Financial Snapshot

Revenue
$2.223B
TTM
Gross Margin
60.91%
TTM
Net Earnings
$326.5M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
114.16%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$1.566B
Q3 2024
Cash
Q3 2024
P/E
46.04
Nov 12, 2024 EST
Free Cash Flow
$443.9M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $2.039B $1.871B $1.699B $1.390B $1.179B $1.020B $911.7M $798.6M $788.8M $760.1M $698.3M $658.3M $631.4M $555.4M $479.0M $502.5M $435.1M $315.2M $227.1M $179.7M $139.5M $109.6M $91.20M
YoY Change 8.98% 10.08% 22.3% 17.85% 15.6% 11.87% 14.16% 1.24% 3.78% 8.85% 6.08% 4.26% 13.69% 15.94% -4.68% 15.49% 38.04% 38.79% 26.38% 28.82% 27.28% 20.18% 21.6%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $2.039B $1.871B $1.699B $1.390B $1.179B $1.020B $911.7M $798.6M $788.8M $760.1M $698.3M $658.3M $631.4M $555.4M $479.0M $502.5M $435.1M $315.2M $227.1M $179.7M $139.5M $109.6M $91.20M
Cost Of Revenue $843.5M $779.3M $698.4M $556.4M $483.1M $411.1M $386.6M $344.3M $330.1M $318.6M $271.4M $246.8M $235.3M $157.1M $128.6M $130.1M $113.8M $87.00M $64.40M $54.70M $43.50M $39.00M $39.50M
Gross Profit $1.195B $1.091B $1.001B $833.1M $695.9M $608.8M $525.1M $454.3M $458.7M $441.5M $426.9M $411.5M $396.1M $398.3M $350.4M $372.4M $321.3M $228.2M $162.7M $124.9M $96.00M $70.60M $51.70M
Gross Profit Margin 58.62% 58.34% 58.9% 59.96% 59.02% 59.69% 57.6% 56.89% 58.15% 58.08% 61.13% 62.51% 62.74% 71.72% 73.15% 74.11% 73.85% 72.4% 71.64% 69.5% 68.82% 64.42% 56.69%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Selling, General & Admin $779.6M $756.9M $593.2M $478.4M $388.6M $296.3M $264.1M $202.8M $203.7M $220.0M $210.5M $217.7M $214.8M $188.3M $155.4M $167.2M $147.7M $106.2M $88.30M $82.80M $84.90M $61.50M $54.80M
YoY Change 3.0% 27.6% 24.0% 23.11% 31.15% 12.19% 30.23% -0.44% -7.41% 4.51% -3.33% 1.38% 14.05% 21.21% -7.08% 13.2% 39.08% 20.27% 6.64% -2.47% 38.05% 12.23%
% of Gross Profit 65.23% 69.36% 59.27% 57.42% 55.84% 48.67% 50.3% 44.64% 44.41% 49.83% 49.31% 52.91% 54.22% 47.28% 44.34% 44.9% 45.97% 46.54% 54.27% 66.29% 88.44% 87.11% 106.0%
Research & Development $51.44M $53.16M $49.24M $38.38M $40.30M $35.10M $29.50M $19.70M $16.20M $14.70M $11.90M $7.700M
YoY Change -3.24% 7.95% 28.31% -4.77% 14.81% 18.98% 49.75% 21.6% 10.2% 23.53% 54.55%
% of Gross Profit 12.5% 13.42% 12.36% 10.95% 10.82% 10.92% 12.93% 12.11% 12.97% 15.31% 16.86% 14.89%
Depreciation & Amortization $184.9M $166.6M $150.7M $139.5M $117.7M $96.70M $91.20M $70.70M $64.40M $54.90M $45.70M $43.10M $42.91M $39.66M $31.96M $26.00M $21.30M $15.00M $8.300M $8.200M $7.100M $5.500M $5.600M
YoY Change 10.98% 10.55% 8.03% 18.52% 21.72% 6.03% 29.0% 9.78% 17.3% 20.13% 6.04% 0.43% 8.19% 24.1% 22.93% 22.07% 42.0% 80.72% 1.22% 15.49% 29.09% -1.79%
% of Gross Profit 15.47% 15.27% 15.06% 16.74% 16.91% 15.88% 17.37% 15.56% 14.04% 12.43% 10.71% 10.47% 10.83% 9.96% 9.12% 6.98% 6.63% 6.57% 5.1% 6.57% 7.4% 7.79% 10.83%
Operating Expenses $779.6M $756.9M $593.2M $478.4M $388.6M $296.3M $264.1M $202.8M $203.7M $220.0M $210.5M $269.2M $267.9M $237.6M $193.7M $233.5M $204.1M $150.6M $116.2M $107.2M $106.8M $79.00M $68.10M
YoY Change 3.0% 27.6% 24.0% 23.11% 31.15% 12.19% 30.23% -0.44% -7.41% 4.51% -21.8% 0.46% 12.79% 22.61% -17.03% 14.4% 35.52% 29.6% 8.4% 0.37% 35.19% 16.01% -50.29%
Operating Profit $230.6M $167.8M $257.0M $215.2M $189.6M $215.8M $169.8M $180.8M $190.6M $105.6M $170.7M $150.7M $138.4M $121.1M $124.7M $138.9M $117.2M $77.60M $46.50M $17.70M -$10.80M -$8.400M -$16.40M
YoY Change 37.43% -34.71% 19.42% 13.5% -12.14% 27.09% -6.08% -5.14% 80.49% -38.14% 13.3% 8.85% 14.34% -2.9% -10.24% 18.52% 51.03% 66.88% 162.71% -263.89% 28.57% -48.78%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Interest Expense -$51.70M -$28.40M -$8.700M -$9.500M -$8.700M -$1.800M -$3.600M $300.0K $1.300M $2.100M $228.0K $311.0K $1.318M $281.0K $348.0K $5.700M $7.100M $4.600M $3.100M $1.200M $300.0K $1.000M $1.600M
YoY Change 82.04% 226.44% -8.42% 9.2% 383.33% -50.0% -1300.0% -76.92% -38.1% 821.05% -26.69% -76.4% 369.04% -19.25% -93.89% -19.72% 54.35% 48.39% 158.33% 300.0% -70.0% -37.5%
% of Operating Profit -22.42% -16.92% -3.39% -4.41% -4.59% -0.83% -2.12% 0.17% 0.68% 1.99% 0.13% 0.21% 0.95% 0.23% 0.28% 4.1% 6.06% 5.93% 6.67% 6.78%
Other Income/Expense, Net -$49.10M -$37.20M -$6.500M $67.80M $8.900M $17.10M $11.30M $44.10M $3.100M $8.400M $7.300M $2.957M $1.709M $6.732M $2.934M -$1.400M -$900.0K -$500.0K $100.0K $600.0K $300.0K $0.00 -$900.0K
YoY Change 31.99% 472.31% -109.59% 661.8% -47.95% 51.33% -74.38% 1322.58% -63.1% 15.07% 146.87% 73.03% -74.61% 129.45% -309.57% 55.56% 80.0% -600.0% -83.33% 100.0% -100.0% -104.35%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Pretax Income $101.4M $82.40M $218.3M $197.4M $159.7M $188.2M $143.5M $186.5M $160.6M $80.40M $144.1M $128.9M $123.4M $112.4M $123.9M $143.1M $123.5M $81.70M $49.70M $19.50M -$9.600M -$3.900M -$15.70M
YoY Change 23.06% -62.25% 10.59% 23.61% -15.14% 31.15% -23.06% 16.13% 99.75% -44.21% 11.77% 4.48% 9.82% -9.35% -13.38% 15.87% 51.16% 64.39% 154.87% -303.13% 146.15% -75.16% -61.99%
Income Tax $33.00M $56.50M $62.60M $59.70M $45.60M $47.80M $42.90M $63.70M $62.70M $35.70M $56.00M $52.88M $43.66M $42.76M $46.78M $54.40M $51.30M $33.00M $20.20M $11.60M $3.000M -$300.0K -$5.300M
% Of Pretax Income 32.54% 68.57% 28.68% 30.24% 28.55% 25.4% 29.9% 34.16% 39.04% 44.4% 38.86% 41.02% 35.38% 38.05% 37.74% 38.02% 41.54% 40.39% 40.64% 59.49%
Net Earnings $141.1M $70.50M $193.3M $223.6M $152.0M $183.0M $136.9M $161.0M $132.6M $78.30M $123.5M $108.1M $98.36M $86.37M $82.13M $89.60M $73.90M $51.80M $31.10M $8.800M -$11.90M $400.0K -$9.300M
YoY Change 100.14% -63.53% -13.55% 47.11% -16.94% 33.67% -14.97% 21.42% 69.35% -36.6% 14.27% 9.88% 13.88% 5.16% -8.34% 21.24% 42.66% 66.56% 253.41% -173.95% -3075.0% -104.3% -67.48%
Net Earnings / Revenue 6.92% 3.77% 11.38% 16.09% 12.89% 17.94% 15.02% 20.16% 16.81% 10.3% 17.69% 16.42% 15.58% 15.55% 17.15% 17.83% 16.98% 16.43% 13.69% 4.9% -8.53% 0.36% -10.2%
Basic Earnings Per Share $3.31 $1.65 $4.50 $5.22 $3.56 $4.30 $3.21 $3.74 $3.00 $1.75 $2.68 $2.23 $1.96 $1.75 $1.71
Diluted Earnings Per Share $3.29 $1.64 $4.45 $5.18 $3.52 $4.25 $3.18 $3.72 $3.00 $1.74 $2.66 $2.20 $1.92 $1.70 $1.65 $1.821M $1.533M $1.109M $698.9K $210.0K -$309.9K $10.44K -$242.8K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Cash & Short-Term Investments $389.0M $414.6M $546.1M $464.2M $367.5M $395.9M $353.3M $304.0M $248.6M $224.6M $298.6M $321.4M $470.2M $365.4M $342.6M $297.6M $258.6M $163.8M $153.2M $95.50M $76.20M $64.80M
YoY Change -6.17% -24.08% 17.64% 26.31% -7.17% 12.06% 16.22% 22.28% 10.69% -24.78% -7.09% -31.65% 28.68% 6.65% 15.12% 15.08% 57.88% 6.92% 60.42% 25.33% 17.59%
Cash & Equivalents $337.9M $376.6M $483.8M $422.5M $334.1M $369.3M $308.2M $259.1M $207.1M $185.2M $168.2M $163.9M $200.4M $180.2M $130.5M $173.9M $159.6M $96.10M $92.40M $35.90M $53.50M $44.30M
Short-Term Investments $51.10M $38.00M $62.30M $41.70M $33.40M $26.60M $45.10M $44.90M $41.50M $39.40M $130.4M $157.5M $269.8M $185.2M $212.1M $123.7M $99.00M $67.60M $60.80M $59.60M $22.60M $20.50M
Other Short-Term Assets $82.20M $47.60M $32.50M $37.40M $24.00M $16.90M $28.30M $22.20M $22.00M $29.50M $30.30M $24.60M $21.10M $20.50M $13.70M $17.40M $13.20M $8.600M $5.500M $6.600M $6.400M $8.800M
YoY Change 72.69% 46.46% -13.1% 55.83% 42.01% -40.28% 27.48% 0.91% -25.42% -2.64% 23.17% 16.59% 2.93% 49.64% -21.26% 31.82% 53.49% 56.36% -16.67% 3.13% -27.27%
Inventory
Prepaid Expenses
Receivables $343.9M $348.6M $300.1M $226.2M $205.4M $187.0M $148.2M $145.8M $139.3M $136.7M $114.1M $114.4M $113.3M $110.9M $82.30M $89.50M $86.80M $65.20M $47.50M $33.70M $22.20M $19.80M
Other Receivables $600.0K $0.00 $8.900M $2.200M $6.300M $1.800M $0.00 $0.00 $0.00 $0.00 $4.000M $14.20M $7.500M $10.50M $5.600M $9.200M $9.000M $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $815.7M $810.8M $887.6M $730.0M $603.2M $601.6M $529.8M $472.0M $409.9M $390.8M $446.9M $474.6M $612.0M $507.3M $444.1M $413.7M $367.6M $237.5M $206.2M $135.8M $104.8M $93.40M
YoY Change 0.6% -8.65% 21.59% 21.02% 0.27% 13.55% 12.25% 15.15% 4.89% -12.55% -5.84% -22.45% 20.64% 14.23% 7.35% 12.54% 54.78% 15.18% 51.84% 29.58% 12.21%
Property, Plant & Equipment $371.6M $391.0M $321.0M $302.8M $299.5M $143.5M $147.4M $152.1M $134.5M $117.6M $105.0M $84.00M $68.20M $62.10M $59.80M $58.80M $19.10M $15.90M $17.40M $17.50M $17.60M $15.30M
YoY Change -4.96% 21.81% 6.01% 1.1% 108.71% -2.65% -3.09% 13.09% 14.37% 12.0% 25.0% 23.17% 9.82% 3.85% 1.7% 207.85% 20.13% -8.62% -0.57% -0.57% 15.03%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $100.2M $96.00M $63.30M $32.60M $59.60M $63.10M $62.00M $40.30M $35.60M $28.80M $38.70M $35.30M $27.60M $24.30M $24.10M $20.40M $19.90M $18.70M $16.40M $14.70M $13.90M $15.70M
YoY Change 4.38% 51.66% 94.17% -45.3% -5.55% 1.77% 53.85% 13.2% 23.61% -25.58% 9.63% 27.9% 13.58% 0.83% 18.14% 2.51% 6.42% 14.02% 11.56% 5.76% -11.46%
Other Assets $52.70M $21.30M $24.50M $27.00M $22.60M $4.700M $6.200M $8.800M $10.60M $7.100M $9.700M $10.40M $5.900M $6.000M $6.100M $3.900M $18.90M $16.30M $31.60M $29.40M $28.10M $24.80M
YoY Change 147.42% -13.06% -9.26% 19.47% 380.85% -24.19% -29.55% -16.98% 49.3% -26.8% -6.73% 76.27% -1.67% -1.64% 56.41% -79.37% 15.95% -48.42% 7.48% 4.63% 13.31%
Total Long-Term Assets $2.588B $2.664B $1.975B $1.966B $1.768B $852.2M $875.9M $878.9M $619.1M $619.5M $583.8M $567.4M $560.1M $579.0M $475.0M $390.2M $281.7M $210.3M $90.10M $77.60M $75.50M $61.70M
YoY Change -2.86% 34.88% 0.46% 11.22% 107.43% -2.71% -0.34% 41.96% -0.06% 6.12% 2.89% 1.3% -3.26% 21.89% 21.73% 38.52% 33.95% 133.41% 16.11% 2.78% 22.37%
Total Assets $3.403B $3.475B $2.863B $2.696B $2.371B $1.454B $1.406B $1.351B $1.029B $1.010B $1.031B $1.042B $1.172B $1.086B $919.1M $803.9M $649.3M $447.8M $296.3M $213.4M $180.3M $155.1M
YoY Change
Accounts Payable $78.40M $76.20M $76.50M $64.50M $58.90M $54.40M $49.20M $44.60M $39.20M $34.30M $42.10M $43.80M $41.40M $42.70M $30.50M $30.10M $22.30M $21.00M $13.70M $12.10M $19.40M $15.30M
YoY Change 2.89% -0.39% 18.6% 9.51% 8.27% 10.57% 10.31% 13.78% 14.29% -18.53% -3.88% 5.8% -3.04% 40.0% 1.33% 34.98% 6.19% 53.28% 13.22% -37.63% 26.8%
Accrued Expenses $250.8M $257.4M $310.1M $209.1M $173.3M $109.5M $92.00M $71.70M $80.90M $80.50M $71.40M $67.30M $73.10M $62.40M $48.90M $73.00M $64.70M $40.90M $26.50M $36.10M $24.90M $16.90M
YoY Change -2.56% -16.99% 48.3% 20.66% 58.26% 19.02% 28.31% -11.37% 0.5% 12.75% 6.09% -7.93% 17.15% 27.61% -33.01% 12.83% 58.19% 54.34% -26.59% 44.98% 47.34%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.00M $30.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 16.67%
Long-Term Debt Due $32.10M $32.10M $0.00 $11.00M $0.00 $0.00 $6.600M $200.0K
YoY Change 0.0% -100.0% -100.0% 3200.0%
Total Short-Term Liabilities $880.8M $882.5M $783.5M $626.5M $495.8M $362.8M $323.2M $294.9M $304.4M $293.8M $269.5M $257.4M $270.6M $252.7M $207.5M $233.4M $217.8M $167.5M $115.8M $118.9M $110.0M $83.40M
YoY Change -0.19% 12.64% 25.06% 26.36% 36.66% 12.25% 9.6% -3.12% 3.61% 9.02% 4.7% -4.88% 7.08% 21.78% -11.1% 7.16% 30.03% 44.65% -2.61% 8.09% 31.89%
Long-Term Debt $940.3M $1.078B $359.4M $449.1M $502.1M $70.00M $180.0M $250.0M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.600M
YoY Change -12.73% 199.81% -19.97% -10.56% 617.29% -61.11% -28.0% -100.0%
Other Long-Term Liabilities $218.9M $244.8M $202.2M $240.1M $194.4M $64.10M $74.00M $71.00M $64.20M $45.10M $46.10M $36.10M $28.50M $32.20M $31.20M $27.00M $23.20M $11.00M $6.800M $30.10M $25.50M $14.70M
YoY Change -10.58% 21.07% -15.79% 23.51% 203.28% -13.38% 4.23% 10.59% 42.35% -2.17% 27.7% 26.67% -11.49% 3.21% 15.56% 16.38% 110.91% 61.76% -77.41% 18.04% 73.47%
Total Long-Term Liabilities $1.159B $1.322B $561.6M $689.2M $696.5M $134.1M $254.0M $321.0M $64.20M $45.10M $46.10M $36.10M $28.50M $32.20M $31.20M $27.00M $23.20M $11.00M $6.800M $30.10M $25.50M $21.30M
YoY Change -12.33% 135.45% -18.51% -1.05% 419.39% -47.2% -20.87% 400.0% 42.35% -2.17% 27.7% 26.67% -11.49% 3.21% 15.56% 16.38% 110.91% 61.76% -77.41% 18.04% 19.72%
Total Liabilities $2.076B $2.268B $1.447B $1.425B $1.287B $519.1M $600.8M $654.4M $388.7M $356.8M $340.4M $316.4M $316.7M $306.0M $254.5M $268.4M $241.0M $178.4M $122.6M $149.0M $135.4M $104.6M
YoY Change -8.47% 56.74% 1.56% 10.67% 147.99% -13.6% -8.19% 68.36% 8.94% 4.82% 7.59% -0.09% 3.5% 20.24% -5.18% 11.37% 35.09% 45.51% -17.72% 10.04% 29.45%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $15.033 Billion

About Morningstar Inc

Morningstar, Inc. engages in the provision of investment research. The company is headquartered in Chicago, Illinois and currently employs 11,334 full-time employees. The company went IPO on 2005-05-03. The company operates through five segments: Morningstar Data and Analytics, PitchBook, Morningstar Wealth, Morningstar Credit, and Morningstar Retirement. Morningstar Data and Analytics segment provides investors comprehensive data, research and insights, and investment analysis to empower investment decision-making. PitchBook segment provides investors with access to a collection of data and research covering the private capital markets, including venture capital, private equity, private credit and bank loans, and merger and acquisition activities. Morningstar Wealth segment brings together its model portfolios and wealth platform and practice and portfolio management software for registered investment advisers (RIAs). Morningstar Credit segment provides investors with credit ratings, research, data, and credit analytics solutions. Morningstar Retirement segment include managed retirement accounts and fiduciary services.

Industry: Investment Advice Peers: MarketWise Inc Cboe Global Markets Inc Coinbase Global Inc Donnelley Financial Solutions Inc Factset Research Systems Inc Marketaxess Holdings Inc S&P Global Inc Nasdaq Inc Open Lending Corp Tradeweb Markets Inc