Name: MSCI Income Statement - Msci Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MSCI - Msci Inc.

USD | NYSE | Industrials

MSCI Income Statement - Msci Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	850.8	822.6	793.4	772.7	745.8	743.5	724.7	707.9	680.0	690.1	625.4	621.2	592.2	576.2	560.6	551.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	3,239.5	3,134.5	2,856.1	2,528.9	2,248.6	2,043.5	1,695.4	1,557.8	1,434.0	1,274.2	1,150.7	1,075.0	996.7	913.4	827.0	900.9	662.9	442.9
Cost of Revenue	-	-	-	-	-	-	291.7	295.0	287.3	273.7	252.1	267.7	276.6	240.7	230.3	277.1	198.6	118.7
Gross Profit	-	-	-	-	-	-	1,403.7	1,262.8	1,146.6	1,000.5	898.6	807.3	720.1	672.7	596.7	623.8	464.3
Operating Expenses
Research & Development	179.6	177.6	158.7	132.1	107.2	111.6	101.1	98.3	81.4	75.8	75.2	77.3	71.1	61.0	-
Operating Income
Operating Income	1,793.5	1,713.6	1,528.5	1,384.6	1,207.6	1,072.7	884.8	755.7	686.9	579.8	488.1	403.9	337.2	340.3
Non-Operating
Interest Income	14.9	16.0	21.3	34.5	11.8	1.5	5.0	16.4	19.7	6.3	2.9	1.2	0.9	0.9	0.7
Tax & Net
Income Tax Expense	232.7	292.0	247.0	220.5	173.3	132.2	84.4	39.7	122.0	162.9	125.1	119.5	109.4	112.9	96.0
Per Share
EPS Basic	18.00	15.72	14.09	14.45	10.78	8.80	7.19	6.66	5.83	3.36	2.72	2.05	2.45	1.85	1.50	1.43
Supplementary Data
EBITDA	1,818.1	1,737.0	1,545.5	1,405.6	1,234.5	1,101.6	914.6	785.7	718.2	615.2	522.4	434.8	363.1	362.6	336.9	341.4

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	49.6	41.1	44.8	44.1	47.6	38.5	38.6	41.1	40.5	39.2	31.4	30.1	31.3	29.0	25.9	23.9	28.3	30.8	28.4	27.5	24.9	27.1	24.9	22.5	26.6	27.1	24.3	23.8	23.2	20.3	20.6	19.8	20.7	20.7	18.0	18.2	19.0	19.0	18.8	18.6
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	85.7	83.1	79.9	78.2	78.7	76.8	70.8	71.5	72.2	75.2	66.6	68.0	66.5	71.9	65.5	61.1	66.1
General & Administrative	69.0	43.0	41.8	38.3	57.1	44.4	41.6	39.7	56.7	40.4	36.8	35.7	41.0	33.9	30.7	36.7	45.6
Depreciation & Amortization	5.9	7.5	5.8	5.4	4.7	4.3	4.3	4.2	4.1	5.1	5.3	5.2	5.5	6.5	7.1	6.8
Amortization of Intangibles	41.9	40.9	40.9	43.8	43.9	42.7	41.9	40.8	38.6	36.9	26.7	26.2	24.7	23.8	23.4	22.2
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	393.9	358.9	345.7	347.4	368.8	338.3	323.4	325.3	340.6	319.4	272.1	275.2	277.6	267.5	251.1	251.4

Operating Income
Operating Income	456.9	463.6	447.7	425.2	377.0	405.2	401.3	382.6	339.4	370.7	353.3	346.0	314.6	308.8	309.5	300.4	289.0	280.6	280.2	257.5	254.4	234.1	227.6	215.2	207.9	199.4	201.2	192.4	162.7	169.8	176.4	173.5	167.2	154.1	148.8	146.1	130.7	126.0	123.3	125.7

Non-Operating
Interest Income	2.8	4.1	5.1	2.9	3.9	3.9	5.2	6.1	6.0	3.4	10.3	10.4	10.4	6.6	3.9	0.9	0.3	0.4	0.4	0.3	0.4	0.3	0.5	0.8	3.5	5.3	3.7	3.3	4.1	6.1	6.5	4.3	2.8	2.2	1.8	1.3	0.9	0.9	0.8	0.6
Interest Expense	69.1	63.6	53.6	46.2	46.5	45.5	46.7	46.6	46.7	47.0	46.9	46.6	46.2	45.6	44.2	41.1	40.7	40.3
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(67.7)	(74.8)	(51.2)	(47.4)	(45.9)	(41.8)	(44.4)	(42.6)	(43.5)	97.1	(35.7)	(38.8)	(38.2)	(43.1)	(40.3)	(40.3)
Pre-Tax Income	389.2	388.8	396.5	377.8	331.1	363.3	356.9	340.0	295.9	467.9	317.7	307.2	276.4	265.7	269.2	260.0

Tax & Net
Income Tax Expense	(16.8)	104.1	71.1	74.2	42.5	57.8	76.0	73.2	39.9	64.5	58.0	60.3	37.6	50.7	52.6	49.4	20.5	51.9	30.8	30.3	19.2	39.0	6.7	24.0	14.7	23.8	31.8	34.1	(49.9)	35.2	23.0	39.5	24.3	62.4	35.7	36.2	28.7	28.8	32.2	33.6
Net Income From Continuing Ops	406.0	284.7	325.4	303.7	288.6	305.5	280.9	266.8	256.0	403.4	259.7	246.8	238.7	215.0	216.6	210.6	228.4
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	406.0	284.7	325.4	303.7	288.6	305.5	280.9	266.8	256.0	403.4	259.7	246.8	238.7	215.0	216.6	210.6	228.4
Net Income Attributable To Parent	406.0	284.7	325.4	303.7	288.6	305.5	280.9	266.8	256.0	403.4	259.7	246.8	238.7	215.0	216.6	210.6
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	406.0	284.7	325.4	303.7	288.6	305.5	280.9	266.8	256.0	403.4	259.7	246.8	238.7	215.0	216.6

Per Share
EPS Basic	5.54	-	4.26	3.92	3.72	-	3.58	3.37	3.23	-	3.28	3.10	2.98	-	2.69	2.60	2.80	-	2.06	2.01	2.38	-	2.18	1.38	1.75	-	1.62	1.48	2.11	-	1.39	1.31	1.28	-	0.94	0.90	0.80	-	0.69	0.69
EPS Diluted	5.53	-	4.25	3.92	3.71	-	3.57	3.37	3.22	-	3.27	3.09	2.97	-	2.68	2.59	2.78	-
Shares Basic	73.3	-	76.5	77.4	77.6	-	78.5	79.1	79.2	-	79.1	79.6	80.0	-	80.5	80.9	81.6	-
Shares Diluted	73.4	-	76.6	77.5	77.8	-	78.7	79.2	79.5	-	79.5	79.9	80.5	-	80.9	81.3	82.3	-

Supplementary Data
EBITDA	462.8	471.2	453.5	430.6	381.7	409.5	405.7	386.8	343.5	375.8	358.6	351.2	320.1	315.2	316.7	307.1	295.5	288.5	287.0	264.6	261.5	241.4	235.1	222.6	215.5	207.0	208.4	199.8	170.5	178.1	183.9	180.9	175.4	162.3	158.1	155.3	139.6	135.5	131.6	134.1
EBIT	456.9	463.6	447.7	425.2	377.0	405.2	401.3	382.6	339.4	370.7	353.3	346.0	314.6	308.8	309.5	300.4	289.0	280.6	280.2