Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.15B | $1.27B | $1.43B | $1.56B | $1.70B | $2.04B | $2.25B | $2.53B | $2.86B | $3.13B |
| Revenue growth | — | 10.7% | 12.5% | 8.6% | 8.8% | 20.5% | 10.0% | 12.5% | 12.9% | 9.7% |
| Operating income | $488M | $580M | $687M | $756M | $885M | $1.07B | $1.21B | $1.38B | $1.53B | $1.71B |
| Operating margin | 42.4% | 45.5% | 47.9% | 48.5% | 52.2% | 52.5% | 53.7% | 54.8% | 53.5% | 54.7% |
| Net income | $261M | $304M | $508M | $564M | $602M | $726M | $871M | $1.15B | $1.11B | $1.20B |
| Net margin | 22.7% | 23.9% | 35.4% | 36.2% | 35.5% | 35.5% | 38.7% | 45.4% | 38.8% | 38.4% |
| EPS (diluted) | $2.70 | $3.31 | $5.66 | $6.59 | $7.12 | $8.70 | $10.72 | $14.39 | $14.05 | $15.69 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $442M | $404M | $613M | $710M | $811M | $936M | $1.10B | $1.24B | $1.50B | $1.59B |
| Capital expenditures | $32.3M | $33.2M | $30.3M | $29.1M | $21.8M | $13.5M | $13.6M | $22.8M | $33.8M | $39.3M |
| Free cash flow | $410M | $371M | $583M | $680M | $789M | $923M | $1.08B | $1.21B | $1.47B | $1.55B |
| Share buybacks | $775M | $150M | $950M | $292M | $779M | $198M | $1.40B | $504M | $885M | $2.48B |
| Dividends paid | $96.2M | $120M | $171M | $223M | $246M | $302M | $373M | $441M | $509M | $557M |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $792M | $890M | $904M | $1.51B | $1.30B | $1.42B | $994M | $462M | $409M | $515M |
| Total assets | $3.08B | $3.28B | $3.39B | $4.20B | $4.20B | $5.51B | $5.00B | $5.52B | $5.45B | $5.70B |
| Total liabilities | $2.76B | $2.87B | $3.55B | $4.28B | $4.64B | $5.67B | $6.01B | $6.26B | $6.39B | $8.36B |
| Long-term debt | $2.08B | $2.08B | $2.58B | $3.07B | $3.37B | $4.16B | $4.50B | $4.50B | $4.51B | $6.20B |
| Shareholders' equity | $318M | $401M | -$166M | -$76.7M | -$443M | -$163M | -$1.01B | -$740M | -$940M | -$2.65B |
| Retained earnings | $1.32B | $1.51B | $1.86B | $2.20B | $2.55B | $2.98B | $3.47B | $4.18B | $4.78B | $5.43B |
| Shares (wtd avg diluted) | 96.5M | 91.9M | 89.7M | 85.5M | 84.5M | 83.5M | 81.2M | 79.8M | 79.0M | 76.6M |
Every figure is extracted from MSCI Inc.’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.