MSCI Reports Financial Results for Third Quarter and Nine Months 2020
Financial and Operational Highlights for Third Quarter 2020
(Note: Percentage and other changes are relative to the three months ended
- Operating revenues of
$425.3 million , up 7.9% - Recurring subscription revenues up 8.7%; Asset-based fees up 4.5%; Non-recurring revenues up 16.2%
- Operating margin of 53.5%; Adjusted EBITDA margin of 58.6%
- Diluted EPS of
$2.16 , up 35.0%; Adjusted EPS of$2.20 , up 31.0% - New recurring subscription sales growth of 7.4%; Organic subscription
Run Rate growth of 9.4%; Retention Rate of 94.5% - During third quarter 2020 and through
October 23, 2020 , a total of 745,032 shares were repurchased at an average price of$345.78 per share for a total value of$257.6 million - Approximately
$65.3 million in dividends were paid to shareholders in third quarter 2020; Cash dividend of$0.78 per share declared byMSCI Board of Directors for fourth quarter 2020
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
In thousands, |
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
except per share data (unaudited) |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues |
|
$ |
425,333 |
|
|
$ |
394,251 |
|
|
|
7.9 |
% |
|
$ |
1,251,729 |
|
|
$ |
1,151,190 |
|
|
|
8.7 |
% |
Operating income |
|
$ |
227,620 |
|
|
$ |
201,219 |
|
|
|
13.1 |
% |
|
$ |
650,679 |
|
|
$ |
556,272 |
|
|
|
17.0 |
% |
Operating margin % |
|
|
53.5 |
% |
|
|
51.0 |
% |
|
|
|
|
|
|
52.0 |
% |
|
|
48.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
182,358 |
|
|
$ |
136,983 |
|
|
|
33.1 |
% |
|
$ |
445,606 |
|
|
$ |
440,865 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
2.16 |
|
|
$ |
1.60 |
|
|
|
35.0 |
% |
|
$ |
5.26 |
|
|
$ |
5.15 |
|
|
|
2.1 |
% |
Adjusted EPS |
|
$ |
2.20 |
|
|
$ |
1.68 |
|
|
|
31.0 |
% |
|
$ |
5.87 |
|
|
$ |
4.77 |
|
|
|
23.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
249,447 |
|
|
$ |
220,789 |
|
|
|
13.0 |
% |
|
$ |
715,374 |
|
|
$ |
630,292 |
|
|
|
13.5 |
% |
Adjusted EBITDA margin % |
|
|
58.6 |
% |
|
|
56.0 |
% |
|
|
|
|
|
|
57.2 |
% |
|
|
54.8 |
% |
|
|
|
|
“In the midst of a global pandemic which has resulted in economic turmoil and significant changes in how we and our clients work, we are proud of our team’s delivery of another quarter of over 10% growth in recurring subscription
“We have returned nearly
Third Quarter Consolidated Results
Operating Revenues: Operating revenues were
Expenses: Total operating expenses were
Headcount: As of
Other Expense (Income), Net: Other expense (income), net was
Income Taxes: The effective tax rate was 3.5% in third quarter 2020, compared to 18.8% in third quarter 2019. The decline was primarily due to an approximately
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 |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
YoY % |
|
|
|
|
|
YoY % |
In thousands |
|
2020 |
|
2019 |
|
Change |
|
2020 |
|
2019 |
|
Change |
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
|
|
|
|
9.7% |
|
|
|
|
|
9.8% |
Asset-based fees |
|
100,371 |
|
96,013 |
|
4.5% |
|
288,642 |
|
265,554 |
|
8.7% |
Non-recurring |
|
8,933 |
|
8,011 |
|
11.5% |
|
27,582 |
|
18,974 |
|
45.4% |
Total operating revenues |
|
255,691 |
|
237,427 |
|
7.7% |
|
747,855 |
|
677,750 |
|
10.3% |
Adjusted EBITDA expenses |
|
60,971 |
|
59,747 |
|
2.0% |
|
186,292 |
|
183,944 |
|
1.3% |
Adjusted EBITDA |
|
|
|
|
|
9.6% |
|
|
|
|
|
13.7% |
Adjusted EBITDA margin % |
|
76.2% |
|
74.8% |
|
|
|
75.1% |
|
72.9% |
|
|
Index operating revenues for third quarter 2020 were
The increase in recurring subscription revenues was primarily driven by growth in core products, strong growth in factor and ESG/Climate index products and growth in custom index products. The increase in non-recurring revenues reflected higher contributions from licenses of historical data.
Growth in asset-based fees primarily consisted of increases from exchange traded funds (“ETFs”) linked to
Index
Analytics Segment:
Table 1B: Results (unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
YoY % |
|
|
|
|
|
YoY % |
In thousands |
|
2020 |
|
2019 |
|
Change |
|
2020 |
|
2019 |
|
Change |
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
|
|
|
|
3.4% |
|
|
|
|
|
3.5% |
Non-recurring |
|
2,086 |
|
1,483 |
|
40.7% |
|
4,903 |
|
4,790 |
|
2.4% |
Total operating revenues |
|
128,337 |
|
123,603 |
|
3.8% |
|
381,408 |
|
368,719 |
|
3.4% |
Adjusted EBITDA expenses |
|
83,281 |
|
85,806 |
|
(2.9%) |
|
253,868 |
|
255,453 |
|
(0.6%) |
Adjusted EBITDA |
|
|
|
|
|
19.2% |
|
|
|
|
|
12.6% |
Adjusted EBITDA margin % |
|
35.1% |
|
30.6% |
|
|
|
33.4% |
|
30.7% |
|
|
Analytics operating revenues for third quarter 2020 were
Analytics
All Other Segment:
Table 1C: Results (unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
|
|
|
YoY % |
|
|
|
|
|
YoY % |
In thousands |
|
2020 |
|
2019 |
|
Change |
|
2020 |
|
2019 |
|
Change |
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
|
|
|
|
24.4% |
|
|
|
|
|
16.5% |
Non-recurring |
|
753 |
|
636 |
|
18.4% |
|
3,103 |
|
2,251 |
|
37.8% |
Total operating revenues |
|
41,305 |
|
33,221 |
|
24.3% |
|
122,466 |
|
104,721 |
|
16.9% |
Adjusted EBITDA expenses |
|
31,634 |
|
27,909 |
|
13.3% |
|
96,195 |
|
81,501 |
|
18.0% |
Adjusted EBITDA |
|
|
|
|
|
82.1% |
|
|
|
|
|
13.1% |
Adjusted EBITDA margin % |
|
23.4% |
|
16.0% |
|
|
|
21.5% |
|
22.2% |
|
|
All Other operating revenues for third quarter 2020 were
All Other
Select Balance Sheet Items and Capital Allocation
Cash Balances and Outstanding Debt: Cash and cash equivalents was
Total outstanding debt as of
Capex and Cash Flow: For third quarter 2020, Capex was
Share Count and Share Repurchases: Weighted average diluted shares outstanding were 84.5 million in third quarter 2020, down 1.3% year-over-year. In third quarter 2020, a total of 598,031 shares were repurchased at an average price of
Dividends: Approximately
Full-Year 2020 Guidance
Guidance Item |
Current Guidance for Full-Year 2020 |
Prior Guidance for Full-Year 2020 |
Operating Expense |
|
|
Adjusted EBITDA Expense |
|
|
Interest Expense (including amortization of financing fees)(1) |
|
|
Depreciation & Amortization Expense |
|
|
Effective Tax Rate |
11.5% to 13.5% |
16% to 19% |
Capital Expenditures |
|
|
Net Cash Provided by Operating Activities |
|
|
Free Cash Flow |
|
|
(1) Interest income will continue to be impacted by the lower rates available on cash balances. |
Conference Call Information
About
To learn more, please visit www.msci.com. MSCI#IR
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 2020 guidance. These forward-looking statements relate to future events or to future financial performance and involve 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
Retention Rate is an important metric because subscription cancellations decrease our
The Retention Rate for a non-annual period is calculated by annualizing the cancellations for which we have received a notice of termination or for which we believe there is an intention not to renew during the non-annual period, and we believe that such notice or intention evidences the client’s final decision to terminate or not renew the applicable agreement, even though such notice is not effective until a later date. This annualized cancellation figure is then divided by the subscription
Retention Rate is computed by operating segment on a product/service-by-product/service basis. In general, if a client reduces the number of products or services to which it subscribes within a segment, or switches between products or services within a segment, we treat it as a cancellation for purposes of calculating our Retention Rate except in the case of a product or service switch that management considers to be a replacement product or service. In those replacement cases, only the net change to the client subscription, if a decrease, is reported as a cancel. In the Analytics and the ESG operating segments, substantially all product or service switches are treated as replacement products or services and netted in this manner, while in our Index and Real Estate operating segments, product or service switches that are treated as replacement products or services and receive netting treatment occur only in certain limited instances. In addition, we treat any reduction in fees resulting from a down-sale of the same product or service as a cancellation to the extent of the reduction. We do not calculate Retention Rate for that portion of our
“Organic subscription
Sales represents the annualized value of products and services clients commit to purchase from
Total gross sales represent the sum of new recurring subscription sales and non-recurring sales. Total net sales represent the total gross sales net of the impact from 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 the impact related to the vesting of the multi-year restricted stock units subject to performance payout adjustments granted in 2016 (the “Multi-Year PSUs”).
“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 the impact related to the vesting of the Multi-Year PSUs.
“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, including the amortization of the basis difference between the cost of the equity method investment and MSCI’s share of the net assets of the investee at historical carrying value, the impact of divestitures, the impact of adjustments for the Tax Cuts and Jobs Act that was enacted on
“Adjusted tax rate” is defined as the effective tax rate excluding the impact of Tax Reform adjustments (except for amounts associated with active tax planning implemented as a result of Tax Reform) and the impact related to the vesting of the Multi-Year PSUs.
“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 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 adjusted tax rate is useful to investors because it increases the comparability of period-to-period results by adjusting for the estimated net impact of Tax Reform and the impact related to the vesting of the Multi-Year PSUs.
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, adjusted net income, adjusted EPS, adjusted tax rate, 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. More than three-fifths of the AUM are invested in securities denominated in currencies other than the
Table 2: Condensed Consolidated Statements of Income (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands, except per share data |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues |
|
$ |
425,333 |
|
|
$ |
394,251 |
|
|
|
7.9 |
% |
|
$ |
1,251,729 |
|
|
$ |
1,151,190 |
|
|
|
8.7 |
% |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
70,704 |
|
|
|
70,486 |
|
|
|
0.3 |
% |
|
|
215,769 |
|
|
|
224,807 |
|
|
|
(4.0 |
%) |
Selling and marketing |
|
|
52,668 |
|
|
|
52,107 |
|
|
|
1.1 |
% |
|
|
159,834 |
|
|
|
159,812 |
|
|
|
— |
% |
Research and development |
|
|
24,901 |
|
|
|
24,310 |
|
|
|
2.4 |
% |
|
|
73,997 |
|
|
|
71,234 |
|
|
|
3.9 |
% |
General and administrative |
|
|
27,613 |
|
|
|
26,559 |
|
|
|
4.0 |
% |
|
|
86,755 |
|
|
|
80,434 |
|
|
|
7.9 |
% |
Amortization of intangible assets |
|
|
14,333 |
|
|
|
12,361 |
|
|
|
16.0 |
% |
|
|
42,171 |
|
|
|
36,167 |
|
|
|
16.6 |
% |
Depreciation and amortization of property, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equipment and leasehold improvements |
|
|
7,494 |
|
|
|
7,209 |
|
|
|
4.0 |
% |
|
|
22,524 |
|
|
|
22,464 |
|
|
|
0.3 |
% |
Total operating expenses(1) |
|
|
197,713 |
|
|
|
193,032 |
|
|
|
2.4 |
% |
|
|
601,050 |
|
|
|
594,918 |
|
|
|
1.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
227,620 |
|
|
|
201,219 |
|
|
|
13.1 |
% |
|
|
650,679 |
|
|
|
556,272 |
|
|
|
17.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(475 |
) |
|
|
(3,673 |
) |
|
|
(87.1 |
%) |
|
|
(4,729 |
) |
|
|
(11,104 |
) |
|
|
(57.4 |
%) |
Interest expense |
|
|
37,536 |
|
|
|
35,922 |
|
|
|
4.5 |
% |
|
|
118,994 |
|
|
|
107,752 |
|
|
|
10.4 |
% |
Other expense (income) |
|
|
1,516 |
|
|
|
222 |
|
|
n/m |
|
|
|
45,355 |
|
|
|
2,839 |
|
|
n/m |
|
||
Other expense (income), net |
|
|
38,577 |
|
|
|
32,471 |
|
|
|
18.8 |
% |
|
|
159,620 |
|
|
|
99,487 |
|
|
|
60.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes |
|
|
189,043 |
|
|
|
168,748 |
|
|
|
12.0 |
% |
|
|
491,059 |
|
|
|
456,785 |
|
|
|
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
6,685 |
|
|
|
31,765 |
|
|
|
(79.0 |
%) |
|
|
45,453 |
|
|
|
15,920 |
|
|
|
185.5 |
% |
Net income |
|
$ |
182,358 |
|
|
$ |
136,983 |
|
|
|
33.1 |
% |
|
$ |
445,606 |
|
|
$ |
440,865 |
|
|
|
1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per basic common share |
|
$ |
2.18 |
|
|
$ |
1.62 |
|
|
|
34.6 |
% |
|
$ |
5.30 |
|
|
$ |
5.21 |
|
|
|
1.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per diluted common share |
|
$ |
2.16 |
|
|
$ |
1.60 |
|
|
|
35.0 |
% |
|
$ |
5.26 |
|
|
$ |
5.15 |
|
|
|
2.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding used |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
in computing earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
83,602 |
|
|
|
84,765 |
|
|
|
(1.4 |
%) |
|
|
84,044 |
|
|
|
84,591 |
|
|
|
(0.6 |
%) |
Diluted |
|
|
84,479 |
|
|
|
85,550 |
|
|
|
(1.3 |
%) |
|
|
84,789 |
|
|
|
85,533 |
|
|
|
(0.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/m: not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation expense of |
Table 3: Selected Balance Sheet Items (unaudited)
|
|
As of |
||
|
|
|
|
|
In thousands |
|
2020 |
|
2019 |
Cash and cash equivalents |
|
|
|
|
Accounts receivable, net of allowances |
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
|
|
|
Long-term debt(1) |
|
|
|
|
(1) Consists of gross long-term debt, net of deferred financing fees. Gross long-term debt was |
Table 4: Selected Cash Flow Items (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Net cash provided by operating activities |
|
$ |
199,795 |
|
|
$ |
188,535 |
|
|
|
6.0 |
% |
|
$ |
575,181 |
|
|
$ |
465,880 |
|
|
|
23.5 |
% |
Net cash used in investing activities |
|
|
(11,725 |
) |
|
|
(14,765 |
) |
|
|
(20.6 |
%) |
|
|
(224,899 |
) |
|
|
(35,292 |
) |
|
n/m |
|
|
Net cash used in financing activities |
|
|
(274,433 |
) |
|
|
(58,766 |
) |
|
n/m |
|
|
|
(549,484 |
) |
|
|
(450,315 |
) |
|
|
22.0 |
% |
|
Effect of exchange rate changes |
|
|
4,244 |
|
|
|
(4,971 |
) |
|
|
185.4 |
% |
|
|
(4,507 |
) |
|
|
(3,299 |
) |
|
|
(36.6 |
%) |
Net increase (decrease) in cash and cash equivalents |
|
$ |
(82,119 |
) |
|
$ |
110,033 |
|
|
|
(174.6 |
%) |
|
$ |
(203,709 |
) |
|
$ |
(23,026 |
) |
|
n/m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
n/m: not meaningful. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 5: Operating Results by Segment and Revenue Type (unaudited)
Index |
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
$ |
146,387 |
|
|
$ |
133,403 |
|
|
|
9.7 |
% |
|
$ |
431,631 |
|
|
$ |
393,222 |
|
|
|
9.8 |
% |
Asset-based fees |
|
|
100,371 |
|
|
|
96,013 |
|
|
|
4.5 |
% |
|
|
288,642 |
|
|
|
265,554 |
|
|
|
8.7 |
% |
Non-recurring |
|
|
8,933 |
|
|
|
8,011 |
|
|
|
11.5 |
% |
|
|
27,582 |
|
|
|
18,974 |
|
|
|
45.4 |
% |
Total operating revenues |
|
|
255,691 |
|
|
|
237,427 |
|
|
|
7.7 |
% |
|
|
747,855 |
|
|
|
677,750 |
|
|
|
10.3 |
% |
Adjusted EBITDA expenses |
|
|
60,971 |
|
|
|
59,747 |
|
|
|
2.0 |
% |
|
|
186,292 |
|
|
|
183,944 |
|
|
|
1.3 |
% |
Adjusted EBITDA |
|
$ |
194,720 |
|
|
$ |
177,680 |
|
|
|
9.6 |
% |
|
$ |
561,563 |
|
|
$ |
493,806 |
|
|
|
13.7 |
% |
Adjusted EBITDA margin % |
|
|
76.2 |
% |
|
|
74.8 |
% |
|
|
|
|
|
|
75.1 |
% |
|
|
72.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytics |
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
$ |
126,251 |
|
|
$ |
122,120 |
|
|
|
3.4 |
% |
|
$ |
376,505 |
|
|
$ |
363,929 |
|
|
|
3.5 |
% |
Non-recurring |
|
|
2,086 |
|
|
|
1,483 |
|
|
|
40.7 |
% |
|
|
4,903 |
|
|
|
4,790 |
|
|
|
2.4 |
% |
Total operating revenues |
|
|
128,337 |
|
|
|
123,603 |
|
|
|
3.8 |
% |
|
|
381,408 |
|
|
|
368,719 |
|
|
|
3.4 |
% |
Adjusted EBITDA expenses |
|
|
83,281 |
|
|
|
85,806 |
|
|
|
(2.9 |
%) |
|
|
253,868 |
|
|
|
255,453 |
|
|
|
(0.6 |
%) |
Adjusted EBITDA |
|
$ |
45,056 |
|
|
$ |
37,797 |
|
|
|
19.2 |
% |
|
$ |
127,540 |
|
|
$ |
113,266 |
|
|
|
12.6 |
% |
Adjusted EBITDA margin % |
|
|
35.1 |
% |
|
|
30.6 |
% |
|
|
|
|
|
|
33.4 |
% |
|
|
30.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other |
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
$ |
40,552 |
|
|
$ |
32,585 |
|
|
|
24.4 |
% |
|
$ |
119,363 |
|
|
$ |
102,470 |
|
|
|
16.5 |
% |
Non-recurring |
|
|
753 |
|
|
|
636 |
|
|
|
18.4 |
% |
|
|
3,103 |
|
|
|
2,251 |
|
|
|
37.8 |
% |
Total operating revenues |
|
|
41,305 |
|
|
|
33,221 |
|
|
|
24.3 |
% |
|
|
122,466 |
|
|
|
104,721 |
|
|
|
16.9 |
% |
Adjusted EBITDA expenses |
|
|
31,634 |
|
|
|
27,909 |
|
|
|
13.3 |
% |
|
|
96,195 |
|
|
|
81,501 |
|
|
|
18.0 |
% |
Adjusted EBITDA |
|
$ |
9,671 |
|
|
$ |
5,312 |
|
|
|
82.1 |
% |
|
$ |
26,271 |
|
|
$ |
23,220 |
|
|
|
13.1 |
% |
Adjusted EBITDA margin % |
|
|
23.4 |
% |
|
|
16.0 |
% |
|
|
|
|
|
|
21.5 |
% |
|
|
22.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
YoY % |
|
|
|
|
|
|
|
|
YoY % |
|
||||||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|
2020 |
|
|
2019 |
|
|
Change |
|
||||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
$ |
313,190 |
|
|
$ |
288,108 |
|
|
|
8.7 |
% |
|
$ |
927,499 |
|
|
$ |
859,621 |
|
|
|
7.9 |
% |
Asset-based fees |
|
|
100,371 |
|
|
|
96,013 |
|
|
|
4.5 |
% |
|
|
288,642 |
|
|
|
265,554 |
|
|
|
8.7 |
% |
Non-recurring |
|
|
11,772 |
|
|
|
10,130 |
|
|
|
16.2 |
% |
|
|
35,588 |
|
|
|
26,015 |
|
|
|
36.8 |
% |
Operating revenues total |
|
|
425,333 |
|
|
|
394,251 |
|
|
|
7.9 |
% |
|
|
1,251,729 |
|
|
|
1,151,190 |
|
|
|
8.7 |
% |
Adjusted EBITDA expenses |
|
|
175,886 |
|
|
|
173,462 |
|
|
|
1.4 |
% |
|
|
536,355 |
|
|
|
520,898 |
|
|
|
3.0 |
% |
Adjusted EBITDA |
|
$ |
249,447 |
|
|
$ |
220,789 |
|
|
|
13.0 |
% |
|
$ |
715,374 |
|
|
$ |
630,292 |
|
|
|
13.5 |
% |
Adjusted EBITDA margin % |
|
|
58.6 |
% |
|
|
56.0 |
% |
|
|
|
|
|
|
57.2 |
% |
|
|
54.8 |
% |
|
|
|
|
Operating margin % |
|
|
53.5 |
% |
|
|
51.0 |
% |
|
|
|
|
|
|
52.0 |
% |
|
|
48.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 6: Sales and Retention Rate by Segment (unaudited)(1)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
In thousands |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Index |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New recurring subscription sales |
|
$ |
18,743 |
|
|
$ |
17,553 |
|
|
$ |
58,073 |
|
|
$ |
54,408 |
|
Subscription cancellations |
|
|
(7,050 |
) |
|
|
(5,066 |
) |
|
$ |
(19,589 |
) |
|
|
(13,033 |
) |
Net new recurring subscription sales |
|
$ |
11,693 |
|
|
$ |
12,487 |
|
|
$ |
38,484 |
|
|
$ |
41,375 |
|
Non-recurring sales |
|
$ |
10,001 |
|
|
$ |
9,029 |
|
|
$ |
30,734 |
|
|
$ |
20,092 |
|
Total gross sales |
|
$ |
28,744 |
|
|
$ |
26,582 |
|
|
$ |
88,807 |
|
|
$ |
74,500 |
|
Total Index net sales |
|
$ |
21,694 |
|
|
$ |
21,516 |
|
|
$ |
69,218 |
|
|
$ |
61,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Index Retention Rate |
|
|
95.0 |
% |
|
|
96.0 |
% |
|
|
95.3 |
% |
|
|
96.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New recurring subscription sales |
|
$ |
15,229 |
|
|
$ |
15,285 |
|
|
$ |
41,426 |
|
|
$ |
41,705 |
|
Subscription cancellations |
|
|
(8,211 |
) |
|
|
(7,854 |
) |
|
$ |
(27,008 |
) |
|
|
(22,720 |
) |
Net new recurring subscription sales |
|
$ |
7,018 |
|
|
$ |
7,431 |
|
|
$ |
14,418 |
|
|
$ |
18,985 |
|
Non-recurring sales |
|
$ |
2,562 |
|
|
$ |
4,876 |
|
|
$ |
7,486 |
|
|
$ |
10,084 |
|
Total gross sales |
|
$ |
17,791 |
|
|
$ |
20,161 |
|
|
$ |
48,912 |
|
|
$ |
51,789 |
|
Total Analytics net sales |
|
$ |
9,580 |
|
|
$ |
12,307 |
|
|
$ |
21,904 |
|
|
$ |
29,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytics Retention Rate |
|
|
93.8 |
% |
|
|
93.6 |
% |
|
|
93.2 |
% |
|
|
93.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New recurring subscription sales |
|
$ |
9,344 |
|
|
$ |
7,495 |
|
|
$ |
29,861 |
|
|
$ |
22,724 |
|
Subscription cancellations |
|
|
(1,871 |
) |
|
|
(1,002 |
) |
|
$ |
(6,167 |
) |
|
|
(4,179 |
) |
Net new recurring subscription sales |
|
$ |
7,473 |
|
|
$ |
6,493 |
|
|
$ |
23,694 |
|
|
$ |
18,545 |
|
Non-recurring sales |
|
$ |
247 |
|
|
$ |
487 |
|
|
$ |
1,852 |
|
|
$ |
1,571 |
|
Total gross sales |
|
$ |
9,591 |
|
|
$ |
7,982 |
|
|
$ |
31,713 |
|
|
$ |
24,295 |
|
Total All Other net sales |
|
$ |
7,720 |
|
|
$ |
6,980 |
|
|
$ |
25,546 |
|
|
$ |
20,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other Retention Rate |
|
|
95.1 |
% |
|
|
96.8 |
% |
|
|
94.6 |
% |
|
|
95.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New recurring subscription sales |
|
$ |
43,316 |
|
|
$ |
40,333 |
|
|
$ |
129,360 |
|
|
$ |
118,837 |
|
Subscription cancellations |
|
|
(17,132 |
) |
|
|
(13,922 |
) |
|
|
(52,764 |
) |
|
|
(39,932 |
) |
Net new recurring subscription sales |
|
$ |
26,184 |
|
|
$ |
26,411 |
|
|
$ |
76,596 |
|
|
$ |
78,905 |
|
Non-recurring sales |
|
$ |
12,810 |
|
|
$ |
14,392 |
|
|
$ |
40,072 |
|
|
$ |
31,747 |
|
Total gross sales |
|
$ |
56,126 |
|
|
$ |
54,725 |
|
|
$ |
169,432 |
|
|
$ |
150,584 |
|
Total net sales |
|
$ |
38,994 |
|
|
$ |
40,803 |
|
|
$ |
116,668 |
|
|
$ |
110,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Retention Rate |
|
|
94.5 |
% |
|
|
95.0 |
% |
|
|
94.3 |
% |
|
|
95.2 |
% |
(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 Equity ETFs Linked to
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
In billions |
|
2020 |
|
|
2020 |
|
|
2020 |
|
|
2019 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|||||||
Beginning Period AUM in equity ETFs linked to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
825.4 |
|
|
$ |
709.5 |
|
|
$ |
934.4 |
|
|
$ |
815.0 |
|
|
$ |
819.3 |
|
|
$ |
934.4 |
|
|
$ |
695.6 |
|
Market Appreciation/(Depreciation) |
|
|
57.0 |
|
|
|
117.4 |
|
|
|
(216.5 |
) |
|
|
63.5 |
|
|
|
(9.2 |
) |
|
|
(42.1 |
) |
|
|
84.0 |
|
Cash Inflows |
|
|
26.5 |
|
|
|
(1.5 |
) |
|
|
(8.4 |
) |
|
|
55.9 |
|
|
|
4.9 |
|
|
|
16.6 |
|
|
|
35.4 |
|
Period-End AUM in equity ETFs linked to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
908.9 |
|
|
$ |
825.4 |
|
|
$ |
709.5 |
|
|
$ |
934.4 |
|
|
$ |
815.0 |
|
|
$ |
908.9 |
|
|
$ |
815.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Average AUM in equity ETFs linked to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
893.4 |
|
|
$ |
776.9 |
|
|
$ |
877.1 |
|
|
$ |
869.1 |
|
|
$ |
810.9 |
|
|
$ |
849.1 |
|
|
$ |
796.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period-End Basis Point Fee(4) |
|
|
2.67 |
|
|
|
2.67 |
|
|
|
2.71 |
|
|
|
2.82 |
|
|
|
2.81 |
|
|
|
2.67 |
|
|
|
2.81 |
|
(1) The historical values of the AUM in equity ETFs linked to our indexes as of the last day of the month and the monthly average balance can be found under the link “AUM in equity ETFs Linked to |
(2) The values for periods prior to |
(3) The value of AUM in equity ETFs linked to |
(4) Based on period-end |
Table 8:
|
|
As of |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
YoY % |
|
|||
In thousands |
|
2020 |
|
|
2019 |
|
|
Change |
|
|||
Index |
|
|
|
|
|
|
|
|
|
|
|
|
Recurring subscriptions |
|
$ |
598,799 |
|
|
$ |
544,059 |
|
|
|
10.1 |
% |
Asset-based fees |
|
|
401,196 |
|
|
|
356,013 |
|
|
|
12.7 |
% |
Index |
|
|
999,995 |
|
|
|
900,072 |
|
|
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Analytics |
|
|
544,315 |
|
|
|
509,261 |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
All Other |
|
|
175,243 |
|
|
|
141,283 |
|
|
|
24.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,719,553 |
|
|
$ |
1,550,616 |
|
|
|
10.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recurring subscriptions |
|
$ |
1,318,357 |
|
|
$ |
1,194,603 |
|
|
|
10.4 |
% |
Total asset-based fees |
|
|
401,196 |
|
|
|
356,013 |
|
|
|
12.7 |
% |
Total |
|
$ |
1,719,553 |
|
|
$ |
1,550,616 |
|
|
|
10.9 |
% |
(1) See "Notes Regarding the Use of Operating Metrics" for details regarding the definition of |
Table 9: Reconciliation of Adjusted EBITDA to Net Income (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
In thousands |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Index adjusted EBITDA |
|
$ |
194,720 |
|
|
$ |
177,680 |
|
|
$ |
561,563 |
|
|
$ |
493,806 |
|
Analytics adjusted EBITDA |
|
|
45,056 |
|
|
|
37,797 |
|
|
|
127,540 |
|
|
|
113,266 |
|
All Other adjusted EBITDA |
|
|
9,671 |
|
|
|
5,312 |
|
|
|
26,271 |
|
|
|
23,220 |
|
Consolidated adjusted EBITDA |
|
|
249,447 |
|
|
|
220,789 |
|
|
|
715,374 |
|
|
|
630,292 |
|
Multi-Year PSU payroll tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,389 |
|
Amortization of intangible assets |
|
|
14,333 |
|
|
|
12,361 |
|
|
|
42,171 |
|
|
|
36,167 |
|
Depreciation and amortization of property, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equipment and leasehold improvements |
|
|
7,494 |
|
|
|
7,209 |
|
|
|
22,524 |
|
|
|
22,464 |
|
Operating income |
|
|
227,620 |
|
|
|
201,219 |
|
|
|
650,679 |
|
|
|
556,272 |
|
Other expense (income), net |
|
|
38,577 |
|
|
|
32,471 |
|
|
|
159,620 |
|
|
|
99,487 |
|
Provision for income taxes |
|
|
6,685 |
|
|
|
31,765 |
|
|
|
45,453 |
|
|
|
15,920 |
|
Net income |
|
$ |
182,358 |
|
|
$ |
136,983 |
|
|
$ |
445,606 |
|
|
$ |
440,865 |
|
Table 10: Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted EPS (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
In thousands, except per share data |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Net income |
|
$ |
182,358 |
|
|
$ |
136,983 |
|
|
$ |
445,606 |
|
|
$ |
440,865 |
|
Plus: Amortization of acquired intangible assets and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity method investment basis difference |
|
|
9,515 |
|
|
|
8,616 |
|
|
|
27,885 |
|
|
|
25,995 |
|
Plus: Multi-Year PSU payroll tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,389 |
|
Less: Discrete excess tax benefit related to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Year PSU vesting |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(66,581 |
) |
Plus: Debt extinguishment costs associated with the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 and 2025 Senior Notes Redemptions |
|
|
— |
|
|
|
— |
|
|
|
44,930 |
|
|
|
— |
|
Less: Tax Reform adjustments |
|
|
(5,497 |
) |
|
|
— |
|
|
|
(6,256 |
) |
|
|
— |
|
Less: Income tax effect |
|
|
(532 |
) |
|
|
(1,702 |
) |
|
|
(14,483 |
) |
|
|
(7,474 |
) |
Adjusted net income |
|
$ |
185,844 |
|
|
$ |
143,897 |
|
|
$ |
497,682 |
|
|
$ |
408,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
2.16 |
|
|
$ |
1.60 |
|
|
$ |
5.26 |
|
|
$ |
5.15 |
|
Plus: Amortization of acquired intangible assets and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity method investment basis difference |
|
|
0.11 |
|
|
|
0.10 |
|
|
|
0.33 |
|
|
|
0.30 |
|
Plus: Multi-Year PSU payroll tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.18 |
|
Less: Discrete excess tax benefit related to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-Year PSU vesting |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.78 |
) |
Plus: Debt extinguishment costs associated with the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 and 2025 Senior Notes Redemptions |
|
|
— |
|
|
|
— |
|
|
|
0.53 |
|
|
|
— |
|
Less: Tax Reform adjustments |
|
|
(0.07 |
) |
|
|
— |
|
|
|
(0.07 |
) |
|
|
— |
|
Less: Income tax effect |
|
|
— |
|
|
|
(0.02 |
) |
|
|
(0.18 |
) |
|
|
(0.08 |
) |
Adjusted EPS |
|
$ |
2.20 |
|
|
$ |
1.68 |
|
|
$ |
5.87 |
|
|
$ |
4.77 |
|
Table 11: Reconciliation of Adjusted EBITDA Expenses to Operating Expenses (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Full-Year |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
||||
In thousands |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
Outlook(1) |
||||
Index adjusted EBITDA expenses |
|
$ |
60,971 |
|
|
$ |
59,747 |
|
|
$ |
186,292 |
|
|
$ |
183,944 |
|
|
|
Analytics adjusted EBITDA expenses |
|
|
83,281 |
|
|
|
85,806 |
|
|
|
253,868 |
|
|
|
255,453 |
|
|
|
All Other adjusted EBITDA expenses |
|
|
31,634 |
|
|
|
27,909 |
|
|
|
96,195 |
|
|
|
81,501 |
|
|
|
Consolidated adjusted EBITDA expenses |
|
|
175,886 |
|
|
|
173,462 |
|
|
|
536,355 |
|
|
|
520,898 |
|
|
|
Multi-Year PSU payroll tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15,389 |
|
|
|
Amortization of intangible assets |
|
|
14,333 |
|
|
|
12,361 |
|
|
|
42,171 |
|
|
|
36,167 |
|
|
|
Depreciation and amortization of property, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equipment and leasehold improvements |
|
|
7,494 |
|
|
|
7,209 |
|
|
|
22,524 |
|
|
|
22,464 |
|
|
|
Total operating expenses |
|
$ |
197,713 |
|
|
$ |
193,032 |
|
|
$ |
601,050 |
|
|
$ |
594,918 |
|
|
|
(1) We have not provided a full line-item reconciliation for adjusted EBITDA expenses to total operating expenses for this future period because we do not provide guidance on the individual reconciling items between total operating expenses and adjusted EBITDA expenses. |
Table 12: Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Full-Year |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
||||
In thousands |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|
Outlook(1) |
||||
Net cash provided by operating activities |
|
$ |
199,795 |
|
|
$ |
188,535 |
|
|
$ |
575,181 |
|
|
$ |
465,880 |
|
|
|
Capital expenditures |
|
|
(4,555 |
) |
|
|
(7,782 |
) |
|
|
(12,152 |
) |
|
|
(17,216 |
) |
|
|
Capitalized software development costs |
|
|
(7,170 |
) |
|
|
(6,983 |
) |
|
|
(21,931 |
) |
|
|
(18,086 |
) |
|
|
Capex |
|
|
(11,725 |
) |
|
|
(14,765 |
) |
|
|
(34,083 |
) |
|
|
(35,302 |
) |
|
( |
Free cash flow |
|
$ |
188,070 |
|
|
$ |
173,770 |
|
|
$ |
541,098 |
|
|
$ |
430,578 |
|
|
|
(1) We have not provided a line-item reconciliation for free cash flow to net cash from operating activities for this future period because we do not provide guidance on the individual reconciling items between net cash from operating activities and free cash flow. |
Table 13: Reconciliation of Effective Tax Rate to Adjusted Tax Rate (unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
Effective tax rate |
|
3.5% |
|
18.8% |
|
9.3% |
|
3.5% |
Tax Reform impact on effective tax rate |
|
2.9% |
|
—% |
|
1.2% |
|
—% |
Multi-Year PSU impact on effective tax rate |
|
—% |
|
—% |
|
—% |
|
14.6% |
Adjusted tax rate |
|
6.4% |
|
18.8% |
|
10.5% |
|
18.1% |
Table 14: Third Quarter 2020 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 |
7.7% |
|
9.7% |
|
4.5% |
|
11.5% |
Impact of acquisitions and divestitures |
—% |
|
—% |
|
—% |
|
—% |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
(0.1%) |
|
—% |
|
—% |
|
—% |
Organic operating revenue growth |
7.6% |
|
9.7% |
|
4.5% |
|
11.5% |
|
|
|
|
|
|
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
Analytics |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
3.8% |
|
3.4% |
|
—% |
|
40.7% |
Impact of acquisitions and divestitures |
—% |
|
—% |
|
—% |
|
—% |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
—% |
|
(0.1%) |
|
—% |
|
(0.2%) |
Organic operating revenue growth |
3.8% |
|
3.3% |
|
—% |
|
40.5% |
|
|
|
|
|
|
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
All Other |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
24.3% |
|
24.4% |
|
—% |
|
18.4% |
Impact of acquisitions and divestitures |
(2.1%) |
|
(1.4%) |
|
—% |
|
(35.2%) |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
(3.6%) |
|
(3.7%) |
|
—% |
|
(0.7%) |
Organic operating revenue growth |
18.6% |
|
19.3% |
|
—% |
|
(17.5%) |
|
|
|
|
|
|
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
Consolidated |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
7.9% |
|
8.7% |
|
4.5% |
|
16.2% |
Impact of acquisitions and divestitures |
(0.2%) |
|
(0.2%) |
|
—% |
|
(2.2%) |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
(0.4%) |
|
(0.4%) |
|
—% |
|
(0.1%) |
Organic operating revenue growth |
7.3% |
|
8.1% |
|
4.5% |
|
13.9% |
Table 15: Nine Months 2020 Reconciliation of Operating Revenue Growth to Organic Operating Revenue Growth (unaudited)
|
Comparison of the Nine Months Ended |
||||||
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
Index |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
10.3% |
|
9.8% |
|
8.7% |
|
45.4% |
Impact of acquisitions and divestitures |
—% |
|
—% |
|
—% |
|
—% |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
—% |
|
(0.1%) |
|
—% |
|
—% |
Organic operating revenue growth |
10.3% |
|
9.7% |
|
8.7% |
|
45.4% |
|
|
|
|
|
|
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
Analytics |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
3.4% |
|
3.5% |
|
—% |
|
2.4% |
Impact of acquisitions and divestitures |
—% |
|
—% |
|
—% |
|
—% |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
—% |
|
(0.1%) |
|
—% |
|
(0.3%) |
Organic operating revenue growth |
3.4% |
|
3.4% |
|
—% |
|
2.1% |
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
All Other |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
16.9% |
|
16.5% |
|
—% |
|
37.8% |
Impact of acquisitions and divestitures |
(1.2%) |
|
(0.9%) |
|
—% |
|
(16.6%) |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
0.3% |
|
0.3% |
|
—% |
|
0.6% |
Organic operating revenue growth |
16.0% |
|
15.9% |
|
—% |
|
21.8% |
|
|
|
|
|
|
|
|
|
Total |
|
Recurring Subscription |
|
Asset-Based Fees |
|
Non-Recurring Revenues |
Consolidated |
Change Percentage |
|
Change Percentage |
|
Change Percentage |
|
Change Percentage |
Operating revenue growth |
8.7% |
|
7.9% |
|
8.7% |
|
36.8% |
Impact of acquisitions and divestitures |
(0.1%) |
|
(0.1%) |
|
—% |
|
(1.4%) |
Impact of foreign currency exchange rate |
|
|
|
|
|
|
|
fluctuations |
—% |
|
—% |
|
—% |
|
(0.1%) |
Organic operating revenue growth |
8.6% |
|
7.8% |
|
8.7% |
|
35.3% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20201027005333/en/
Investor Inquiries
sallilyn.schwartz@msci.com
Media Inquiries
PR@msci.com
Source: