MSCI Inc. (“MSCI” or the “Company”) (NYSE: MSCI), a leading
provider of critical decision support tools and services for the
global investment community, today announced its financial results
for the three months ended December 31, 2024 (“fourth quarter
2024”) and full year ended December 31, 2024 (“full year
2024”).
Financial and Operational Highlights for Fourth Quarter
2024 (Note: Unless otherwise noted, percentage and other
changes are relative to the three months ended December 31, 2023
(“fourth quarter 2023”) and Run Rate percentage changes are
relative to December 31, 2023).
- Operating revenues of $743.5 million, up 7.7%; Organic
operating revenue growth of 7.4%
- Recurring subscription revenues up 7.5%; Asset-based fees up
20.8%
- Operating margin of 54.5%; Adjusted EBITDA margin of
60.8%
- Diluted EPS of $3.90, down 23.1%; Adjusted EPS of $4.18, up
13.6%
- New recurring subscription sales down by 0.9%; Organic
recurring subscription Run Rate growth of 7.9%; Retention Rate of
93.1%
- In full year 2024 and through January 28, 2025, a total
of $865.5 million or 1,599,271 shares were repurchased at an
average repurchase price of $541.20
- In fourth quarter 2024, dividends of $124.8 million were
paid to shareholders; Cash dividend of $1.80 per share declared by
MSCI Board of Directors for first quarter 2025, an increase of
12.5%
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands, except per share data
(unaudited)
2024
2023
% Change
2024
2023
% Change
Operating revenues
$
743,509
$
690,106
7.7%
$
2,856,128
$
2,528,920
12.9%
Operating income
$
405,194
$
370,745
9.3%
$
1,528,518
$
1,384,609
10.4%
Operating margin %
54.5%
53.7%
53.5%
54.8%
Net income
$
305,515
$
403,380
(24.3)%
$
1,109,128
$
1,148,592
(3.4)%
Diluted EPS
$
3.90
$
5.07
(23.1)%
$
14.05
$
14.39
(2.4)%
Adjusted EPS
$
4.18
$
3.68
13.6%
$
15.20
$
13.52
12.4%
Adjusted EBITDA
$
452,254
$
414,627
9.1%
$
1,716,484
$
1,522,951
12.7%
Adjusted EBITDA margin %
60.8%
60.1%
60.1%
60.2%
“In 2024, MSCI delivered strong financial metrics that once
again demonstrated our scale and leadership in servicing the global
investment ecosystem. Fourth-quarter highlights included our
best-ever recurring sales in Index, 15% Fixed Income run-rate
growth across our product lines, and 15% asset-based fees run-rate
growth. This performance reflects our attractive business model and
the benefits of the investments we’ve made across our large and
broad opportunity set,” said Henry A. Fernandez, Chairman and CEO
of MSCI.
“In 2025 and beyond, MSCI is increasingly well positioned to
expand our footprint among established and newer client segments
alike, thanks to our continued investment in data, models, and
technology. We believe these advantages can help us drive
compounding growth across market cycles,” Fernandez added.
Fourth Quarter Consolidated
Results
Operating Revenues:
Operating revenues were $743.5 million, up 7.7%. Organic operating
revenue growth was 7.4%. The $53.4 million increase was driven by
$37.9 million in higher recurring subscription revenues and $30.2
million in higher asset-based fees, partially offset by a $14.7
million decline in non-recurring revenues primarily related to the
Index segment.
Run Rate and Retention Rate:
Total Run Rate at December 31, 2024 was $2,921.7 million, up 8.8%.
Recurring subscription Run Rate increased by $147.8 million, and
asset-based fees Run Rate increased by $87.7 million. Organic
recurring subscription Run Rate growth was 7.9%. Retention Rate in
fourth quarter 2024 was 93.1%, compared to 93.6% in fourth quarter
2023.
Expenses: Total operating
expenses were $338.3 million, up 5.9%, including $4.0 million of
operating expenses associated with Carbon Markets (formerly known
as Trove Research Ltd), Fabric RQ Inc. ("Fabric") and Foxberry Ltd
(“Foxberry”).
Adjusted EBITDA expenses were $291.3 million, up 5.7%, primarily
reflecting higher compensation and incentive compensation expenses
related to higher headcount to support business growth as well as
increases in non-compensation costs, primarily reflecting higher
professional fees, information technology and market data
costs.
Adjusted EBITDA expenses also included $2.7 million of expenses
associated with Carbon Markets, Fabric and Foxberry. Approximately
$1.3 million of depreciation and amortization related to these
acquisitions was excluded from Adjusted EBITDA expenses.
Total operating expenses excluding the impact of foreign
currency exchange rate fluctuations (“ex-FX”) and adjusted EBITDA
expenses ex-FX increased 6.5% and 6.3%, respectively.
Operating Income: Operating
income was $405.2 million, up 9.3%. Operating income margin in
fourth quarter 2024 was 54.5%, compared to 53.7% in fourth quarter
2023.
Headcount: As of December
31, 2024, we had 6,132 employees, reflecting a 5.8% increase, with
30.9% and 69.1% of employees located in developed market and
emerging market locations, respectively.
Other Expense (Income), Net:
Other expense (income), net was $41.8 million in fourth quarter
2024, as compared to ($97.1) million for the fourth quarter 2023,
primarily driven by the non-taxable one-time gain on the
remeasurement of our equity method investment in The Burgiss Group,
LLC (“Burgiss”) of $143.0 million in the fourth quarter of
2023.
Income Taxes: In the fourth
quarter 2024, the effective tax rate was 15.9% compared to 13.8% in
the fourth quarter 2023. Fourth quarter 2024 has the benefit of a
favorable change to the state effective tax rate as well as the
benefit of one-time audit settlements. Fourth quarter 2023 has the
benefit of a non-taxable one-time gain on the acquisition of
Burgiss and certain other one-time discrete items.
Net Income: As a result of
the factors described above, net income was $305.5 million, down
24.3%.
Adjusted EBITDA: Adjusted
EBITDA was $452.3 million, up 9.1%. Adjusted EBITDA margin in
fourth quarter 2024 was 60.8%, compared to 60.1% in fourth quarter
2023.
Index Segment:
Table 1A: Results (unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands
2024
2023
% Change
2024
2023
% Change
Operating revenues:
Recurring subscriptions
$
228,438
$
210,737
8.4%
$
882,367
$
814,582
8.3%
Asset-based fees
175,339
145,148
20.8%
657,501
557,502
17.9%
Non-recurring
16,422
32,110
(48.9)%
56,277
79,731
(29.4)%
Total operating revenues
420,199
387,995
8.3%
1,596,145
1,451,815
9.9%
Adjusted EBITDA expenses
97,043
89,446
8.5%
374,091
344,842
8.5%
Adjusted EBITDA
$
323,156
$
298,549
8.2%
$
1,222,054
$
1,106,973
10.4%
Adjusted EBITDA margin %
76.9%
76.9%
76.6%
76.2%
Index operating revenues were $420.2 million, up 8.3%. The $32.2
million increase was driven by $30.2 million in higher asset-based
fees and $17.7 million in higher recurring subscription revenues,
partially offset by a $15.7 million decrease in non-recurring
revenues. Organic operating revenue growth for Index was 8.3%.
The growth in recurring subscription revenues was primarily
driven by growth from market-cap weighted Index products and
factor, ESG and climate index products.
The growth in revenues attributed to asset-based fees were
primarily driven by increased average AUM in ETFs linked to MSCI
equity indexes and non-ETF indexed funds linked to MSCI
indexes.
Non-recurring revenues were $16.4 million, down 48.9%. The $15.7
million decrease was primarily driven by $16.0 million recognized
in the fourth quarter of 2023 related to one-time fees for
unlicensed usage of our content in historical periods.
Index Run Rate as of December 31, 2024 was $1.6 billion, up
11.1%. The $160.6 million increase was comprised of a $87.7 million
increase in asset-based fees and a $72.9 million increase in
recurring subscription Run Rate. The increase in asset-based fees
Run Rate primarily reflected growth in AUM in ETFs linked to MSCI
equity indexes and non-ETF indexed funds linked to MSCI indexes.
The increase in recurring subscription Run Rate was primarily
driven by growth from market cap-weighted as well as custom Index
and special packages products. The increase reflected growth across
all regions. Organic recurring subscription Run Rate growth for
Index was 8.4%.
Analytics Segment:
Table 1B: Results (unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands
2024
2023
% Change
2024
2023
% Change
Operating revenues:
Recurring subscriptions
$
167,781
$
160,015
4.9%
$
658,610
$
603,291
9.2%
Non-recurring
4,971
4,722
5.3%
16,479
12,665
30.1%
Total operating revenues
172,752
164,737
4.9%
675,089
615,956
9.6%
Adjusted EBITDA expenses
88,628
87,572
1.2%
346,794
341,081
1.7%
Adjusted EBITDA
$
84,124
$
77,165
9.0%
$
328,295
$
274,875
19.4%
Adjusted EBITDA margin %
48.7%
46.8%
48.6%
44.6%
Analytics operating revenues were $172.8 million, up 4.9%. The
$8.0 million increase was driven by growth from recurring
subscriptions related to both Equity Analytics and Multi-Asset
Class products. Organic operating revenue growth for Analytics was
4.8%.
Analytics Run Rate as of December 31, 2024, was $698.4 million,
up 5.5%. The increase of $36.5 million was driven by growth in both
Equity Analytics and Multi-Asset Class products, and reflected
growth across all regions and client segments. Organic recurring
subscription Run Rate growth for Analytics was 6.5%.
ESG and Climate Segment:
Table 1C: Results (unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands
2024
2023
% Change
2024
2023
% Change
Operating revenues:
Recurring subscriptions
$
82,881
$
74,828
10.8%
$
318,835
$
282,351
12.9%
Non-recurring
2,338
1,425
64.1%
7,766
5,217
48.9%
Total operating revenues
85,219
76,253
11.8%
326,601
287,568
13.6%
Adjusted EBITDA expenses
55,521
50,689
9.5%
221,893
195,890
13.3%
Adjusted EBITDA
$
29,698
$
25,564
16.2%
$
104,708
$
91,678
14.2%
Adjusted EBITDA margin %
34.8%
33.5%
32.1%
31.9%
ESG and Climate operating revenues were $85.2 million, up 11.8%.
The $9.0 million increase was primarily driven by growth from
recurring subscriptions related to Ratings, Climate and Screening
products. Organic operating revenue growth for ESG and Climate was
9.0%.
ESG and Climate Run Rate as of December 31, 2024, was $343.7
million, up 7.6%. The $24.4 million increase primarily reflects
growth from Ratings, Climate and Screening products with
contributions across all regions. Organic recurring subscription
Run Rate growth for ESG and Climate was 10.1%.
All Other – Private
Assets:
Table 1D: Results (unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands
2024
2023
% Change
2024
2023
% Change
Operating revenues:
Recurring subscriptions
$
64,199
$
59,774
7.4%
$
254,633
$
171,066
48.9%
Non-recurring
1,140
1,347
(15.4)%
3,660
2,515
45.5%
Total operating revenues
65,339
61,121
6.9%
258,293
173,581
48.8%
Adjusted EBITDA expenses
50,063
47,772
4.8%
196,866
124,156
58.6%
Adjusted EBITDA
$
15,276
$
13,349
14.4%
$
61,427
$
49,425
24.3%
Adjusted EBITDA margin %
23.4%
21.8%
23.8%
28.5%
All Other – Private Assets operating revenues, which reflect the
Real Assets and the Private Capital Solutions operating segments,
were $65.3 million, up 6.9%. The $4.2 million increase was
primarily driven by growth from recurring subscriptions in both
Private Capital Solutions and Real Assets. The increase in Private
Capital Solutions was driven by growth from Transparency Data and
Total Plan. The increase in Real Assets was primarily driven by
growth from Index Intel and Performance Insights products. Organic
operating revenue growth for All Other – Private Assets was
6.7%.
All Other – Private Assets Run Rate, which reflects the Real
Assets and the Private Capital Solutions operating segments, was
$266.7 million as of December 31, 2024, up 5.6%. The increase of
$14.0 million was primarily driven by growth from Private Capital
Solutions. The growth in Private Capital Solutions Run Rate was
primarily driven by growth from Transparency and Universe Data
products and reflected growth across all regions. Organic recurring
subscription Run Rate growth for All Other – Private Assets was
6.8%.
Select Balance Sheet Items and Capital
Allocation
Cash Balances and Outstanding
Debt: Cash and cash equivalents was $409.4 million as of
December 31, 2024. MSCI typically seeks to maintain minimum cash
balances globally of approximately $225.0 million to $275.0 million
for general operating purposes.
Total principal amount of debt outstanding as of December 31,
2024 was $4.5 billion. The total debt to net income ratio (based on
trailing twelve months net income) was 4.1x. The total debt to
adjusted EBITDA ratio (based on trailing twelve months adjusted
EBITDA) was 2.6x.
MSCI seeks to maintain total debt to adjusted EBITDA in a target
range of 3.0x to 3.5x.
Capex and Cash Flow: Capex
was $36.0 million, and net cash provided by operating activities
increased by 10.7% to $430.6 million, primarily reflecting higher
cash collections from customers, partially offset by higher cash
expenses paid in the quarter. Free cash flow was up 7.5% to $394.7
million.
Share Count and Share
Repurchases: Weighted average diluted shares outstanding
were 78.4 million in fourth quarter 2024, down 1.4% year-over-year.
Total shares outstanding as of December 31, 2024 were 77.7 million.
A total of $1.5 billion remains on the outstanding share repurchase
authorization as of January 28, 2025.
Dividends: Approximately
$124.8 million in dividends were paid to shareholders in fourth
quarter 2024. On January 28, 2025, the MSCI Board of Directors
declared a cash dividend of $1.80 per share for first quarter 2025,
payable on February 28, 2025 to shareholders of record as of the
close of trading on February 14, 2025.
Full-Year 2025 Guidance
MSCI's guidance for the year ending December 31, 2025
(“Full-Year 2025”) is based on assumptions about a number of
factors, in particular related to macroeconomic factors and the
capital markets. These assumptions are subject to uncertainty, and
actual results for the year could differ materially from our
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 SEC. See “Forward-Looking Statements”
below.
Guidance Item
Guidance for Full-Year
2025
Operating Expense
$1,405 to $1,445 million
Adjusted EBITDA Expense
$1,220 to $1,250 million
Interest Expense
(including amortization of
financing fees)(1)
$182 to $186 million
Depreciation & Amortization
Expense
$185 to $195 million
Effective Tax Rate
17.5% to 20.0%
Capital Expenditures
$115 to $125 million
Net Cash Provided by Operating
Activities
$1,525 to $1,575 million
Free Cash Flow
$1,400 to $1,460 million
(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.
Conference Call Information
MSCI’s senior management will review the fourth quarter and full
year 2024 results on Wednesday, January 29, 2025 at 11:00 AM
Eastern Time. To listen to the live event via webcast, visit the
events and presentations section of MSCI’s Investor Relations
website, https://ir.msci.com/events-and-presentations. Participants
who wish to join via telephone can click here to register in
advance, and will receive an email confirmation with a unique PIN
to access the conference call. The earnings call webcast will
include an accompanying slide presentation that can be accessed
through MSCI’s Investor Relations website.
About MSCI Inc.
MSCI is a leading provider of critical decision support tools
and services for the global investment community. With over 50
years of expertise in research, data and technology, we power
better investment decisions by enabling clients to understand and
analyze key drivers of risk and return and confidently build more
effective portfolios. We create industry-leading research-enhanced
solutions that clients use to gain insight into and improve
transparency across the investment process. 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 2025 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
December 31, 2023 filed with the Securities and Exchange Commission
(“SEC”) on February 9, 2024 and in quarterly reports on Form 10-Q
and current reports on Form 8-K filed or furnished with the SEC. If
any of these risks, uncertainties or other matters materialize, or
if MSCI’s underlying assumptions prove to be incorrect, actual
results may vary significantly from what MSCI projected. Any
forward-looking statement in this earnings release reflects MSCI’s
current views with respect to future events and is subject to these
and other risks, uncertainties and assumptions relating to MSCI’s
operations, results of operations, growth strategy and liquidity.
MSCI assumes no obligation to publicly update or revise these
forward-looking statements for any reason, whether as a result of
new information, future events, or otherwise, except as required by
law.
Website and Social Media Disclosure
MSCI uses its investor relations website ir.msci.com and social
media outlets, such as LinkedIn or X (@MSCI_Inc), as channels of
distribution of company information. The information MSCI posts
through these channels may be deemed material. Accordingly,
investors should monitor these channels, in addition to following
MSCI’s press releases, SEC filings and public conference calls and
webcasts. In addition, you may automatically receive email alerts
and other information about MSCI when you enroll your email address
by visiting the “Email Alerts” section of MSCI’s Investor Relations
homepage at http://ir.msci.com/email-alerts. The contents of MSCI’s
website, including its quarterly updates, blog, podcasts and social
media channels are not, however, incorporated by reference into
this earnings release.
Notes Regarding the Use of Operating Metrics
MSCI has presented supplemental key operating metrics as part of
this earnings release, including Retention Rate, Run Rate,
subscription sales, subscription cancellations and non-recurring
sales.
Retention Rate is an important metric because subscription
cancellations decrease our Run Rate and ultimately our future
operating revenues over time. The annual Retention Rate represents
the retained subscription Run Rate (subscription Run Rate at the
beginning of the fiscal year less actual cancels during the year)
as a percentage of the subscription Run Rate at the beginning of
the fiscal year.
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 or discontinue the subscription 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 termination or non-renewal may not be effective
until a later date. This annualized cancellation figure is then
divided by the subscription Run Rate at the beginning of the fiscal
year to calculate a cancellation rate. This cancellation rate is
then subtracted from 100% to derive the annualized Retention Rate
for the period.
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 and Climate 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
Assets 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-sell 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 Run Rate attributable to assets in index-linked investment
products or futures and options contracts, in each case, linked to
our indexes.
Run Rate estimates at a particular point in time the annualized
value of the recurring revenues under our client license agreements
(“Client Contracts”) for the next 12 months, assuming all Client
Contracts that come up for renewal, or reach the end of the
committed subscription period, are renewed and assuming
then-current currency exchange rates, subject to the adjustments
and exclusions described below. For any Client Contract where fees
are linked to an investment product’s assets or trading
volume/fees, the Run Rate calculation reflects, for ETFs, the
market value on the last trading day of the period, for futures and
options, the most recent quarterly volumes and/or reported exchange
fees, and for other non-ETF products, the most recent
client-reported assets. Run Rate does not include fees associated
with “one-time” and other non-recurring transactions. In addition,
we add to Run Rate the annualized fee value of recurring new sales,
whether to existing or new clients, when we execute Client
Contracts, even though the license start date, and associated
revenue recognition, may not be effective until a later date. We
remove from Run Rate the annualized fee value associated with
products or services under any Client Contract when we (i) have
received a notice of termination, non-renewal or an indication the
client does not intend to continue their subscription during the
period and (ii) have determined that such notice evidences the
client’s final decision to terminate or not renew the applicable
products or services, even though such termination or non-renewal
may not be effective until a later date.
“Organic recurring subscription Run Rate growth” is defined as
the period over period Run Rate growth, excluding the impact of
changes in foreign currency and the first year impact of any
acquisitions. It is also adjusted for divestitures. Changes in
foreign currency are calculated by applying the currency exchange
rate from the comparable prior period to current period foreign
currency denominated Run Rate.
Sales represents the annualized value of products and services
clients commit to purchase from MSCI and will result in additional
operating revenues. Non-recurring sales represent the actual value
of the customer agreements entered into during the period and are
not a component of Run Rate. New recurring subscription sales
represent additional selling activities, such as new customer
agreements, additions to existing agreements or increases in price
that occurred during the period and are additions to Run Rate.
Subscription cancellations reflect client activities during the
period, such as discontinuing products and services and/or
reductions in price, resulting in reductions to Run Rate. Net new
recurring subscription sales represent the amount of new recurring
subscription sales net of subscription cancellations during the
period, which reflects the net impact to Run Rate during the
period.
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
MSCI has presented supplemental non-GAAP financial measures as
part of this earnings release. Reconciliations are provided in
Tables 9 through 14 below that reconcile each non-GAAP financial
measure with the most comparable GAAP measure. The non-GAAP
financial measures presented in this earnings release should not be
considered as alternative measures for the most directly comparable
GAAP financial measures. The non-GAAP financial measures presented
in this earnings release are used by management to monitor the
financial performance of the business, inform business
decision-making and forecast future results.
“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,
impairment related to sublease of leased property and certain
acquisition-related integration and transaction 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, impairment related to sublease of leased property and
certain acquisition-related integration and transaction 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, 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 and, at times, certain other
transactions or adjustments, including, when applicable, the impact
related to certain acquisition-related integration and transaction
costs, the impact from impairment related to sublease of leased
property, the impact related to write-off of deferred fees on debt
extinguishment and the impact related to gain from changes in
ownership interest of investees.
“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 MSCI because they adjust for significant one-time,
unusual or non-recurring items as well as eliminate the accounting
effects of certain capital spending and acquisitions that do not
directly affect what management considers to be our ongoing
operating performance in the period.
We believe adjusted net income and adjusted EPS are meaningful
measures of the performance of MSCI because they adjust for the
after-tax impact of significant one-time, unusual or non-recurring
items as well as eliminate the impact of any transactions that do
not directly affect what management considers to be our ongoing
operating performance in the period. We also exclude the after-tax
impact of the amortization of acquired intangible assets and
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, as these non-cash amounts
are significantly impacted by the timing and size of each
acquisition and therefore not meaningful to the ongoing operating
performance in the period.
We believe that free cash flow is useful to investors because it
relates the operating cash flow of MSCI to the capital that is
spent to continue and improve business operations, such as
investment in MSCI’s existing products. Further, free cash flow
indicates our ability to strengthen MSCI’s balance sheet, repay our
debt obligations, pay cash dividends and repurchase shares of our
common stock.
We believe organic operating revenue growth is a meaningful
measure of the operating performance of MSCI because it adjusts for
the impact of foreign currency exchange rate fluctuations and
excludes the impact of operating revenues attributable to acquired
and divested businesses for the comparable prior year period,
providing insight into our ongoing operating performance for the
period(s) presented.
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 U.S. dollar, and any such impact is
excluded from the disclosed foreign currency-adjusted
variances.
Table 2: Condensed Consolidated Statements of Income
(unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands, except per share
data
2024
2023
Change
2024
2023
Change
Operating revenues
$
743,509
$
690,106
7.7%
$
2,856,128
$
2,528,920
12.9%
Operating expenses:
Cost of revenues (exclusive of
depreciation and amortization)
131,567
122,557
7.4%
514,382
446,581
15.2%
Selling and marketing
76,835
75,160
2.2%
291,220
276,204
5.4%
Research and development
38,471
39,220
(1.9)%
158,653
132,121
20.1%
General and administrative
44,382
40,440
9.7%
182,340
153,967
18.4%
Amortization of intangible assets
42,721
36,886
15.8%
164,037
114,429
43.4%
Depreciation and amortization of
property,
equipment and leasehold improvements
4,339
5,098
(14.9)%
16,978
21,009
(19.2)%
Total operating expenses(1)
338,315
319,361
5.9%
1,327,610
1,144,311
16.0%
Operating income
405,194
370,745
9.3%
1,528,518
1,384,609
10.4%
Interest income
(3,902
)
(3,400
)
14.8%
(21,277
)
(34,479
)
(38.3)%
Interest expense
45,505
46,954
(3.1)%
185,500
186,679
(0.6)%
Gain on remeasurement of equity method
investment
—
(143,029
)
n/m
—
(143,029
)
n/m
Other expense (income)
246
2,345
(89.5)%
8,127
6,377
27.4%
Other expense (income), net
41,849
(97,130
)
n/m
172,350
15,548
n/m
Income before provision for income
taxes
363,345
467,875
(22.3)%
1,356,168
1,369,061
(0.9)%
Provision for income taxes
57,830
64,495
(10.3)%
247,040
220,469
12.1%
Net income
305,515
403,380
(24.3)%
1,109,128
1,148,592
(3.4)%
Earnings per basic common share
$
3.91
$
5.10
(23.3)%
$
14.09
$
14.45
(2.5)%
Earnings per diluted common share
$
3.90
$
5.07
(23.1)%
$
14.05
$
14.39
(2.4)%
Weighted average shares outstanding
used
in computing earnings per share:
Basic
78,070
79,115
(1.3)%
78,710
79,462
(0.9)%
Diluted
78,365
79,499
(1.4)%
78,960
79,843
(1.1)%
n/m: percentage change is not
meaningful
(1) Includes stock-based compensation
expense of $23.3 million and $17.0 million for the three months
ended Dec. 31, 2024 and Dec. 31, 2023, respectively. Includes
stock-based compensation expense of $96.4 million and $73.0 million
for the year ended Dec. 31, 2024 and Dec. 31, 2023,
respectively.
Table 3: Condensed Consolidated Balance Sheet
(unaudited)
As of
Dec. 31,
Dec. 31,
In thousands
2024
2023
ASSETS
Current assets:
Cash and cash equivalents (includes
restricted cash of $3,497 and $3,878 at December 31, 2024 and
December 31, 2023, respectively)
$
409,351
$
461,693
Accounts receivable (net of allowances of
$5,284 and $3,968 at December 31, 2024 and December 31, 2023,
respectively)
820,709
839,555
Other current assets
113,961
116,905
Total current assets
1,344,021
1,418,153
Property, equipment and leasehold
improvements, net
70,885
55,920
Right of use assets
119,435
115,243
Goodwill
2,915,167
2,887,692
Intangible assets, net
907,613
956,234
Other non-current assets
88,318
84,977
Total assets
$
5,445,439
$
5,518,219
LIABILITIES AND SHAREHOLDERS’ EQUITY
(DEFICIT)
Current liabilities:
Current portion of long-term debt
$
—
$
10,902
Deferred revenue
1,123,423
1,083,864
Other current liabilities
462,231
422,259
Total current liabilities
1,585,654
1,517,025
Long-term debt
4,510,816
4,496,826
Long-term operating lease liabilities
121,153
120,134
Other non-current liabilities
167,813
123,998
Total liabilities
6,385,436
6,257,983
Total shareholders' equity
(deficit)
(939,997)
(739,764)
Total liabilities and shareholders'
equity (deficit)
$
5,445,439
$
5,518,219
Table 4: Condensed Consolidated Statement of Cash Flow
(unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Cash flows from operating
activities
Net income
$
305,515
$
403,380
(24.3)%
$
1,109,128
$
1,148,592
(3.4)%
Adjustments to reconcile net income to net
cash provided by operating activities:
Gain on remeasurement of equity method
investment
—
(143,029
)
n/m
—
(143,029
)
n/m
Amortization of intangible assets
42,721
36,886
15.8%
164,037
114,429
43.4%
Stock-based compensation expense
22,969
16,278
41.1%
95,204
71,653
32.9%
Depreciation and amortization of property,
equipment and leasehold improvements
4,339
5,098
(14.9)%
16,978
21,009
(19.2)%
Amortization of right of use assets
5,678
6,297
(9.8)%
25,260
23,781
6.2%
Loss on impairment of right of use assets,
net
—
477
n/m
—
477
n/m
Loss on extinguishment of debt
—
—
n/m
1,510
—
n/m
Other adjustments
(27,089
)
22,643
n/m
16,767
(3,340
)
n/m
Net changes in other operating assets and
liabilities
76,500
40,923
86.9%
72,743
2,457
n/m
Net cash provided by operating
activities
430,633
388,953
10.7%
1,501,627
1,236,029
21.5%
Cash flows from investing
activities
Acquisition of a business, net of cash
acquired
—
(727,342
)
n/m
(27,467
)
(727,342
)
(96.2)%
Capitalized software development costs
(21,708
)
(18,014
)
20.5%
(81,356
)
(68,094
)
19.5%
Capital expenditures
(14,247
)
(3,815
)
273.4%
(33,762
)
(22,757
)
48.4%
Other
(778
)
(796
)
(2.3)%
(1,670
)
(1,185
)
40.9%
Net cash used in investing
activities
(36,733
)
(749,967
)
(95.1)%
(144,255
)
(819,378
)
(82.4)%
Cash flows from financing
activities
Repurchase of common stock held in
treasury
(374,048
)
(27
)
n/m
(885,266
)
(504,188
)
75.6%
Payment of dividends
(125,129
)
(109,353
)
14.4%
(509,109
)
(440,993
)
15.4%
Repayment of borrowings
(195,000
)
(2,187
)
n/m
(559,063
)
(8,750
)
n/m
Proceeds from borrowings
220,000
—
n/m
556,875
—
n/m
Payment of debt issuance costs
—
—
n/m
(3,739
)
—
n/m
Payment of contingent consideration and
deferred purchase price from acquisitions
(2,006
)
—
n/m
(2,006
)
—
n/m
Net cash used in financing
activities
(476,183
)
(111,567
)
n/m
(1,402,308
)
(953,931
)
47.0%
Effect of exchange rate changes
(9,345
)
5,722
n/m
(7,406
)
5,409
n/m
Net increase (decrease) in cash, cash
equivalents and restricted cash
(91,628
)
(466,859
)
(80.4)%
(52,342
)
(531,871
)
(90.2)%
Cash, cash equivalents and restricted
cash, beginning of period
500,979
928,552
(46.0)%
461,693
993,564
(53.5)%
Cash, cash equivalent and restricted
cash, end of period
$
409,351
$
461,693
(11.3)%
$
409,351
$
461,693
(11.3)%
n/m: not meaningful.
Table 5: Operating Results (unaudited)
Index
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Operating revenues:
Recurring subscriptions
$
228,438
$
210,737
8.4%
$
882,367
$
814,582
8.3%
Asset-based fees
175,339
145,148
20.8%
657,501
557,502
17.9%
Non-recurring
16,422
32,110
(48.9)%
56,277
79,731
(29.4)%
Total operating revenues
420,199
387,995
8.3%
1,596,145
1,451,815
9.9%
Adjusted EBITDA expenses
97,043
89,446
8.5%
374,091
344,842
8.5%
Adjusted EBITDA
$
323,156
$
298,549
8.2%
$
1,222,054
$
1,106,973
10.4%
Adjusted EBITDA margin %
76.9
%
76.9
%
76.6
%
76.2
%
Analytics
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Operating revenues:
Recurring subscriptions
$
167,781
$
160,015
4.9%
$
658,610
$
603,291
9.2%
Non-recurring
4,971
4,722
5.3%
16,479
12,665
30.1%
Total operating revenues
172,752
164,737
4.9%
675,089
615,956
9.6%
Adjusted EBITDA expenses
88,628
87,572
1.2%
346,794
341,081
1.7%
Adjusted EBITDA
$
84,124
$
77,165
9.0%
$
328,295
$
274,875
19.4%
Adjusted EBITDA margin %
48.7
%
46.8
%
48.6
%
44.6
%
ESG and Climate
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Operating revenues:
Recurring subscriptions
$
82,881
$
74,828
10.8%
$
318,835
$
282,351
12.9%
Non-recurring
2,338
1,425
64.1%
7,766
5,217
48.9%
Total operating revenues
85,219
76,253
11.8%
326,601
287,568
13.6%
Adjusted EBITDA expenses
55,521
50,689
9.5%
221,893
195,890
13.3%
Adjusted EBITDA
$
29,698
$
25,564
16.2%
$
104,708
$
91,678
14.2%
Adjusted EBITDA margin %
34.8
%
33.5
%
32.1
%
31.9
%
All Other - Private Assets
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Operating revenues:
Recurring subscriptions
$
64,199
$
59,774
7.4%
$
254,633
$
171,066
48.9%
Non-recurring
1,140
1,347
(15.4)%
3,660
2,515
45.5%
Total operating revenues
65,339
61,121
6.9%
258,293
173,581
48.8%
Adjusted EBITDA expenses
50,063
47,772
4.8%
196,866
124,156
58.6%
Adjusted EBITDA
$
15,276
$
13,349
14.4%
$
61,427
$
49,425
24.3%
Adjusted EBITDA margin %
23.4
%
21.8
%
23.8
%
28.5
%
Consolidated
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Operating revenues:
Recurring subscriptions
$
543,299
$
505,354
7.5%
$
2,114,445
$
1,871,290
13.0%
Asset-based fees
175,339
145,148
20.8%
657,501
557,502
17.9%
Non-recurring
24,871
39,604
(37.2)%
84,182
100,128
(15.9)%
Operating revenues total
743,509
690,106
7.7%
2,856,128
2,528,920
12.9%
Adjusted EBITDA expenses
291,255
275,479
5.7%
1,139,644
1,005,969
13.3%
Adjusted EBITDA
$
452,254
$
414,627
9.1%
$
1,716,484
$
1,522,951
12.7%
Operating margin %
54.5
%
53.7
%
53.5
%
54.8
%
Adjusted EBITDA margin %
60.8
%
60.1
%
60.1
%
60.2
%
Table 6: Sales and Retention Rate (unaudited)(1)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
%
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
2024
2023
Change
Index
New recurring subscription sales
$
38,110
$
35,860
6.3%
$
118,191
$
116,016
1.9%
Subscription cancellations
(10,854
)
(9,681
)
12.1%
(45,730
)
(32,298
)
41.6%
Net new recurring subscription sales
$
27,256
$
26,179
4.1%
$
72,461
$
83,718
(13.4)%
Non-recurring sales
$
18,153
$
33,410
(45.7)%
$
62,840
$
87,775
(28.4)%
Total gross sales
$
56,263
$
69,270
(18.8)%
$
181,031
$
203,791
(11.2)%
Total Index net sales
$
45,409
$
59,589
(23.8)%
$
135,301
$
171,493
(21.1)%
Index Retention Rate(2)
95.0
%
95.0
%
94.7
%
95.8
%
Analytics
New recurring subscription sales
$
26,282
$
28,284
(7.1)%
$
82,419
$
79,035
4.3%
Subscription cancellations
(11,105
)
(10,581
)
5.0%
(39,106
)
(34,675
)
12.8%
Net new recurring subscription sales
$
15,177
$
17,703
(14.3)%
$
43,313
$
44,360
(2.4)%
Non-recurring sales
$
2,556
$
5,645
(54.7)%
$
16,368
$
14,379
13.8%
Total gross sales
$
28,838
$
33,929
(15.0)%
$
98,787
$
93,414
5.8%
Total Analytics net sales
$
17,733
$
23,348
(24.0)%
$
59,681
$
58,739
1.6%
Analytics Retention Rate(3)
93.3
%
93.1
%
94.1
%
94.4
%
ESG and Climate
New recurring subscription sales
$
16,036
$
16,595
(3.4)%
$
55,397
$
55,092
0.6%
Subscription cancellations
(5,493
)
(3,592
)
52.9%
(22,989
)
(10,923
)
110.5%
Net new recurring subscription sales
$
10,543
$
13,003
(18.9)%
$
32,408
$
44,169
(26.6)%
Non-recurring sales
$
2,163
$
1,559
38.7%
$
9,015
$
5,625
60.3%
Total gross sales
$
18,199
$
18,154
0.2%
$
64,412
$
60,717
6.1%
Total ESG and Climate net sales
$
12,706
$
14,562
(12.7)%
$
41,423
$
49,794
(16.8)%
ESG and Climate Retention Rate
93.1
%
94.7
%
92.8
%
95.9
%
All Other - Private Assets
New recurring subscription sales
$
10,881
$
11,429
(4.8)%
$
40,758
$
26,175
55.7%
Subscription cancellations
(8,573
)
(6,703
)
27.9%
(23,685
)
(15,337
)
54.4%
Net new recurring subscription sales
$
2,308
$
4,726
(51.2)%
$
17,073
$
10,838
57.5%
Non-recurring sales
$
1,517
$
1,082
40.2%
$
3,878
$
2,151
80.3%
Total gross sales
$
12,398
$
12,511
(0.9)%
$
44,636
$
28,326
57.6%
Total All Other - Private Assets net
sales
$
3,825
$
5,808
(34.1)%
$
20,951
$
12,989
61.3%
All Other - Private Assets Retention
Rate
86.4
%
88.8
%
90.6
%
90.4
%
Consolidated
New recurring subscription sales
$
91,309
$
92,168
(0.9)%
$
296,765
$
276,318
7.4%
Subscription cancellations
(36,025
)
(30,557
)
17.9%
(131,510
)
(93,233
)
41.1%
Net new recurring subscription sales
$
55,284
$
61,611
(10.3)%
$
165,255
$
183,085
(9.7)%
Non-recurring sales
$
24,389
$
41,696
(41.5)%
$
92,101
$
109,930
(16.2)%
Total gross sales
$
115,698
$
133,864
(13.6)%
$
388,866
$
386,248
0.7%
Total net sales
$
79,673
$
103,307
(22.9)%
$
257,356
$
293,015
(12.2)%
Total Retention Rate
93.1
%
93.6
%
93.7
%
94.7
%
(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.
(2) Retention rate for Index excluding the
impact of the acquisition of Foxberry was 95.0% and 94.7% for the
three months and year ended Dec. 31, 2024, respectively.
(3) Retention rate for Analytics excluding
the impact of the acquisition of Fabric was 93.3% and 94.1% for the
three months and year ended Dec. 31, 2024, respectively.
Table 7: AUM in ETFs Linked to MSCI Equity Indexes
(unaudited)(1)(2)
Three Months Ended
Year Ended
Dec. 31,
Mar. 31,
June 30,
Sep. 30,
Dec. 31,
Dec. 31,
Dec. 31,
In billions
2023
2024
2024
2024
2024
2023
2024
Beginning Period AUM in ETFs linked to
$
1,322.8
$
1,468.9
$
1,582.6
$
1,631.9
$
1,761.8
$
1,222.9
$
1,468.9
MSCI equity indexes
Market Appreciation/(Depreciation)
130.5
92.8
21.2
111.3
(85.3
)
197.9
140.0
Cash Inflows/(Outflows)
15.6
20.9
28.1
18.6
48.2
48.1
115.8
Period-End AUM in ETFs linked to
MSCI equity indexes
$
1,468.9
$
1,582.6
$
1,631.9
$
1,761.8
$
1,724.7
$
1,468.9
$
1,724.7
Period Average AUM in ETFs linked to
MSCI equity indexes
$
1,364.9
$
1,508.8
$
1,590.6
$
1,677.0
$
1,755.4
$
1,340.7
$
1,632.9
Period-End Basis Point Fee(3)
2.50
2.48
2.47
2.44
2.44
2.50
2.44
(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 MSCI Equity Indexes” on our Investor Relations
homepage at http://ir.msci.com. Information contained on our
website is not incorporated by reference into this Press Release or
any other report filed or furnished with the SEC. The AUM in ETFs
also includes AUM in Exchange Traded Notes, the value of which is
less than 1.0% of the AUM amounts presented.
(2) The value of AUM in ETFs linked to
MSCI equity indexes is calculated by multiplying the equity ETFs
net asset value by the number of shares outstanding.
(3) Based on period-end Run Rate for ETFs
linked to MSCI equity indexes using period-end AUM.
Table 8: Run Rate (unaudited)(1)
As of
Dec. 31,
Dec. 31,
%
In thousands
2024
2023
Change
Index
Recurring subscriptions
$
934,251
$
861,366
8.5%
Asset-based fees
678,599
590,872
14.8%
Index Run Rate
1,612,850
1,452,238
11.1%
Analytics Run Rate
698,377
661,922
5.5%
ESG and Climate Run Rate
343,741
319,324
7.6%
All Other - Private Assets Run
Rate
266,719
252,677
5.6%
Total Run Rate
$
2,921,687
$
2,686,161
8.8%
Total recurring subscriptions
$
2,243,088
$
2,095,289
7.1%
Total asset-based fees
678,599
590,872
14.8%
Total Run Rate
$
2,921,687
$
2,686,161
8.8%
(1) See "Notes Regarding the Use of
Operating Metrics" for details regarding the definition of Run
Rate.
Table 9: Reconciliation of Net Income to Adjusted EBITDA
(unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands
2024
2023
2024
2023
Net income
$
305,515
$
403,380
$
1,109,128
$
1,148,592
Provision for income taxes
57,830
64,495
247,040
220,469
Other expense (income), net
41,849
(97,130
)
172,350
15,548
Operating income
405,194
370,745
1,528,518
1,384,609
Amortization of intangible assets
42,721
36,886
164,037
114,429
Depreciation and amortization of
property,
equipment and leasehold improvements
4,339
5,098
16,978
21,009
Impairment related to sublease of leased
property
—
477
—
477
Acquisition-related integration and
transaction costs(1)
—
1,421
6,951
2,427
Consolidated adjusted EBITDA
$
452,254
$
414,627
$
1,716,484
$
1,522,951
Index adjusted EBITDA
$
323,156
$
298,549
$
1,222,054
$
1,106,973
Analytics adjusted EBITDA
84,124
77,165
328,295
274,875
ESG and Climate adjusted EBITDA
29,698
25,564
104,708
91,678
All Other - Private Assets adjusted
EBITDA
15,276
13,349
61,427
49,425
Consolidated adjusted EBITDA
$
452,254
$
414,627
$
1,716,484
$
1,522,951
(1) Represents transaction expenses and
other costs directly related to the acquisition and integration of
acquired businesses, including professional fees, severance
expenses, regulatory filing fees and other costs, in each case that
are incurred no later than 12 months after the close of the
relevant acquisition.
Table 10: Reconciliation of Net Income and Diluted EPS to
Adjusted Net Income and Adjusted EPS (unaudited)
Three Months Ended
Year Ended
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
In thousands, except per share
data
2024
2023
2024
2023
Net income
$
305,515
$
403,380
$
1,109,128
$
1,148,592
Plus: Amortization of acquired intangible
assets and
equity method investment basis
difference
25,815
24,873
103,041
75,229
Plus: Impairment related to sublease of
leased property
—
492
—
492
Plus: Acquisition-related integration and
transaction costs(1)
—
1,421
6,994
2,427
Plus: Write-off of deferred fees on debt
extinguishment
—
—
1,510
—
Less: Gain from changes in ownership
interest of investees
—
(143,029
)
—
(143,476
)
Plus/(Less): Income tax effect(2)(3)
(3,983
)
5,071
(20,415
)
(3,809
)
Adjusted net income
$
327,347
$
292,208
$
1,200,258
$
1,079,455
Diluted EPS
$
3.90
$
5.07
$
14.05
$
14.39
Plus: Amortization of acquired intangible
assets and
equity method investment basis
difference
0.33
0.31
1.30
0.94
Plus: Impairment related to sublease of
leased property
—
0.01
—
0.01
Plus: Acquisition-related integration and
transaction costs(1)
—
0.02
0.09
0.03
Plus: Write-off of deferred fees on debt
extinguishment
—
—
0.02
—
Less: Gain from changes in ownership
interest of investees
—
(1.79
)
—
(1.80
)
Plus/(Less): Income tax effect(2)(3)
(0.05
)
0.06
(0.26
)
(0.05
)
Adjusted EPS
$
4.18
$
3.68
$
15.20
$
13.52
Diluted weighted average common shares
outstanding
78,365
79,499
78,960
79,843
(1) Represents transaction expenses and
other costs directly related to the acquisition and integration of
acquired businesses, including professional fees, severance
expenses, regulatory filing fees and other costs, in each case that
are incurred no later than 12 months after the close of the
relevant acquisition.
(2) Adjustments 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.
(3) The pre-tax gain from changes in
ownership interest of Burgiss of $143.0 million is non-taxable;
however, $8.6 million of income tax expense recognized during the
three and twelve months ended December 31, 2023 was related to the
remeasurement of the deferred tax liability on the Company's
previous equity method investment in Burgiss.
Table 11: Reconciliation of Operating Expenses to Adjusted
EBITDA Expenses (unaudited)
Three Months Ended
Year Ended
Full-Year
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
2025
In thousands
2024
2023
2024
2023
Outlook(1)
Total operating expenses
$
338,315
$
319,361
$
1,327,610
$
1,144,311
$1,405,000 - $1,445,000
Amortization of intangible assets
42,721
36,886
164,037
114,429
Depreciation and amortization of
property,
equipment and leasehold improvements
4,339
5,098
16,978
21,009
$185,000 - $195,000
Impairment related to sublease of leased
property
—
477
—
477
Acquisition-related integration and
transaction costs(2)
—
1,421
6,951
2,427
Consolidated adjusted EBITDA
expenses
$
291,255
$
275,479
$
1,139,644
$
1,005,969
$1,220,000 -
$1,250,000
Index adjusted EBITDA expenses
$
97,043
$
89,446
$
374,091
$
344,842
Analytics adjusted EBITDA expenses
88,628
87,572
346,794
341,081
ESG and Climate adjusted EBITDA
expenses
55,521
50,689
221,893
195,890
All Other - Private Assets adjusted EBITDA
expenses
50,063
47,772
196,866
124,156
Consolidated adjusted EBITDA
expenses
$
291,255
$
275,479
$
1,139,644
$
1,005,969
$1,220,000 -
$1,250,000
(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 the acquisition and integration of
acquired businesses, including professional fees, severance
expenses, regulatory filing fees and other costs, in each case that
are incurred no later than 12 months after the close of the
relevant acquisition.
Table 12: Reconciliation of Net Cash Provided by Operating
Activities to Free Cash Flow (unaudited)
Three Months Ended
Year Ended
Full-Year
Dec. 31,
Dec. 31,
Dec. 31,
Dec. 31,
2025
In thousands
2024
2023
2024
2023
Outlook(1)
Net cash provided by operating
activities
$
430,633
$
388,953
$
1,501,627
$
1,236,029
$1,525,000 -
$1,575,000
Capital expenditures
(14,247
)
(3,815
)
(33,762
)
(22,757
)
Capitalized software development costs
(21,708
)
(18,014
)
(81,356
)
(68,094
)
Capex
(35,955
)
(21,829
)
(115,118
)
(90,851
)
($115,000 - $125,000)
Free cash flow
$
394,678
$
367,124
$
1,386,509
$
1,145,178
$1,400,000 -
$1,460,000
(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: Fourth Quarter 2024 Reconciliation of Operating
Revenue Growth to Organic Operating Revenue Growth
(unaudited)
Comparison of the Three Months
Ended December 31, 2024 and 2023
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Index
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
8.3%
8.4%
20.8%
(48.9)%
Impact of acquisitions and
divestitures
(0.1)%
(0.1)%
—%
—%
Impact of foreign currency exchange rate
fluctuations
0.1%
0.1%
—%
—%
Organic operating revenue growth
8.3%
8.4%
20.8%
(48.9)%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Analytics
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
4.9%
4.9%
—%
5.3%
Impact of acquisitions and
divestitures
(0.1)%
(0.2)%
—%
—%
Impact of foreign currency exchange rate
fluctuations
—%
0.1%
—%
(0.6)%
Organic operating revenue growth
4.8%
4.8%
—%
4.7%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
ESG and Climate
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
11.8%
10.8%
—%
64.1%
Impact of acquisitions and
divestitures
(0.5)%
(0.5)%
—%
(0.5)%
Impact of foreign currency exchange rate
fluctuations
(2.3)%
(2.3)%
—%
0.5%
Organic operating revenue growth
9.0%
8.0%
—%
64.1%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
All Other - Private Assets
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
6.9%
7.4%
—%
(15.4)%
Impact of acquisitions and
divestitures
—%
—%
—%
—%
Impact of foreign currency exchange rate
fluctuations
(0.2)%
(0.2)%
—%
2.5%
Organic operating revenue growth
6.7%
7.2%
—%
(12.9)%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Consolidated
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
7.7%
7.5%
20.8%
(37.2)%
Impact of acquisitions and
divestitures
(0.1)%
(0.1)%
—%
—%
Impact of foreign currency exchange rate
fluctuations
(0.2)%
(0.4)%
—%
—%
Organic operating revenue growth
7.4%
7.0%
20.8%
(37.2)%
Table 14: Full-Year 2024 Reconciliation of Operating Revenue
Growth to Organic Operating Revenue Growth (unaudited)
Comparison of the Years Ended
December 31, 2024 and 2023
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Index
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
9.9%
8.3%
17.9%
(29.4)%
Impact of acquisitions and
divestitures
—%
(0.1)%
—%
—%
Impact of foreign currency exchange rate
fluctuations
0.1%
0.3%
0.1%
—%
Organic operating revenue growth
10.0%
8.5%
18.0%
(29.4)%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Analytics
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
9.6%
9.2%
—%
30.1%
Impact of acquisitions and
divestitures
(0.1)%
(0.1)%
—%
—%
Impact of foreign currency exchange rate
fluctuations
0.3%
0.3%
—%
0.5%
Organic operating revenue growth
9.8%
9.4%
—%
30.6%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
ESG and Climate
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
13.6%
12.9%
—%
48.9%
Impact of acquisitions and
divestitures
(1.4)%
(1.3)%
—%
(2.0)%
Impact of foreign currency exchange rate
fluctuations
(2.0)%
(2.1)%
—%
0.1%
Organic operating revenue growth
10.2%
9.5%
—%
47.0%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
All Other - Private Assets
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
48.8%
48.9%
—%
45.5%
Impact of acquisitions and
divestitures
(45.0)%
(45.1)%
—%
(37.1)%
Impact of foreign currency exchange rate
fluctuations
(0.4)%
(0.5)%
—%
1.2%
Organic operating revenue growth
3.4%
3.3%
—%
9.6%
Total
Recurring Subscription
Asset-Based Fees
Non-Recurring Revenues
Consolidated
Change Percentage
Change Percentage
Change Percentage
Change Percentage
Operating revenue growth
12.9%
13.0%
17.9%
(15.9)%
Impact of acquisitions and
divestitures
(3.3)%
(4.4)%
—%
(1.1)%
Impact of foreign currency exchange rate
fluctuations
—%
(0.1)%
0.1%
0.1%
Organic operating revenue growth
9.6%
8.5%
18.0%
(16.9)%
View source
version on businesswire.com: https://www.businesswire.com/news/home/20250129668562/en/
MSCI Inc.
Investor Inquiries jeremy.ulan@msci.com Jeremy
Ulan +1 646 778 4184 jisoo.suh@msci.com Jisoo Suh + 1 917 825
7111
Media Inquiries PR@msci.com Melanie Blanco +1 212 981
1049 Konstantinos Makrygiannis + 44 (0)7768 930056 Tina Tan + 852
2844 9320
MSCI (NYSE:MSCI)
과거 데이터 주식 차트
부터 12월(12) 2024 으로 1월(1) 2025
MSCI (NYSE:MSCI)
과거 데이터 주식 차트
부터 1월(1) 2024 으로 1월(1) 2025
