
|
|
46.2 |
|
|
|
140.1 |
|
|
|
92.7 |
|
|
Other expense (income) |
|
|
1.7 |
|
|
|
4.2 |
|
|
|
3.1 |
|
|
|
7.5 |
|
|
Other expense (income), net |
|
|
70.2 |
|
|
|
47.5 |
|
|
|
137.9 |
|
|
|
93.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income before provision for income taxes |
|
|
417.3 |
|
|
|
377.8 |
|
|
|
806.5 |
|
|
|
708.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes |
|
|
75.3 |
|
|
|
74.1 |
|
|
|
58.5 |
|
|
|
116.6 |
|
|
Net income |
|
$ |
342.0 |
|
|
$ |
303.7 |
|
|
$ |
748.0 |
|
|
$ |
592.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
4.70 |
|
|
$ |
3.92 |
|
|
$ |
10.24 |
|
|
$ |
7.64 |
|
|
Diluted |
|
$ |
4.69 |
|
|
$ |
3.92 |
|
|
$ |
10.23 |
|
|
$ |
7.63 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding used in computing earnings per share: |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
72.8 |
|
|
|
77.4 |
|
|
|
73.0 |
|
|
|
77.5 |
|
|
Diluted |
|
|
72.9 |
|
|
|
77.5 |
|
|
|
73.1 |
|
|
|
77.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1 Includes stock-based compensation of |
||||||||||||||||
Table 3: Condensed Consolidated Balance Sheets (unaudited)
|
|
|
As of |
||||||
|
in millions |
|
|
|
|
||||
|
ASSETS |
|
|
|
|
||||
|
Current assets: |
|
|
|
|
||||
|
Cash and cash equivalents |
|
$ |
356.4 |
|
|
$ |
515.3 |
|
|
Accounts receivable |
|
|
884.4 |
|
|
|
986.7 |
|
|
Other current assets |
|
|
195.4 |
|
|
|
142.8 |
|
|
Total current assets |
|
|
1,436.2 |
|
|
|
1,644.8 |
|
|
Property, equipment and leasehold improvements, net |
|
|
93.2 |
|
|
|
87.3 |
|
|
Right of use assets |
|
|
141.5 |
|
|
|
112.9 |
|
|
|
|
|
2,974.2 |
|
|
|
2,923.4 |
|
|
Intangible assets, net |
|
|
855.9 |
|
|
|
832.5 |
|
|
Other non-current assets |
|
|
101.5 |
|
|
|
101.6 |
|
|
Total assets |
|
$ |
5,602.5 |
|
|
$ |
5,702.5 |
|
|
|
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) |
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
||||
|
Deferred revenue |
|
$ |
1,136.9 |
|
|
$ |
1,231.8 |
|
|
Other current liabilities |
|
|
468.8 |
|
|
|
598.0 |
|
|
Total current liabilities |
|
|
1,605.7 |
|
|
|
1,829.8 |
|
|
Long-term debt |
|
|
6,380.4 |
|
|
|
6,202.3 |
|
|
Long-term operating lease liabilities |
|
|
138.9 |
|
|
|
107.5 |
|
|
Other non-current liabilities |
|
|
167.0 |
|
|
|
217.4 |
|
|
Total liabilities |
|
|
8,292.0 |
|
|
|
8,357.0 |
|
|
|
|
|
|
|
||||
|
Total shareholders’ equity (deficit) |
|
|
(2,689.5 |
) |
|
|
(2,654.5 |
) |
|
Total liabilities and shareholders’ equity (deficit) |
|
$ |
5,602.5 |
|
|
$ |
5,702.5 |
|
Table 4: Condensed Consolidated Statements of Cash Flows (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
in millions |
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
||||||||
|
Net income |
|
$ |
342.0 |
|
|
$ |
303.7 |
|
|
$ |
748.0 |
|
|
$ |
592.3 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization of intangible assets |
|
|
43.8 |
|
|
|
43.7 |
|
|
|
85.7 |
|
|
|
87.6 |
|
|
Stock-based compensation expense |
|
|
25.4 |
|
|
|
23.2 |
|
|
|
73.1 |
|
|
|
63.2 |
|
|
Depreciation and amortization of property, equipment and leasehold improvements |
|
|
6.2 |
|
|
|
5.4 |
|
|
|
12.1 |
|
|
|
10.1 |
|
|
Amortization of right of use assets |
|
|
7.5 |
|
|
|
6.2 |
|
|
|
14.3 |
|
|
|
12.1 |
|
|
Other adjustment |
|
|
6.4 |
|
|
|
12.4 |
|
|
|
(79.5 |
) |
|
|
24.4 |
|
|
Net changes in other operating assets and liabilities |
|
|
(60.5 |
) |
|
|
(58.4 |
) |
|
|
(176.1 |
) |
|
|
(151.8 |
) |
|
Net cash provided by operating activities |
|
|
370.8 |
|
|
|
336.2 |
|
|
|
677.6 |
|
|
|
637.9 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
||||||||
|
Capitalized software development costs |
|
|
(33.4 |
) |
|
|
(23.1 |
) |
|
|
(59.4 |
) |
|
|
(44.5 |
) |
|
Capital expenditures |
|
|
(11.0 |
) |
|
|
(11.4 |
) |
|
|
(13.8 |
) |
|
|
(22.9 |
) |
|
Business acquisitions, net of cash acquired1 |
|
|
(17.1 |
) |
|
|
— |
|
|
|
(58.8 |
) |
|
|
— |
|
|
Other |
|
|
— |
|
|
|
(0.1 |
) |
|
|
— |
|
|
|
(0.1 |
) |
|
Net cash used in investing activities |
|
|
(61.5 |
) |
|
|
(34.6 |
) |
|
|
(132.0 |
) |
|
|
(67.5 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
||||||||
|
Repurchase of common stock held in treasury |
|
|
(168.4 |
) |
|
|
(138.5 |
) |
|
|
(583.2 |
) |
|
|
(351.6 |
) |
|
Payment of dividends |
|
|
(149.5 |
) |
|
|
(139.7 |
) |
|
|
(300.0 |
) |
|
|
(283.5 |
) |
|
Repayment of borrowings |
|
|
(225.0 |
) |
|
|
(149.9 |
) |
|
|
(400.0 |
) |
|
|
(214.9 |
) |
|
Proceeds from borrowings, net of discount |
|
|
200.0 |
|
|
|
115.0 |
|
|
|
575.0 |
|
|
|
215.0 |
|
|
Proceeds from exercise of stock options |
|
|
12.5 |
|
|
|
3.9 |
|
|
|
13.8 |
|
|
|
4.3 |
|
|
Payment of contingent consideration and deferred purchase price from acquisitions |
|
|
(9.0 |
) |
|
|
(11.9 |
) |
|
|
(9.5 |
) |
|
|
(12.1 |
) |
|
Net cash (used in) financing activities |
|
|
(339.4 |
) |
|
|
(321.1 |
) |
|
|
(703.9 |
) |
|
|
(642.8 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Effect of exchange rate changes |
|
|
1.2 |
|
|
|
6.1 |
|
|
|
(0.6 |
) |
|
|
10.4 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
(28.9 |
) |
|
|
(13.4 |
) |
|
|
(158.9 |
) |
|
|
(62.0 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
385.3 |
|
|
|
360.7 |
|
|
|
515.3 |
|
|
|
409.3 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
356.4 |
|
|
$ |
347.3 |
|
|
$ |
356.4 |
|
|
$ |
347.3 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1Includes cash paid for the acquisitions of |
||||||||||||||||
Table 5: Operating Results (unaudited)
|
Index |
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
263.0 |
|
|
$ |
235.7 |
|
|
11.6 |
% |
|
$ |
517.2 |
|
|
$ |
469.0 |
|
|
10.3 |
% |
|
Asset-based fees |
|
|
233.1 |
|
|
|
184.1 |
|
|
26.6 |
% |
|
|
457.6 |
|
|
|
361.5 |
|
|
26.6 |
% |
|
Non-recurring |
|
|
14.9 |
|
|
|
15.1 |
|
|
(1.3 |
)% |
|
|
32.5 |
|
|
|
26.1 |
|
|
24.5 |
% |
|
Total operating revenues |
|
|
511.0 |
|
|
|
434.9 |
|
|
17.5 |
% |
|
|
1,007.3 |
|
|
|
856.6 |
|
|
17.6 |
% |
|
Adjusted EBITDA expenses |
|
|
113.2 |
|
|
|
104.7 |
|
|
8.1 |
% |
|
|
234.3 |
|
|
|
214.8 |
|
|
9.1 |
% |
|
Adjusted EBITDA |
|
$ |
397.8 |
|
|
$ |
330.2 |
|
|
20.5 |
% |
|
$ |
773.0 |
|
|
$ |
641.8 |
|
|
20.4 |
% |
|
Adjusted EBITDA margin % |
|
|
77.8 |
% |
|
|
75.9 |
% |
|
|
|
|
76.7 |
% |
|
|
74.9 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Analytics |
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
185.9 |
|
|
$ |
169.8 |
|
|
9.5 |
% |
|
$ |
369.1 |
|
|
$ |
339.5 |
|
|
8.7 |
% |
|
Non-recurring |
|
|
3.5 |
|
|
|
7.9 |
|
|
(55.7 |
)% |
|
|
10.3 |
|
|
|
10.4 |
|
|
(1.0 |
)% |
|
Total operating revenues |
|
|
189.4 |
|
|
|
177.7 |
|
|
6.6 |
% |
|
|
379.4 |
|
|
|
349.9 |
|
|
8.4 |
% |
|
Adjusted EBITDA expenses |
|
|
101.4 |
|
|
|
85.1 |
|
|
19.2 |
% |
|
|
208.6 |
|
|
|
181.3 |
|
|
15.1 |
% |
|
Adjusted EBITDA |
|
$ |
88.0 |
|
|
$ |
92.6 |
|
|
(5.0 |
)% |
|
$ |
170.8 |
|
|
$ |
168.6 |
|
|
1.3 |
% |
|
Adjusted EBITDA margin % |
|
|
46.5 |
% |
|
|
52.1 |
% |
|
|
|
|
45.0 |
% |
|
|
48.2 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sustainability and Climate |
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
90.5 |
|
|
$ |
87.0 |
|
|
4.0 |
% |
|
$ |
181.4 |
|
|
$ |
169.7 |
|
|
6.9 |
% |
|
Non-recurring |
|
|
1.4 |
|
|
|
1.9 |
|
|
(26.3 |
)% |
|
|
2.4 |
|
|
|
3.8 |
|
|
(36.8 |
)% |
|
Total operating revenues |
|
|
91.9 |
|
|
|
88.9 |
|
|
3.4 |
% |
|
|
183.8 |
|
|
|
173.5 |
|
|
5.9 |
% |
|
Adjusted EBITDA expenses |
|
|
56.3 |
|
|
|
57.2 |
|
|
(1.6 |
)% |
|
|
115.2 |
|
|
|
118.0 |
|
|
(2.4 |
)% |
|
Adjusted EBITDA |
|
$ |
35.6 |
|
|
$ |
31.7 |
|
|
12.3 |
% |
|
$ |
68.6 |
|
|
$ |
55.5 |
|
|
23.6 |
% |
|
Adjusted EBITDA margin % |
|
|
38.7 |
% |
|
|
35.6 |
% |
|
|
|
|
37.3 |
% |
|
|
32.0 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
All Other - Private Assets |
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
74.0 |
|
|
$ |
70.3 |
|
|
5.3 |
% |
|
$ |
145.9 |
|
|
$ |
137.1 |
|
|
6.4 |
% |
|
Non-recurring |
|
|
0.7 |
|
|
|
0.9 |
|
|
(22.2 |
)% |
|
|
1.4 |
|
|
|
1.4 |
|
|
— |
% |
|
Total operating revenues |
|
|
74.7 |
|
|
|
71.2 |
|
|
4.9 |
% |
|
|
147.3 |
|
|
|
138.5 |
|
|
6.4 |
% |
|
Adjusted EBITDA expenses |
|
|
57.6 |
|
|
|
51.3 |
|
|
12.3 |
% |
|
|
116.5 |
|
|
|
104.4 |
|
|
11.6 |
% |
|
Adjusted EBITDA |
|
$ |
17.1 |
|
|
$ |
19.9 |
|
|
(14.1 |
)% |
|
$ |
30.8 |
|
|
$ |
34.1 |
|
|
(9.7 |
)% |
|
Adjusted EBITDA margin % |
|
|
22.9 |
% |
|
|
28.0 |
% |
|
|
|
|
20.9 |
% |
|
|
24.7 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consolidated |
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Recurring subscriptions |
|
$ |
613.4 |
|
|
$ |
562.8 |
|
|
9.0 |
% |
|
$ |
1,213.6 |
|
|
$ |
1,115.3 |
|
|
8.8 |
% |
|
Asset-based fees |
|
|
233.1 |
|
|
|
184.1 |
|
|
26.6 |
% |
|
|
457.6 |
|
|
|
361.5 |
|
|
26.6 |
% |
|
Non-recurring |
|
|
20.5 |
|
|
|
25.8 |
|
|
(20.5 |
)% |
|
|
46.6 |
|
|
|
41.7 |
|
|
11.8 |
% |
|
Operating revenues total |
|
|
867.0 |
|
|
|
772.7 |
|
|
12.2 |
% |
|
|
1,717.8 |
|
|
|
1,518.5 |
|
|
13.1 |
% |
|
Adjusted EBITDA expenses |
|
|
328.5 |
|
|
|
298.3 |
|
|
10.1 |
% |
|
|
674.6 |
|
|
|
618.5 |
|
|
9.1 |
% |
|
Adjusted EBITDA |
|
$ |
538.5 |
|
|
$ |
474.4 |
|
|
13.5 |
% |
|
$ |
1,043.2 |
|
|
$ |
900.0 |
|
|
15.9 |
% |
|
Operating margin % |
|
|
56.2 |
% |
|
|
55.0 |
% |
|
|
|
|
55.0 |
% |
|
|
52.8 |
% |
|
|
||
|
Adjusted EBITDA margin % |
|
|
62.1 |
% |
|
|
61.4 |
% |
|
|
|
|
60.7 |
% |
|
|
59.3 |
% |
|
|
||
Table 6: Sales and Retention Rate (unaudited)1
|
|
|
Three Months Ended |
|
|
|
Six Months Ended |
|
|
||||||||||||||
|
in millions |
|
|
|
|
|
%
|
|
|
|
|
|
%
|
||||||||||
|
Index |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
New recurring subscription sales |
|
$ |
34.4 |
|
|
$ |
29.2 |
|
|
17.8 |
% |
|
$ |
67.2 |
|
|
$ |
51.7 |
|
|
30.0 |
% |
|
Subscription cancellations |
|
|
(6.3 |
) |
|
|
(9.2 |
) |
|
(31.5 |
)% |
|
|
(14.3 |
) |
|
|
(17.5 |
) |
|
(18.3 |
)% |
|
Net new recurring subscription sales |
|
$ |
28.1 |
|
|
$ |
20.0 |
|
|
40.5 |
% |
|
$ |
52.9 |
|
|
$ |
34.2 |
|
|
54.7 |
% |
|
Non-recurring sales |
|
$ |
14.9 |
|
|
$ |
17.5 |
|
|
(14.9 |
)% |
|
$ |
31.6 |
|
|
$ |
29.9 |
|
|
5.7 |
% |
|
Total gross sales |
|
$ |
49.3 |
|
|
$ |
46.7 |
|
|
5.6 |
% |
|
$ |
98.8 |
|
|
$ |
81.6 |
|
|
21.1 |
% |
|
Total Index net sales |
|
$ |
43.0 |
|
|
$ |
37.5 |
|
|
14.7 |
% |
|
$ |
84.5 |
|
|
$ |
64.1 |
|
|
31.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Index Retention Rate |
|
|
97.5 |
% |
|
|
96.0 |
% |
|
|
|
|
97.2 |
% |
|
|
96.3 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Analytics |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
New recurring subscription sales |
|
$ |
22.1 |
|
|
$ |
25.8 |
|
|
(14.3 |
)% |
|
$ |
39.2 |
|
|
$ |
39.0 |
|
|
0.5 |
% |
|
Subscription cancellations |
|
|
(10.9 |
) |
|
|
(11.0 |
) |
|
(0.9 |
)% |
|
|
(19.8 |
) |
|
|
(18.9 |
) |
|
4.8 |
% |
|
Net new recurring subscription sales |
|
$ |
11.2 |
|
|
$ |
14.8 |
|
|
(24.3 |
)% |
|
$ |
19.4 |
|
|
$ |
20.1 |
|
|
(3.5 |
)% |
|
Non-recurring sales |
|
$ |
3.0 |
|
|
$ |
5.8 |
|
|
(48.3 |
)% |
|
$ |
5.7 |
|
|
$ |
8.0 |
|
|
(28.8 |
)% |
|
Total gross sales |
|
$ |
25.1 |
|
|
$ |
31.6 |
|
|
(20.6 |
)% |
|
$ |
44.9 |
|
|
$ |
47.0 |
|
|
(4.5 |
)% |
|
Total Analytics net sales |
|
$ |
14.2 |
|
|
$ |
20.6 |
|
|
(31.1 |
)% |
|
$ |
25.1 |
|
|
$ |
28.1 |
|
|
(10.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Analytics Retention Rate |
|
|
94.3 |
% |
|
|
93.7 |
% |
|
|
|
|
94.8 |
% |
|
|
94.6 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sustainability and Climate |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
New recurring subscription sales |
|
$ |
9.3 |
|
|
$ |
10.3 |
|
|
(9.7 |
)% |
|
$ |
16.8 |
|
|
$ |
17.5 |
|
|
(4.0 |
)% |
|
Subscription cancellations |
|
|
(7.4 |
) |
|
|
(5.3 |
) |
|
39.6 |
% |
|
|
(14.0 |
) |
|
|
(10.0 |
) |
|
40.0 |
% |
|
Net new recurring subscription sales |
|
$ |
1.9 |
|
|
$ |
5.0 |
|
|
(62.0 |
)% |
|
$ |
2.8 |
|
|
$ |
7.5 |
|
|
(62.7 |
)% |
|
Non-recurring sales |
|
$ |
2.2 |
|
|
$ |
1.3 |
|
|
69.2 |
% |
|
$ |
3.2 |
|
|
$ |
3.2 |
|
|
— |
% |
|
Total gross sales |
|
$ |
11.5 |
|
|
$ |
11.6 |
|
|
(0.9 |
)% |
|
$ |
20.0 |
|
|
$ |
20.7 |
|
|
(3.4 |
)% |
|
Total Sustainability and Climate net sales |
|
$ |
4.1 |
|
|
$ |
6.3 |
|
|
(34.9 |
)% |
|
$ |
6.0 |
|
|
$ |
10.7 |
|
|
(43.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sustainability and Climate Retention Rate |
|
|
92.3 |
% |
|
|
93.8 |
% |
|
|
|
|
92.6 |
% |
|
|
94.2 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
All Other - Private Assets |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
New recurring subscription sales |
|
$ |
10.8 |
|
|
$ |
9.9 |
|
|
9.1 |
% |
|
$ |
21.0 |
|
|
$ |
19.6 |
|
|
7.1 |
% |
|
Subscription cancellations |
|
|
(4.5 |
) |
|
|
(5.9 |
) |
|
(23.7 |
)% |
|
|
(9.0 |
) |
|
|
(11.5 |
) |
|
(21.7 |
)% |
|
Net new recurring subscription sales |
|
$ |
6.3 |
|
|
$ |
4.0 |
|
|
57.5 |
% |
|
$ |
12.0 |
|
|
$ |
8.1 |
|
|
48.1 |
% |
|
Non-recurring sales |
|
$ |
0.5 |
|
|
$ |
0.7 |
|
|
(28.6 |
)% |
|
$ |
1.3 |
|
|
$ |
1.8 |
|
|
(27.8 |
)% |
|
Total gross sales |
|
$ |
11.3 |
|
|
$ |
10.6 |
|
|
6.6 |
% |
|
$ |
22.3 |
|
|
$ |
21.4 |
|
|
4.2 |
% |
|
Total All Other - Private Assets net sales |
|
$ |
6.8 |
|
|
$ |
4.7 |
|
|
44.7 |
% |
|
$ |
13.3 |
|
|
$ |
9.9 |
|
|
34.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
All Other - Private Assets Retention Rate |
|
|
93.8 |
% |
|
|
91.2 |
% |
|
|
|
|
93.8 |
% |
|
|
91.4 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
New recurring subscription sales |
|
$ |
76.6 |
|
|
$ |
75.2 |
|
|
1.9 |
% |
|
$ |
144.2 |
|
|
$ |
127.8 |
|
|
12.8 |
% |
|
Subscription cancellations |
|
|
(29.1 |
) |
|
|
(31.4 |
) |
|
(7.3 |
)% |
|
|
(57.1 |
) |
|
|
(57.9 |
) |
|
(1.4 |
)% |
|
Net new recurring subscription sales |
|
$ |
47.5 |
|
|
$ |
43.8 |
|
|
8.4 |
% |
|
$ |
87.1 |
|
|
$ |
69.9 |
|
|
24.6 |
% |
|
Non-recurring sales |
|
$ |
20.6 |
|
|
$ |
25.3 |
|
|
(18.6 |
)% |
|
$ |
41.8 |
|
|
$ |
42.9 |
|
|
(2.6 |
)% |
|
Total gross sales |
|
$ |
97.2 |
|
|
$ |
100.5 |
|
|
(3.3 |
)% |
|
$ |
186.0 |
|
|
$ |
170.7 |
|
|
9.0 |
% |
|
Total net sales |
|
$ |
68.1 |
|
|
$ |
69.1 |
|
|
(1.4 |
)% |
|
$ |
128.9 |
|
|
$ |
112.8 |
|
|
14.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Retention Rate |
|
|
95.3 |
% |
|
|
94.4 |
% |
|
|
|
|
95.3 |
% |
|
|
94.8 |
% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
1 See "Notes Regarding the Use of Operating Metrics" for details regarding the definition of new recurring subscription sales, subscription cancellations, net new recurring subscription sales, non-recurring sales, total gross sales, total net sales and Retention Rate. |
||||||||||||||||||||||
Table 7: AUM in ETFs Linked to
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
In billions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning Period AUM in ETFs linked to |
|
$ |
1,783 |
|
$ |
2,025 |
|
$ |
2,211 |
|
$ |
2,341 |
|
|
$ |
2,403 |
|
$ |
1,725 |
|
$ |
2,341 |
|
Market Appreciation/(Depreciation) |
|
|
193 |
|
|
140 |
|
|
63 |
|
|
(41 |
) |
|
|
376 |
|
|
209 |
|
|
335 |
|
Cash Inflows |
|
|
49 |
|
|
46 |
|
|
67 |
|
|
103 |
|
|
|
39 |
|
|
91 |
|
|
142 |
|
Period-End AUM in ETFs linked to |
|
$ |
2,025 |
|
$ |
2,211 |
|
$ |
2,341 |
|
$ |
2,403 |
|
|
$ |
2,818 |
|
$ |
2,025 |
|
$ |
2,818 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Period Average AUM in ETFs linked to |
|
$ |
1,869 |
|
$ |
2,108 |
|
$ |
2,274 |
|
$ |
2,471 |
|
|
$ |
2,706 |
|
$ |
1,831 |
|
$ |
2,588 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Period-End Basis Point Fee3 |
|
|
2.43 |
|
|
2.41 |
|
|
2.41 |
|
|
2.35 |
|
|
|
2.28 |
|
|
2.43 |
|
|
2.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1 The historical values of the AUM in ETFs linked to our equity indexes as of the last day of the month and the monthly average balance can be found under the link “AUM in ETFs Linked to |
||||||||||||||||||||||
|
2 The value of AUM in ETFs linked to |
||||||||||||||||||||||
|
3 Based on period-end |
||||||||||||||||||||||
Table 8:
|
|
|
As of |
|
|
|
|
||||||
|
in millions |
|
|
|
|
|
%
|
|
%
|
||||
|
Index |
|
|
|
|
|
|
|
|
||||
|
Recurring subscriptions |
|
$ |
1,078.8 |
|
$ |
968.7 |
|
11.4 |
% |
|
11.1 |
% |
|
Asset-based fees |
|
|
948.2 |
|
|
757.3 |
|
25.2 |
% |
|
25.0 |
% |
|
Index |
|
|
2,027.0 |
|
|
1,726.0 |
|
17.4 |
% |
|
17.2 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Analytics |
|
|
773.3 |
|
|
730.6 |
|
5.8 |
% |
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Sustainability and Climate |
|
|
376.8 |
|
|
369.8 |
|
1.9 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
All Other - Private Assets |
|
|
302.6 |
|
|
280.3 |
|
8.0 |
% |
|
8.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Total |
|
$ |
3,479.7 |
|
$ |
3,106.7 |
|
12.0 |
% |
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
Total recurring subscriptions |
|
$ |
2,531.5 |
|
$ |
2,349.4 |
|
7.8 |
% |
|
8.1 |
% |
|
Total asset-based fees |
|
|
948.2 |
|
|
757.3 |
|
25.2 |
% |
|
25.0 |
% |
|
Total |
|
$ |
3,479.7 |
|
$ |
3,106.7 |
|
12.0 |
% |
|
12.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
1 See "Notes Regarding the Use of Operating Metrics" for details regarding the definition of |
||||||||||||
Table 9: Reconciliation of Net Income to Adjusted EBITDA (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
in millions |
|
|
|
|
|
|
|
|
||||
|
Net income |
|
$ |
342.0 |
|
$ |
303.7 |
|
$ |
748.0 |
|
$ |
592.3 |
|
Provision for income taxes |
|
|
75.3 |
|
|
74.1 |
|
|
58.5 |
|
|
116.6 |
|
Other expense (income), net |
|
|
70.2 |
|
|
47.5 |
|
|
137.9 |
|
|
93.4 |
|
Operating income |
|
|
487.5 |
|
|
425.3 |
|
|
944.4 |
|
|
802.3 |
|
Amortization of intangible assets |
|
|
43.8 |
|
|
43.7 |
|
|
85.7 |
|
|
87.6 |
|
Depreciation and amortization of property, equipment and leasehold improvements |
|
|
6.2 |
|
|
5.4 |
|
|
12.1 |
|
|
10.1 |
|
Acquisition-related integration and transaction costs1 |
|
|
1.0 |
|
|
— |
|
|
1.0 |
|
|
— |
|
Consolidated adjusted EBITDA |
|
$ |
538.5 |
|
$ |
474.4 |
|
$ |
1,043.2 |
|
$ |
900.0 |
|
|
|
|
|
|
|
|
|
|
||||
|
Index adjusted EBITDA |
|
$ |
397.8 |
|
$ |
330.2 |
|
$ |
773.0 |
|
$ |
641.8 |
|
Analytics adjusted EBITDA |
|
|
88.0 |
|
|
92.6 |
|
|
170.8 |
|
|
168.6 |
|
Sustainability and Climate adjusted EBITDA |
|
|
35.6 |
|
|
31.7 |
|
|
68.6 |
|
|
55.5 |
|
All Other - Private Assets adjusted EBITDA |
|
|
17.1 |
|
|
19.9 |
|
|
30.8 |
|
|
34.1 |
|
Consolidated adjusted EBITDA |
|
$ |
538.5 |
|
$ |
474.4 |
|
$ |
1,043.2 |
|
$ |
900.0 |
|
|
|
|
|
|
|
|
|
|
||||
|
1 Represents transaction expenses and other costs directly related to certain announced or completed acquisitions and the integration of such acquisitions, including professional fees, severance expenses and regulatory filing fees, in each case only to the extent incurred no later than 12 months following the closing of the relevant acquisition. Also includes amounts arising under earn-out and other contingent consideration arrangements related to such acquisitions, including gains and losses from changes in their estimated fair value, which are included for the contractual term of the applicable arrangement. |
||||||||||||
Table 10: Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted EPS (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
in millions, except per share data |
|
|
|
|
|
|
|
|
||||||||
|
Net income |
|
$ |
342.0 |
|
|
$ |
303.7 |
|
|
$ |
748.0 |
|
|
$ |
592.3 |
|
|
Plus: Amortization of acquired intangible assets |
|
|
20.9 |
|
|
|
24.2 |
|
|
|
40.5 |
|
|
|
50.0 |
|
|
Plus: Acquisition-related integration and transaction costs1 |
|
|
1.0 |
|
|
|
— |
|
|
|
1.0 |
|
|
|
— |
|
|
Less: Tax impact of internal legal entity restructuring2 |
|
|
— |
|
|
|
— |
|
|
|
(88.0 |
) |
|
|
— |
|
|
Less: Income tax effect3 |
|
|
(3.9 |
) |
|
|
(5.0 |
) |
|
|
(7.5 |
) |
|
|
(8.3 |
) |
|
Adjusted net income |
|
$ |
360.0 |
|
|
$ |
322.9 |
|
|
$ |
694.0 |
|
|
$ |
634.0 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted EPS |
|
$ |
4.69 |
|
|
$ |
3.92 |
|
|
$ |
10.23 |
|
|
$ |
7.63 |
|
|
Plus: Amortization of acquired intangible assets |
|
|
0.29 |
|
|
|
0.31 |
|
|
|
0.55 |
|
|
|
0.64 |
|
|
Plus: Acquisition-related integration and transaction costs1 |
|
|
0.01 |
|
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
Less: Tax impact of internal legal entity restructuring2 |
|
|
— |
|
|
|
— |
|
|
|
(1.20 |
) |
|
|
— |
|
|
Less: Income tax effect3 |
|
|
(0.05 |
) |
|
|
(0.06 |
) |
|
|
(0.10 |
) |
|
|
(0.10 |
) |
|
Adjusted EPS |
|
$ |
4.94 |
|
|
$ |
4.17 |
|
|
$ |
9.49 |
|
|
$ |
8.17 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted weighted average common shares outstanding |
|
|
72.9 |
|
|
|
77.5 |
|
|
|
73.1 |
|
|
|
77.7 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1 Represents transaction expenses and other costs directly related to certain announced or completed acquisitions and the integration of such acquisitions, including professional fees, severance expenses and regulatory filing fees, in each case only to the extent incurred no later than 12 months following the closing of the relevant acquisition. Also includes amounts arising under earn-out and other contingent consideration arrangements related to such acquisitions, including gains and losses from changes in their estimated fair value, which are included for the contractual term of the applicable arrangement. |
||||||||||||||||
|
2 This adjustment reflects income tax effects recognized in connection with a multi-phase internal legal entity restructuring that commenced in fourth quarter 2025 and was completed in first quarter 2026. In fourth quarter 2025, the Company recognized discrete tax expense of |
||||||||||||||||
|
3Adjustments relate to the tax effect of non-GAAP adjustments, which were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates. |
||||||||||||||||
Table 11: Reconciliation of Operating Expenses to Adjusted EBITDA Expenses (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
|
Full-Year |
||||||||
|
in millions |
|
|
|
|
|
|
|
|
|
2026
|
||||
|
Total operating expenses |
|
$ |
379.5 |
|
$ |
347.4 |
|
$ |
773.4 |
|
$ |
716.2 |
|
|
|
Amortization of intangible assets |
|
|
43.8 |
|
|
43.7 |
|
|
85.7 |
|
|
87.6 |
|
|
|
Depreciation and amortization of property, equipment and leasehold improvements |
|
|
6.2 |
|
|
5.4 |
|
|
12.1 |
|
|
10.1 |
|
|
|
Acquisition-related integration and transaction costs2 |
|
|
1.0 |
|
|
— |
|
|
1.0 |
|
|
— |
|
|
|
Consolidated adjusted EBITDA expenses |
|
$ |
328.5 |
|
$ |
298.3 |
|
$ |
674.6 |
|
$ |
618.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Index adjusted EBITDA expenses |
|
$ |
113.2 |
|
$ |
104.7 |
|
$ |
234.3 |
|
$ |
214.8 |
|
|
|
Analytics adjusted EBITDA expenses |
|
|
101.4 |
|
|
85.1 |
|
|
208.6 |
|
|
181.3 |
|
|
|
Sustainability and Climate adjusted EBITDA expenses |
|
|
56.3 |
|
|
57.2 |
|
|
115.2 |
|
|
118.0 |
|
|
|
All Other - Private Assets adjusted EBITDA expenses |
|
|
57.6 |
|
|
51.3 |
|
|
116.5 |
|
|
104.4 |
|
|
|
Consolidated adjusted EBITDA expenses |
|
$ |
328.5 |
|
$ |
298.3 |
|
$ |
674.6 |
|
$ |
618.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
1 We have not provided a full line-item reconciliation for total operating expenses to adjusted EBITDA expenses for this future period because we believe such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and we are unable to reasonably predict certain items contained in the GAAP measure without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company's control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures. See “Forward-Looking Statements” above. |
||||||||||||||
|
2 Represents transaction expenses and other costs directly related to certain announced or completed acquisitions and the integration of such acquisitions, including professional fees, severance expenses and regulatory filing fees, in each case only to the extent incurred no later than 12 months following the closing of the relevant acquisition. Also includes amounts arising under earn-out and other contingent consideration arrangements related to such acquisitions, including gains and losses from changes in their estimated fair value, which are included for the contractual term of the applicable arrangement. |
||||||||||||||
Table 12: Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (unaudited)
|
|
|
Three Months Ended |
|
Six Months Ended |
|
Full-Year |
||||||||||||
|
in millions |
|
|
|
|
|
|
|
|
|
2026
|
||||||||
|
Net cash provided by operating activities |
|
$ |
370.8 |
|
|
$ |
336.2 |
|
|
$ |
677.6 |
|
|
$ |
637.9 |
|
|
|
|
Capital expenditures |
|
|
(11.0 |
) |
|
|
(11.4 |
) |
|
|
(13.8 |
) |
|
|
(22.9 |
) |
|
|
|
Capitalized software development costs |
|
|
(33.4 |
) |
|
|
(23.1 |
) |
|
|
(59.4 |
) |
|
|
(44.5 |
) |
|
|
|
Capex |
|
|
(44.4 |
) |
|
|
(34.5 |
) |
|
|
(73.2 |
) |
|
|
(67.4 |
) |
|
( |
|
Free cash flow |
|
$ |
326.4 |
|
|
$ |
301.7 |
|
|
$ |
604.4 |
|
|
$ |
570.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
1 We have not provided a line-item reconciliation for free cash flow to net cash provided by operating activities for this future period because we believe such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and we are unable to reasonably predict certain items contained in the GAAP measure without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company's control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures. See “Forward-Looking Statements” above. |
||||||||||||||||||
Table 13: Second Quarter 2026 Reconciliation of Operating Revenue Growth to Organic Operating Revenue Growth (unaudited)
|
|
|
Comparison of the Three Months Ended |
||||||||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Index |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
17.5 |
% |
|
11.6 |
% |
|
26.6 |
% |
|
(1.3 |
)% |
|
Impact of acquisitions and divestitures |
|
(0.3 |
)% |
|
(0.4 |
)% |
|
(0.1 |
)% |
|
(0.7 |
)% |
|
Impact of foreign currency exchange rate fluctuations |
|
0.3 |
% |
|
0.3 |
% |
|
0.1 |
% |
|
— |
% |
|
Organic operating revenue growth |
|
17.5 |
% |
|
11.5 |
% |
|
26.6 |
% |
|
(2.0 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Analytics |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
6.6 |
% |
|
9.5 |
% |
|
— |
% |
|
(55.7 |
)% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
0.4 |
% |
|
0.5 |
% |
|
— |
% |
|
— |
% |
|
Organic operating revenue growth |
|
7.0 |
% |
|
10.0 |
% |
|
— |
% |
|
(55.7 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Sustainability and Climate |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
3.4 |
% |
|
4.0 |
% |
|
— |
% |
|
(26.3 |
)% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
(0.4 |
)% |
|
(0.3 |
)% |
|
— |
% |
|
— |
% |
|
Organic operating revenue growth |
|
3.0 |
% |
|
3.7 |
% |
|
— |
% |
|
(26.3 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
All Other - Private Assets |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
4.9 |
% |
|
5.3 |
% |
|
— |
% |
|
(22.2 |
)% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
(0.5 |
)% |
|
(0.6 |
)% |
|
— |
% |
|
— |
% |
|
Organic operating revenue growth |
|
4.4 |
% |
|
4.7 |
% |
|
— |
% |
|
(22.2 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Consolidated |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
12.2 |
% |
|
9.0 |
% |
|
26.6 |
% |
|
(20.5 |
)% |
|
Impact of acquisitions and divestitures |
|
(0.1 |
)% |
|
(0.1 |
)% |
|
(0.1 |
)% |
|
(0.4 |
)% |
|
Impact of foreign currency exchange rate fluctuations |
|
0.1 |
% |
|
0.1 |
% |
|
0.1 |
% |
|
— |
% |
|
Organic operating revenue growth |
|
12.2 |
% |
|
9.0 |
% |
|
26.6 |
% |
|
(20.9 |
)% |
Table 14: Six Months 2026 Reconciliation of Operating Revenue Growth to Organic Operating Revenue Growth (unaudited)
|
|
|
Comparison of the Six Months Ended |
||||||||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Index |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
17.6 |
% |
|
10.3 |
% |
|
26.6 |
% |
|
24.5 |
% |
|
Impact of acquisitions and divestitures |
|
(0.2 |
)% |
|
(0.2 |
)% |
|
(0.1 |
)% |
|
(0.4 |
)% |
|
Impact of foreign currency exchange rate fluctuations |
|
0.1 |
% |
|
0.2 |
% |
|
— |
% |
|
— |
% |
|
Organic operating revenue growth |
|
17.5 |
% |
|
10.3 |
% |
|
26.5 |
% |
|
24.1 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Analytics |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
8.4 |
% |
|
8.7 |
% |
|
— |
% |
|
(1.0 |
)% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
0.3 |
% |
|
0.3 |
% |
|
— |
% |
|
2.0 |
% |
|
Organic operating revenue growth |
|
8.7 |
% |
|
9.0 |
% |
|
— |
% |
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Sustainability and Climate |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
5.9 |
% |
|
6.9 |
% |
|
— |
% |
|
(36.8 |
)% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
(2.6 |
)% |
|
(2.6 |
)% |
|
— |
% |
|
(2.7 |
)% |
|
Organic operating revenue growth |
|
3.3 |
% |
|
4.3 |
% |
|
— |
% |
|
(39.5 |
)% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
All Other - Private Assets |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
6.4 |
% |
|
6.4 |
% |
|
— |
% |
|
— |
% |
|
Impact of acquisitions and divestitures |
|
— |
% |
|
— |
% |
|
— |
% |
|
— |
% |
|
Impact of foreign currency exchange rate fluctuations |
|
(1.6 |
)% |
|
(1.5 |
)% |
|
— |
% |
|
— |
% |
|
Organic operating revenue growth |
|
4.8 |
% |
|
4.9 |
% |
|
— |
% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
||||
|
Consolidated |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
||||
|
Operating revenue growth |
|
13.1 |
% |
|
8.8 |
% |
|
26.6 |
% |
|
11.8 |
% |
|
Impact of acquisitions and divestitures |
|
(0.1 |
)% |
|
(0.1 |
)% |
|
(0.1 |
)% |
|
(0.3 |
)% |
|
Impact of foreign currency exchange rate fluctuations |
|
(0.3 |
)% |
|
(0.4 |
)% |
|
— |
% |
|
0.3 |
% |
|
Organic operating revenue growth |
|
12.7 |
% |
|
8.3 |
% |
|
26.5 |
% |
|
11.8 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260721880634/en/
Investor Inquiries
jeremy.ulan@msci.com
Jeremy Ulan +1 646 778 4184
jisoo.suh@msci.com
Media Inquiries
PR@msci.com
Source: