MSCI
MSCI Inc.
$559.75
+$3.77(+0.68%)
51
Overall
65
Value
20
Tech
68
Quality
Market Cap
$43.31B
Volume
1.24M
52W Range
$486.74 - $642.45
Target Price
$631.81
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.1B | $1.2B | $1.3B | $1.4B | $1.6B | $1.7B | $2.0B | $2.2B | $2.5B | $2.9B | ||
| Total Revenue | $1.1B | $1.2B | $1.3B | $1.4B | $1.6B | $1.7B | $2.0B | $2.2B | $2.5B | $2.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $671.1M | $662.6M | $694.4M | $747.1M | $802.1M | $291.7M | $358.7M | $404.3M | $446.6M | $514.4M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $807.3M | $1.2B | $1.3B | $1.1B | $1.6B | $1.4B | $1.7B | $1.8B | $2.1B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $403.4M | $410.5M | $420.7M | $459.8M | $802.1M | $518.9M | $612.1M | $636.6M | $697.7M | $813.2M | ||
| Research & Development | $77.3M | $75.2M | $75.8M | $81.4M | $98.3M | $101.1M | $111.6M | $107.2M | $132.1M | $158.7M | ||
| Research Expense | $77.3M | $75.2M | $75.8M | $81.4M | $98.3M | $101.1M | $111.6M | $107.2M | $132.1M | $158.7M | ||
| Selling, General & Administrative | $248.3M | $253.9M | $264.9M | $292.8M | $624.4M | $331.1M | $391.1M | $411.4M | $430.2M | $473.6M | ||
| Selling & Marketing Expenses | $162.3M | $166.7M | $177.1M | $192.9M | $219.3M | $216.5M | $243.2M | $264.6M | $276.2M | $291.2M | ||
| General & Administrative Expenses | $86.0M | $87.2M | $87.8M | $99.9M | $405.1M | $114.6M | $147.9M | $146.9M | $154.0M | $182.3M | ||
| Salaries & Wages | $27.5M | $32.5M | $22.5M | $22.8M | $24.0M | $26.5M | $31.5M | -- | -- | -- | ||
| Depreciation & Amortization | $77.8M | $81.4M | $80.0M | $85.5M | $79.4M | $86.7M | $109.5M | $118.0M | $135.4M | $181.0M | ||
| Depreciation & Amortization | $77.8M | $81.4M | $80.0M | $85.5M | $79.4M | $86.7M | $109.5M | $118.0M | $135.4M | $181.0M | ||
| Amortization | $46.9M | $47.0M | $44.5M | $54.2M | $49.4M | $56.9M | $80.6M | $91.1M | $114.4M | $164.0M | ||
| Other Operating Expenses | $-536.0K | $-575.0K | $-3.4M | $-3.9M | $-2.4M | $-292.0K | $-511.0K | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $403.9M | $488.1M | $579.8M | $686.9M | $755.7M | $884.8M | $1.1B | $1.2B | $1.4B | $1.5B | ||
| EBITDA | $491.9M | $572.0M | $666.4M | $852.3M | $857.3M | $953.3M | $1.2B | $1.4B | $1.7B | $1.8B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $62.4M | $101.7M | $116.1M | $133.1M | $148.0M | $156.3M | $159.6M | $171.6M | $186.7M | $185.5M | ||
| Intinc | $1.2M | $2.9M | $6.3M | $19.7M | $16.4M | $5.0M | $1.5M | $11.8M | $34.5M | $21.3M | ||
| Net Non-Operating Interest Income/Expense | $-61.2M | $-98.7M | $-109.8M | $-113.4M | $-131.6M | $-151.3M | $-158.1M | $-159.8M | $-152.2M | $-164.2M | ||
| Other Income/Expense | $-6.9M | $3.4M | $3.1M | $-56.4M | $20.7M | $47.2M | $56.5M | $-4.0M | $-136.7M | $8.1M | ||
| Other Special Charges | $6.9M | $-3.4M | $-3.1M | $56.4M | $-20.7M | $-47.2M | $-56.5M | $-4.0M | $-6.4M | $-8.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | $-252.1M | $-273.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | $252.1M | $273.7M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $411.9M | $487.6M | $583.0M | $763.0M | $751.4M | $842.5M | $1.0B | $1.2B | $1.6B | $1.5B | ||
| Pre-Tax Income | $349.6M | $385.9M | $466.9M | $629.9M | $603.3M | $686.2M | $858.1M | $1.0B | $1.4B | $1.4B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $119.5M | $125.1M | $162.9M | $122.0M | $39.7M | $84.4M | $132.2M | $173.3M | $220.5M | $247.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $223.6M | $260.9M | $304.0M | $507.9M | $563.6M | $601.8M | $726.0M | $870.6M | $1.1B | $1.1B | ||
| Net Income (Continuing Operations) | $223.6M | $260.9M | $304.0M | $507.9M | $563.6M | $601.8M | $726.0M | $870.6M | $1.1B | $1.1B | ||
| Net Income (Discontinued Operations) | $223.6M | $260.9M | $304.0M | $507.9M | $563.6M | $601.8M | $726.0M | $870.6M | $1.1B | $1.1B | ||
| Net Income (Common Stockholders) | $223.6M | $260.9M | $304.0M | $507.9M | $563.6M | $601.8M | $726.0M | $870.6M | $1.1B | $1.1B | ||
| Normalized Income | $227.9M | $504.1M | $577.9M | $436.0M | $475.6M | $540.4M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.1B | $1.1B | $1.1B | $1.2B | $1.6B | $810.6M | $970.8M | $1.0B | $1.1B | $1.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $109.1M | $96.0M | $90.3M | $87.2M | $84.6M | $83.7M | $82.5M | $80.7M | $79.5M | $78.7M | ||
| Average Shares Outstanding (Diluted) | $109.9M | $96.5M | $91.9M | $89.7M | $85.5M | $84.5M | $83.5M | $81.2M | $79.8M | $79.0M | ||
| Shares Outstanding | $98.8M | $90.5M | $89.9M | $84.3M | $84.8M | $82.6M | $81.3M | $80.0M | $79.1M | $77.7M | ||
| Basic EPS | $2.05 | $2.72 | $3.36 | $5.83 | $6.66 | $7.19 | $8.8 | $10.78 | $14.45 | $14.09 | ||
| Basic EPS (Continuing Operations) | $2.11 | $2.72 | $3.36 | -- | -- | $7.19 | $8.8 | $10.78 | $14.45 | $14.09 | ||
| Diluted EPS | $2.03 | $2.7 | $3.31 | $5.66 | $6.59 | $7.12 | $8.7 | $10.72 | $14.39 | $14.05 | ||
| Diluted EPS (Continuing Operations) | $2.09 | $2.7 | $3.31 | -- | -- | $7.12 | $8.7 | $10.72 | $14.39 | $14.05 | ||
| Dividend Per Share | $0.80 | $1 | $1.32 | $1.92 | $2.52 | $2.92 | $3.64 | $5 | $5.52 | $6.4 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $-0.06 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $-0.06 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $-87.9M | $-97.1M | $-121.0M | $-172.2M | $-221.1M | $-247.5M | $-303.8M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-87.9M | $-97.1M | $-121.0M | $-172.2M | $-221.1M | $-247.5M | $-303.8M | -- | -- | -- | ||
| Excise Taxes | -- | -- | -- | $287.3M | -- | -- | -- | -- | -- | -- | ||
| Fees | $-267.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | $61.4M | -- | -- | -- | -- | -- | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $-6.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $-6.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $-6.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $86.0M | $87.2M | $87.8M | $99.9M | $405.1M | $114.6M | $147.9M | $146.9M | $154.0M | $182.3M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | $8.4M | -- | -- | -- | ||
| Other Write Off | $680.0K | $1.1M | $757.0K | $-224.0K | $-1.0M | $-1.7M | $456.0K | -- | -- | -- | ||
| Rent And Landing Fees | $26.5M | $24.2M | $24.2M | $25.3M | $295.0M | -- | -- | -- | -- | -- | ||
| Selling Expense | $162.3M | $166.7M | $177.3M | $192.9M | $219.3M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MSCI | $559.75 | +0.7% | 1.24M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |