MSCI
MSCI Inc.
Price Chart
Latest Quote
$585.92
+4.41 (+0.76%)
Current Price
| Previous Close | $581.51 |
| Open | $585.05 |
| Day High | $587.87 |
| Day Low | $580.19 |
| Volume | 187,662 |
Stock Information
| Quarterly Dividend / Yield | $8.20 / 1.41% |
| Shares Outstanding | 72.73M |
| Quarterly Dividend Yield | 1.41% |
| Quarterly Dividend | $8.20 |
| Total Debt | $6.57B |
| Cash Equivalents | $381.70M |
| Revenue | $3.24B |
| Net Income | $1.32B |
| Sector | Financial Services |
| Industry | Financial Data & Stock Exchanges |
| Market Cap | $42.61B |
| P/E Ratio | 33.48 |
| EPS (TTM) | $17.50 |
| Exchange | NYQ |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $48.53B |
| Sales | $3.24B |
| Income | $1.32B |
| Book/sh | $-38.05 |
| Cash/sh | $5.25 |
| Employees | 6K |
Financial Ratios
| Quick Ratio | 0.78 |
| Current Ratio | 0.86 |
| EPS Growth TTM | 40.70% |
Returns & Margins
| ROA | 20.55% |
| Gross Margin | 82.86% |
| Operating Margin | 53.70% |
| Profit Margin | 40.74% |
Ownership
| Insider Ownership | 3.59% |
| Institutional Ownership | 93.92% |
| Insider & Institutional transactions data not available | |
Valuation Ratios
| Forward P/E | 26.00 |
| PEG | 1.87 |
| P/S | 13.15 |
| P/B | -15.40 |
Analyst Data
| Recommendation | buy |
| Target Price | $690.44 |
Technical Indicators
| SMA20 | $607.08 |
| SMA50 | $591.00 |
| SMA200 | $566.30 |
| RSI | 35.17 |
| ATR | 14.9043 |
| Shares Float | 68.94M |
| Short Float | 2.78% |
| Short Ratio | 2.54 |
| Volatility | 1.23 |
| Rel Volume | 0.29 |
Performance History
| Week | -3.66% |
| Month | -0.45% |
| Quarter | +9.37% |
| 6 Months | +3.88% |
| YTD | +4.44% |
| Year | +7.02% |
| 3 Years | +27.27% |
| 5 Years | +24.88% |
| 10 Years | +787.28% |
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-24 | $585.92 | 187,662 |
| 2026-06-23 | $581.51 | 711,400 |
| 2026-06-22 | $580.85 | 697,800 |
| 2026-06-18 | $581.19 | 1,002,700 |
| 2026-06-17 | $596.89 | 585,100 |
| 2026-06-16 | $608.16 | 490,600 |
| 2026-06-15 | $611.17 | 539,500 |
| 2026-06-12 | $599.12 | 390,200 |
| 2026-06-11 | $594.31 | 408,200 |
| 2026-06-10 | $608.52 | 331,500 |
| 2026-06-09 | $607.54 | 388,200 |
| 2026-06-08 | $602.94 | 553,700 |
| 2026-06-05 | $615.46 | 457,900 |
| 2026-06-04 | $618.87 | 445,700 |
| 2026-06-03 | $613.58 | 831,600 |
| 2026-06-02 | $630.27 | 974,400 |
| 2026-06-01 | $643.83 | 766,100 |
| 2026-05-29 | $631.38 | 1,096,900 |
| 2026-05-28 | $626.52 | 1,200,500 |
| 2026-05-27 | $603.47 | 786,400 |
| 2026-05-26 | $588.52 | 566,700 |
About MSCI Inc.
MSCI Inc., together with its subsidiaries, provides research-based data, analytics, and indexes, supported by advanced technology worldwide. The Index segment provides indexes for use in various areas of the investment process, including indexed financial products, such as ETFs, mutual funds, annuities, futures, options, structured products, and over-the-counter derivatives; performance benchmarking; portfolio construction and rebalancing; and asset allocation, as well as licenses GICS and GICS Direct. The Analytics segment offers risk management, performance attribution and portfolio management content, application, an integrated view of risk and return service, and an analysis of market, credit, liquidity, counterparty, and climate risk across asset classes; managed services, including consolidation of client portfolio data, review and reconciliation of input data and results, and customized reporting; and HedgePlatform to measure, evaluate, and monitor the risk of hedge fund investments. The Sustainability and Climate segment provides products and services that help institutional investors understand how ESG impacts the long-term risk and return of their portfolio and individual security-level investments; and data, ratings, research, and tools to assist investors navigate increasing regulation. The All Other  Private Assets segment comprises private credit, real estate and infrastructure data, benchmarks, return-analytics, climate assessments and market insights; business intelligence to real estate owners, managers, developers, and brokers; and offers investment decision support tools for private capital. The Private Capital Solutions segment offers tools to help private asset investors across mission-critical workflows, such as sourcing terms and conditions, evaluating operating performance, managing risk and other activities supporting private capital investment. MSCI Inc. was incorporated in 1998 and is based in New York, New York.
đ° Latest News
3 Profitable Stocks We Approach with Caution
StockStory âĸ 2026-06-24T08:00:25Z
MSCI (MSCI) Stock Gets Fair Value Bump As AI Debate Shapes Analyst Views
Simply Wall St. âĸ 2026-06-24T01:11:38Z
Indonesia Gets Some Breathing Room as MSCI Delays Downgrade Decision
The Wall Street Journal âĸ 2026-06-24T01:01:00Z
MSCI (MSCI) Stock After Recent Pullback Is The Valuation Starting To Look Interesting
Simply Wall St. âĸ 2026-06-23T23:12:04Z
MSCI (MSCI) Nears Indonesia Market Call As Governance Questions Grow
Simply Wall St. âĸ 2026-06-23T21:15:24Z
Indonesia Faces Day of Reckoning in MSCI Review
The Wall Street Journal âĸ 2026-06-23T08:37:00Z
MSCI- An Index Data Provider with Solid Recurring Revenue
MoneyShow âĸ 2026-06-23T05:01:00Z
MSCI Gave SpaceX an ESG Score Matching Wartime Russia
BeInCrypto âĸ 2026-06-22T12:29:04Z
SpaceX stock falls after MSCI gives lowest ESG rating
Quartz âĸ 2026-06-22T12:13:20Z
As public sentiment sours, Indonesia awaits MSCI verdict which risks $13 billion in capital outflows
Fortune âĸ 2026-06-22T10:23:53Z
Period:
Loading...
Income Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $524,681,000 | $489,122,000 | $422,800,000 | $379,817,000 |
| Cost Of Revenue | $550,366,000 | $514,382,000 | $446,581,000 | $404,341,000 |
| Total Revenue | $3,134,459,000 | $2,856,128,000 | $2,528,920,000 | $2,248,598,000 |
| Operating Revenue | $3,134,459,000 | $2,856,128,000 | $2,528,920,000 | $2,248,598,000 |
| Expenses | ||||
| Interest Expense | $209,889,000 | $185,500,000 | $186,679,000 | $171,571,000 |
| Total Expenses | $1,420,892,000 | $1,327,610,000 | $1,144,311,000 | $1,040,958,000 |
| Other Income Expense | $-25,434,000 | $-8,127,000 | $136,652,000 | $-3,997,000 |
| Other Non Operating Income Expenses | $-25,434,000 | $-8,127,000 | $-6,377,000 | $-3,997,000 |
| Net Non Operating Interest Income Expense | $-193,877,000 | $-164,223,000 | $-152,200,000 | $-159,802,000 |
| Interest Expense Non Operating | $209,889,000 | $185,500,000 | $186,679,000 | $171,571,000 |
| Operating Expense | $870,526,000 | $813,228,000 | $697,730,000 | $636,617,000 |
| Selling And Marketing Expense | $319,829,000 | $291,220,000 | $276,204,000 | $264,583,000 |
| General And Administrative Expense | $180,216,000 | $182,340,000 | $153,967,000 | $146,857,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Net Interest Income | $-193,877,000 | $-164,223,000 | $-152,200,000 | $-159,802,000 |
| Interest Income | $16,012,000 | $21,277,000 | $34,479,000 | $11,769,000 |
| Normalized Income | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Net Income From Continuing And Discontinued Operation | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Total Operating Income As Reported | $1,713,567,000 | $1,528,518,000 | $1,384,609,000 | $1,207,640,000 |
| Net Income Common Stockholders | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Net Income | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Net Income Including Noncontrolling Interests | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Net Income Continuous Operations | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Pretax Income | $1,494,256,000 | $1,356,168,000 | $1,369,061,000 | $1,043,841,000 |
| Earnings From Equity Interest | $0 | $0 | $143,029,000 | $0 |
| Interest Income Non Operating | $16,012,000 | $21,277,000 | $34,479,000 | $11,769,000 |
| Operating Income | $1,713,567,000 | $1,528,518,000 | $1,384,609,000 | $1,207,640,000 |
| Depreciation Amortization Depletion Income Statement | $192,885,000 | $181,015,000 | $135,438,000 | $117,972,000 |
| Depreciation And Amortization In Income Statement | $192,885,000 | $181,015,000 | $135,438,000 | $117,972,000 |
| Amortization Of Intangibles Income Statement | $169,480,000 | $164,037,000 | $114,429,000 | $91,079,000 |
| Depreciation Income Statement | $23,405,000 | $16,978,000 | $21,009,000 | $26,893,000 |
| Gross Profit | $2,584,093,000 | $2,341,746,000 | $2,082,339,000 | $1,844,257,000 |
| Special Income Charges | - | - | $0 | $0 |
| Per Share | ||||
| Diluted EPS | $15.69 | $14.05 | $14.39 | $10.72 |
| Basic EPS | $15.72 | $14.09 | $14.45 | $10.78 |
| Other | ||||
| Tax Effect Of Unusual Items | $0 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $1,922,715,000 | $1,747,943,000 | $1,714,959,000 | $1,357,908,000 |
| Reconciled Depreciation | $218,570,000 | $206,275,000 | $159,219,000 | $142,496,000 |
| EBITDA (Bullshit earnings) | $1,922,715,000 | $1,747,943,000 | $1,714,959,000 | $1,357,908,000 |
| EBIT | $1,704,145,000 | $1,541,668,000 | $1,555,740,000 | $1,215,412,000 |
| Diluted Average Shares | $76,636,000 | $78,960,000 | $79,843,000 | $81,215,000 |
| Basic Average Shares | $76,504,000 | $78,710,000 | $79,462,000 | $80,746,000 |
| Diluted NI Availto Com Stockholders | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
| Tax Provision | $291,951,000 | $247,040,000 | $220,469,000 | $173,268,000 |
| Amortization | $169,480,000 | $164,037,000 | $114,429,000 | $91,079,000 |
| Research And Development | $177,596,000 | $158,653,000 | $132,121,000 | $107,205,000 |
| Selling General And Administration | $500,045,000 | $473,560,000 | $430,171,000 | $411,440,000 |
| Other Gand A | $180,216,000 | $182,340,000 | $153,967,000 | $146,857,000 |
| Total Unusual Items | - | - | $0 | $0 |
| Total Unusual Items Excluding Goodwill | - | - | $0 | $0 |
| Impairment Of Capital Assets | - | - | $0 | $0 |
Fetched: 2026-06-17
Balance Sheet (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-6,410,415,000 | $-4,762,777,000 | $-4,583,690,000 | $-3,796,112,000 |
| Total Assets | $5,702,459,000 | $5,445,439,000 | $5,518,219,000 | $4,997,535,000 |
| Total Non Current Assets | $4,057,690,000 | $4,101,418,000 | $4,100,066,000 | $3,249,561,000 |
| Other Non Current Assets | $55,768,000 | $47,692,000 | $43,903,000 | $37,341,000 |
| Non Current Deferred Assets | $45,875,000 | $40,626,000 | $41,074,000 | $29,207,000 |
| Non Current Deferred Taxes Assets | $45,875,000 | $40,626,000 | $41,074,000 | $29,207,000 |
| Goodwill And Other Intangible Assets | $3,755,875,000 | $3,822,780,000 | $3,843,926,000 | $2,788,187,000 |
| Other Intangible Assets | $832,513,000 | $907,613,000 | $956,234,000 | $558,517,000 |
| Current Assets | $1,644,769,000 | $1,344,021,000 | $1,418,153,000 | $1,747,974,000 |
| Other Current Assets | $73,444,000 | $65,799,000 | $57,903,000 | $54,520,000 |
| Restricted Cash | $3,667,000 | $3,497,000 | $3,878,000 | $368,000 |
| Prepaid Assets | $69,281,000 | $48,162,000 | $59,002,000 | $36,654,000 |
| Receivables | $986,712,000 | $820,709,000 | $839,555,000 | $663,236,000 |
| Accounts Receivable | $986,712,000 | $820,709,000 | $839,555,000 | $663,236,000 |
| Allowance For Doubtful Accounts Receivable | $-6,421,000 | $-5,284,000 | $-3,968,000 | $-2,652,000 |
| Gross Accounts Receivable | $993,133,000 | $825,993,000 | $843,523,000 | $665,888,000 |
| Cash Cash Equivalents And Short Term Investments | $511,665,000 | $405,854,000 | $457,815,000 | $993,196,000 |
| Cash And Cash Equivalents | $511,665,000 | $405,854,000 | $457,815,000 | $993,196,000 |
| Debt | ||||
| Net Debt | $5,690,621,000 | $4,104,962,000 | $4,049,913,000 | $3,518,750,000 |
| Total Debt | $6,309,817,000 | $4,631,969,000 | $4,627,862,000 | $4,643,521,000 |
| Long Term Debt And Capital Lease Obligation | $6,309,817,000 | $4,631,969,000 | $4,616,960,000 | $4,634,808,000 |
| Long Term Debt | $6,202,286,000 | $4,510,816,000 | $4,496,826,000 | $4,503,233,000 |
| Current Debt And Capital Lease Obligation | - | - | $10,902,000 | $8,713,000 |
| Current Debt | - | - | $10,902,000 | $8,713,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $8,356,999,000 | $6,385,436,000 | $6,257,983,000 | $6,005,460,000 |
| Total Non Current Liabilities Net Minority Interest | $6,527,286,000 | $4,799,782,000 | $4,740,958,000 | $4,754,933,000 |
| Other Non Current Liabilities | $115,827,000 | $120,190,000 | $96,970,000 | $91,027,000 |
| Non Current Deferred Liabilities | $101,642,000 | $47,623,000 | $27,028,000 | $29,098,000 |
| Non Current Deferred Taxes Liabilities | $101,642,000 | $47,623,000 | $27,028,000 | $29,098,000 |
| Current Liabilities | $1,829,713,000 | $1,585,654,000 | $1,517,025,000 | $1,250,527,000 |
| Current Deferred Liabilities | $1,231,776,000 | $1,123,423,000 | $1,083,864,000 | $882,886,000 |
| Payables And Accrued Expenses | $354,990,000 | $244,739,000 | $202,803,000 | $176,558,000 |
| Payables | $89,740,000 | $52,506,000 | $34,521,000 | $23,097,000 |
| Total Tax Payable | $74,401,000 | $37,989,000 | $24,709,000 | $8,058,000 |
| Income Tax Payable | $74,401,000 | $37,989,000 | $24,709,000 | $8,058,000 |
| Accounts Payable | $15,339,000 | $14,517,000 | $9,812,000 | $15,039,000 |
| Equity | ||||
| Common Stock Equity | $-2,654,540,000 | $-939,997,000 | $-739,764,000 | $-1,007,925,000 |
| Total Equity Gross Minority Interest | $-2,654,540,000 | $-939,997,000 | $-739,764,000 | $-1,007,925,000 |
| Stockholders Equity | $-2,654,540,000 | $-939,997,000 | $-739,764,000 | $-1,007,925,000 |
| Gains Losses Not Affecting Retained Earnings | $-51,569,000 | $-71,040,000 | $-61,352,000 | $-60,211,000 |
| Other Equity Adjustments | $-51,569,000 | $-71,040,000 | $-61,352,000 | $-60,211,000 |
| Retained Earnings | $5,427,600,000 | $4,780,300,000 | $4,179,681,000 | $3,473,192,000 |
| Long Term Equity Investment | - | - | $0 | $214,389,000 |
| Other | ||||
| Treasury Shares Number | $60,756,650 | $56,335,267 | $54,726,120 | $53,663,016 |
| Ordinary Shares Number | $73,563,183 | $77,744,588 | $79,091,212 | $79,959,989 |
| Share Issued | $134,319,833 | $134,079,855 | $133,817,332 | $133,623,005 |
| Tangible Book Value | $-6,410,415,000 | $-4,762,777,000 | $-4,583,690,000 | $-3,796,112,000 |
| Invested Capital | $3,547,746,000 | $3,570,819,000 | $3,767,964,000 | $3,504,021,000 |
| Working Capital | $-184,944,000 | $-241,633,000 | $-98,872,000 | $497,447,000 |
| Capital Lease Obligations | $107,531,000 | $121,153,000 | $120,134,000 | $131,575,000 |
| Total Capitalization | $3,547,746,000 | $3,570,819,000 | $3,757,062,000 | $3,495,308,000 |
| Treasury Stock | $9,834,442,000 | $7,334,291,000 | $6,447,101,000 | $5,938,116,000 |
| Additional Paid In Capital | $1,802,528,000 | $1,683,693,000 | $1,587,670,000 | $1,515,874,000 |
| Capital Stock | $1,343,000 | $1,341,000 | $1,338,000 | $1,336,000 |
| Common Stock | $1,343,000 | $1,341,000 | $1,338,000 | $1,336,000 |
| Preferred Stock | $0 | $0 | $0 | $0 |
| Long Term Capital Lease Obligation | $107,531,000 | $121,153,000 | $120,134,000 | $131,575,000 |
| Current Deferred Revenue | $1,231,776,000 | $1,123,423,000 | $1,083,864,000 | $882,886,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $242,947,000 | $217,492,000 | $219,456,000 | $182,370,000 |
| Current Accrued Expenses | $265,250,000 | $192,233,000 | $168,282,000 | $153,461,000 |
| Goodwill | $2,923,362,000 | $2,915,167,000 | $2,887,692,000 | $2,229,670,000 |
| Net PPE | $200,172,000 | $190,320,000 | $171,163,000 | $180,437,000 |
| Accumulated Depreciation | $-180,997,000 | $-179,905,000 | $-211,736,000 | $-198,348,000 |
| Gross PPE | $381,169,000 | $370,225,000 | $382,899,000 | $378,785,000 |
| Leases | $53,647,000 | $56,413,000 | $58,582,000 | $54,040,000 |
| Construction In Progress | $5,779,000 | $1,542,000 | $897,000 | $2,373,000 |
| Other Properties | $112,873,000 | $119,435,000 | $115,243,000 | $126,584,000 |
| Machinery Furniture Equipment | $208,870,000 | $192,835,000 | $208,177,000 | $195,788,000 |
| Properties | $0 | $0 | $0 | $0 |
| Investments And Advances | - | - | $0 | $214,389,000 |
Fetched: 2026-06-17
Cash Flow Statement (Annual)
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $1,458,585,000 | $1,386,509,000 | $1,145,178,000 | $1,022,474,000 |
| Operating Activities | ||||
| Operating Cash Flow | $1,588,446,000 | $1,501,627,000 | $1,236,029,000 | $1,095,369,000 |
| Cash Flow From Continuing Operating Activities | $1,588,446,000 | $1,501,627,000 | $1,236,029,000 | $1,095,369,000 |
| Operating Gains Losses | $11,768,000 | $1,510,000 | $-143,029,000 | - |
| Investing Activities | ||||
| Capital Expenditure | $-129,861,000 | $-115,118,000 | $-90,851,000 | $-72,895,000 |
| Investing Cash Flow | $-130,064,000 | $-144,255,000 | $-819,378,000 | $-79,335,000 |
| Cash Flow From Continuing Investing Activities | $-130,064,000 | $-144,255,000 | $-819,378,000 | $-79,335,000 |
| Net Other Investing Changes | $-203,000 | $-1,670,000 | $-1,185,000 | $-6,435,000 |
| Capital Expenditure Reported | $-129,861,000 | $-115,118,000 | $-90,851,000 | $-72,895,000 |
| Financing Activities | ||||
| Repurchase Of Capital Stock | $-2,484,305,000 | $-885,266,000 | $-504,188,000 | $-1,397,506,000 |
| Financing Cash Flow | $-1,361,990,000 | $-1,402,308,000 | $-953,931,000 | $-1,425,380,000 |
| Cash Flow From Continuing Financing Activities | $-1,361,990,000 | $-1,402,308,000 | $-953,931,000 | $-1,425,380,000 |
| Net Other Financing Charges | $-32,227,000 | $-5,745,000 | - | $-2,771,000 |
| Cash Dividends Paid | $-556,521,000 | $-509,109,000 | $-440,993,000 | $-372,915,000 |
| Common Stock Dividend Paid | $-556,521,000 | $-509,109,000 | $-440,993,000 | $-372,915,000 |
| Net Common Stock Issuance | $-2,484,305,000 | $-885,266,000 | $-504,188,000 | $-1,397,506,000 |
| Other | ||||
| Repayment Of Debt | $-1,101,875,000 | $-559,063,000 | $-8,750,000 | $-7,188,000 |
| Issuance Of Debt | $2,805,963,000 | $556,875,000 | $0 | $355,000,000 |
| Interest Paid Supplemental Data | $173,312,000 | $179,952,000 | $182,313,000 | $165,116,000 |
| Income Tax Paid Supplemental Data | $222,268,000 | $201,028,000 | $240,479,000 | $180,686,000 |
| End Cash Position | $515,332,000 | $409,351,000 | $461,693,000 | $993,564,000 |
| Beginning Cash Position | $409,351,000 | $461,693,000 | $993,564,000 | $1,421,449,000 |
| Effect Of Exchange Rate Changes | $9,589,000 | $-7,406,000 | $5,409,000 | $-18,539,000 |
| Changes In Cash | $96,392,000 | $-44,936,000 | $-537,280,000 | $-409,346,000 |
| Proceeds From Stock Option Exercised | $6,975,000 | $0 | $0 | - |
| Common Stock Payments | $-2,484,305,000 | $-885,266,000 | $-504,188,000 | $-1,397,506,000 |
| Net Issuance Payments Of Debt | $1,704,088,000 | $-2,188,000 | $-8,750,000 | $347,812,000 |
| Net Long Term Debt Issuance | $1,704,088,000 | $-2,188,000 | $-8,750,000 | $347,812,000 |
| Long Term Debt Payments | $-1,101,875,000 | $-559,063,000 | $-8,750,000 | $-7,188,000 |
| Long Term Debt Issuance | $2,805,963,000 | $556,875,000 | $0 | $355,000,000 |
| Net Business Purchase And Sale | $0 | $-27,467,000 | $-727,342,000 | $-5,000 |
| Purchase Of Business | $0 | $-27,467,000 | $-727,342,000 | $-5,000 |
| Change In Working Capital | $-24,023,000 | $72,743,000 | $2,457,000 | $-19,428,000 |
| Change In Other Working Capital | $95,364,000 | $46,196,000 | $175,624,000 | $72,311,000 |
| Change In Other Current Liabilities | $-22,530,000 | $-22,360,000 | $-30,600,000 | $-21,361,000 |
| Change In Other Current Assets | $-15,560,000 | $402,000 | $-8,102,000 | $31,448,000 |
| Change In Payables And Accrued Expense | $111,379,000 | $37,180,000 | $35,431,000 | $-59,737,000 |
| Change In Accrued Expense | $82,211,000 | $16,034,000 | $26,754,000 | $-11,778,000 |
| Change In Payable | $29,168,000 | $21,146,000 | $8,677,000 | $-47,959,000 |
| Change In Account Payable | $559,000 | $4,963,000 | $-6,044,000 | $1,337,000 |
| Change In Tax Payable | $28,609,000 | $16,183,000 | $14,721,000 | $-49,296,000 |
| Change In Income Tax Payable | $28,609,000 | $16,183,000 | $14,721,000 | $-49,296,000 |
| Change In Prepaid Assets | $-28,440,000 | $1,099,000 | $-20,367,000 | $-35,465,000 |
| Change In Receivables | $-164,236,000 | $10,226,000 | $-149,529,000 | $-6,624,000 |
| Changes In Account Receivables | $-164,236,000 | $10,226,000 | $-149,529,000 | $-6,624,000 |
| Other Non Cash Items | $21,808,000 | $2,439,000 | $11,918,000 | $6,493,000 |
| Stock Based Compensation | $111,343,000 | $95,204,000 | $71,653,000 | $58,094,000 |
| Asset Impairment Charge | $0 | $0 | $477,000 | $705,000 |
| Deferred Tax | $46,675,000 | $14,328,000 | $-15,258,000 | $36,436,000 |
| Deferred Income Tax | $46,675,000 | $14,328,000 | $-15,258,000 | $36,436,000 |
| Depreciation Amortization Depletion | $218,570,000 | $206,275,000 | $159,219,000 | $142,496,000 |
| Depreciation And Amortization | $218,570,000 | $206,275,000 | $159,219,000 | $142,496,000 |
| Amortization Cash Flow | $169,480,000 | $164,037,000 | $114,429,000 | $91,079,000 |
| Amortization Of Intangibles | $169,480,000 | $164,037,000 | $114,429,000 | $91,079,000 |
| Depreciation | $49,090,000 | $42,238,000 | $44,790,000 | $51,417,000 |
| Earnings Losses From Equity Investments | $11,768,000 | $0 | $-143,029,000 | $0 |
| Net Income From Continuing Operations | $1,202,305,000 | $1,109,128,000 | $1,148,592,000 | $870,573,000 |
Fetched: 2026-06-17