株探米国株
日本語 英語
エドガーで原本を確認する
0001408198false00014081982024-10-292024-10-29

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 22, 2025

MSCI Inc.
(Exact name of Registrant as Specified in Its Charter)

Delaware
001-33812 13-4038723
(State or other jurisdiction of incorporation)
(Commission File Number)
(IRS Employer Identification No.)
7 World Trade Center, 250 Greenwich Street, 49th Floor, New York, New York 10007
(Address of Principal Executive Offices) (Zip Code)
(212) 804-3900
(Registrant's telephone number, including area code)

NOT APPLICABLE
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share MSCI New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐





Item 2.02 Results of Operations and Financial Condition.

On July 22, 2025, MSCI Inc. (the “Registrant”) released financial information with respect to its second quarter ended June 30, 2025. A copy of the press release containing this information is furnished as Exhibit 99.1 to this Current Report on Form 8-K (the “Report”).

The Registrant’s press release contains certain non-GAAP financial measures. Definitions of each non-GAAP financial measure, additional information about why management believes such non-GAAP measures are meaningful and reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are also contained in Exhibit 99.1.

The information furnished under Item 2.02 of this Report, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

Exhibit No. Description
Exhibit 104 Cover Page Interactive Data File (embedded in the cover page formatted in Inline XBRL).





SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

MSCI Inc.
Date: July 22, 2025
By:
/s/ Henry A. Fernandez
Name:
Henry A. Fernandez
Title:
Chairman and Chief Executive Officer

EX-99.1 2 exhibit991earningsrelease-.htm EX-99.1 Document
        Exhibit 99.1
MSCI Reports Financial Results for
Second Quarter and Six Months 2025


New York – July 22, 2025 – MSCI Inc. (“MSCI” or the “Company”) (NYSE: MSCI), a leading provider of critical decision support tools and services for the global investment community, today announced its financial results for the three months ended June 30, 2025 (“second quarter 2025”) and six months ended June 30, 2025 (“six months 2025”).

Financial and Operational Highlights for Second Quarter 2025
(Note: Unless otherwise noted, percentage and other changes are relative to the three months ended June 30, 2024 (“second quarter 2024”) and Run Rate percentage changes are relative to June 30, 2024).

•Operating revenues of $772.7 million, up 9.1%; Organic operating revenue growth of 8.3%
•Recurring subscription revenues up 7.9%; Asset-based fees up 12.7%
•Operating margin of 55.0%; Adjusted EBITDA margin of 61.4%
•Diluted EPS of $3.92, up 16.3%; Adjusted EPS of $4.17, up 14.6%
•Organic recurring subscription Run Rate growth of 7.4%; Retention Rate of 94.4%
•In second quarter 2025 and through July 21, 2025, a total of $131.2 million or 250,818 shares were repurchased at an average repurchase price of $523.20
•Approximately $139.3 million in dividends were paid to shareholders in second quarter 2025; Cash dividend of $1.80 per share declared by MSCI Board of Directors for third quarter 2025

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands, except per share data (unaudited) 2025 2024 % Change 2025 2024 % Change
Operating revenues $ 772,679  $ 707,949  9.1  % $ 1,518,505  $ 1,387,914  9.4  %
Operating income $ 425,234  $ 382,608  11.1  % $ 802,257  $ 721,990  11.1  %
Operating margin % 55.0  % 54.0  % 52.8  % 52.0  %
Net income $ 303,650  $ 266,758  13.8  % $ 592,250  $ 522,712  13.3  %
Diluted EPS $ 3.92  $ 3.37  16.3  % $ 7.63  $ 6.59  15.8  %
Adjusted EPS $ 4.17  $ 3.64  14.6  % $ 8.17  $ 7.17  13.9  %
Adjusted EBITDA $ 474,379  $ 429,955  10.3  % $ 900,020  $ 813,528  10.6  %
Adjusted EBITDA margin % 61.4  % 60.7  % 59.3  % 58.6  %

“MSCI delivered another quarter of strong financial performance, along with 17 percent asset-based-fee (ABF) run-rate growth fueled by record AUM levels in ETF products linked to our indexes. In fact, we saw more cash flows into equity ETFs tied to our indexes than any other index provider. Among client segments, we posted double-digit subscription run-rate growth with banks and broker-dealers, wealth managers, hedge funds, and asset owners, plus steady growth and high retention with asset managers,” said Henry A. Fernandez, Chairman and CEO of MSCI.

“Across all segments, MSCI is expanding our existing solutions to support different use cases while developing new solutions for an increasingly diverse client base. We continue to benefit from our resilient financial model and integrated products, which offer the scalability, depth, and innovation clients need to advance their strategies,” Mr. Fernandez added.
1



Second Quarter Consolidated Results
Operating Revenues: Operating revenues were $772.7 million, up 9.1%. Organic operating revenue growth was 8.3%. The $64.7 million increase was the result of $41.3 million in higher recurring subscription revenues and $20.8 million in higher asset-based fees.
Run Rate and Retention Rate: Total Run Rate at June 30, 2025 was $3,106.7 million, up 10.7%. Recurring subscription Run Rate increased by $188.9 million, and asset-based fees Run Rate increased by $110.5 million. Organic recurring subscription Run Rate growth was 7.4%. Retention Rate in second quarter 2025 was 94.4%, compared to 94.8% in second quarter 2024.

Expenses: Total operating expenses were $347.4 million, up 6.8%. Adjusted EBITDA expenses were $298.3 million, up 7.3%, primarily reflecting higher compensation and benefits costs as a result of increased headcount costs as well as higher severance costs, partially offset by an adjustment to the fair value of contingent consideration related to the Fabric acquisition.

Total operating expenses excluding the impact of foreign currency exchange rate fluctuations (“ex-FX”) and adjusted EBITDA expenses ex-FX increased 6.1% and 6.5%, respectively.

Operating Income: Operating income was $425.2 million, up 11.1%. Operating income margin in second quarter 2025 was 55.0%, compared to 54.0% in second quarter 2024.

Headcount: As of June 30, 2025, we had 6,208 employees, reflecting a 2.5% increase, with 29.6% and 70.4% of employees located in developed market and emerging market locations, respectively.

Other Expense (Income), Net: Other expense (income), net was $47.4 million, up 11.2%, primarily driven by lower interest income reflecting lower average cash balances as well as unfavorable foreign currency exchange rate fluctuations.

Income Taxes: The effective tax rate was 19.6% in the second quarter 2025 compared to 21.5% in second quarter 2024. The effective tax rate was driven lower by the non-taxable contingent consideration adjustment discussed above, compared to unfavorable discrete items in the prior year.

Net Income: As a result of the factors described above, net income was $303.7 million, up 13.8%.

Adjusted EBITDA: Adjusted EBITDA was $474.4 million, up 10.3%. Adjusted EBITDA margin in second quarter 2025 was 61.4%, compared to 60.7% in second quarter 2024.

2



Index Segment:

Table 1A: Results (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 % Change 2025 2024 % Change
Operating revenues:
Recurring subscriptions $ 235,647  $ 217,032  8.6  % $ 468,977  $ 429,984  9.1  %
Asset-based fees 184,072  163,281  12.7  % 361,487  313,540  15.3  %
Non-recurring 15,114  16,879  (10.5) % 26,112  27,540  (5.2) %
Total operating revenues 434,833  397,192  9.5  % 856,576  771,064  11.1  %
Adjusted EBITDA expenses 104,675  90,202  16.0  % 214,847  186,314  15.3  %
Adjusted EBITDA $ 330,158  $ 306,990  7.5  % $ 641,729  $ 584,750  9.7  %
Adjusted EBITDA margin % 75.9  % 77.3  % 74.9  % 75.8  %

Index operating revenues were $434.8 million, up 9.5%. The $37.6 million increase was primarily driven by $20.8 million in higher asset-based fees and $18.6 million in higher recurring subscription revenues. Organic operating revenue growth for Index was 9.3%.

The growth in recurring subscription revenues was primarily driven by growth from market-cap weighted Index products.

The growth in revenues attributed to asset-based fees was primarily driven by ETFs linked to MSCI equity indexes and non-ETF indexed funds linked to MSCI indexes, in each case primarily driven by increased average AUM.

Index Run Rate as of June 30, 2025, was $1.7 billion, up 12.2%. The $187.6 million increase was comprised of a $110.5 million increase in asset-based fees Run Rate and a $77.1 million increase in recurring subscription Run Rate. The increase in asset-based fees Run Rate was primarily driven by higher AUM in both ETFs linked to MSCI equity indexes and non-ETF indexed funds linked to MSCI indexes. The increase in recurring subscription Run Rate was primarily driven by growth from market cap-weighted and custom Index products. The increase reflected growth across all regions and client segments. Organic recurring subscription Run Rate growth for Index was 8.6%.

Analytics Segment:

Table 1B: Results (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 % Change 2025 2024 % Change
Operating revenues:
Recurring subscriptions $ 169,781  $ 162,128  4.7  % $ 339,536  $ 322,679  5.2  %
Non-recurring 7,922  3,867  104.9  % 10,352  7,282  42.2  %
Total operating revenues 177,703  165,995  7.1  % 349,888  329,961  6.0  %
Adjusted EBITDA expenses 85,097  84,323  0.9  % 181,252  176,077  2.9  %
Adjusted EBITDA $ 92,606  $ 81,672  13.4  % $ 168,636  $ 153,884  9.6  %
Adjusted EBITDA margin % 52.1  % 49.2  % 48.2  % 46.6  %

Analytics operating revenues were $177.7 million, up 7.1%. The $11.7 million increase was primarily driven by growth from recurring subscriptions related to both Multi-Asset Class and Equity Analytics products.
3



The increase was also driven by growth in non-recurring revenues primarily driven by certain one-time contract items, timing of implementation revenue and overage fees. Organic operating revenue growth for Analytics was 6.6%.

Analytics Run Rate as of June 30, 2025, was $730.6 million, up 8.3%. The increase of $56.0 million was primarily driven by growth in both Multi-Asset Class and Equity Analytics products, and reflected growth across all regions and client segments. Organic recurring subscription Run Rate growth for Analytics was 6.8%.

Sustainability and Climate Segment:

Table 1C: Results (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 % Change 2025 2024 % Change
Operating revenues:
Recurring subscriptions $ 87,027  $ 78,000  11.6  % $ 169,764  $ 154,418  9.9  %
Non-recurring 1,884  1,855  1.6  % 3,766  3,321  13.4  %
Total operating revenues 88,911  79,855  11.3  % 173,530  157,739  10.0  %
Adjusted EBITDA expenses 57,234  55,925  2.3  % 118,032  112,718  4.7  %
Adjusted EBITDA $ 31,677  $ 23,930  32.4  % $ 55,498  $ 45,021  23.3  %
Adjusted EBITDA margin % 35.6  % 30.0  % 32.0  % 28.5  %

Sustainability and Climate operating revenues were $88.9 million, up 11.3%. The $9.1 million increase was primarily driven by growth from recurring subscriptions related to Ratings and Climate products, with growth primarily attributable to EMEA. Organic operating revenue growth for Sustainability and Climate was 7.1%.

Sustainability and Climate Run Rate as of June 30, 2025, was $369.8 million, up 10.8%. The $36.1 million increase primarily reflects growth in Climate and Ratings products with contributions across all regions. The increase is primarily driven by growth in asset manager, wealth manager and asset owner client segments. Organic recurring subscription Run Rate growth for Sustainability and Climate was 6.5%.

All Other – Private Assets:

Table 1D: Results (unaudited)
Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 % Change 2025 2024 % Change
Operating revenues:
Recurring subscriptions $ 70,313  $ 64,309  9.3  % $ 137,132  $ 127,443  7.6  %
Non-recurring 919  598  53.7  % 1,379  1,707  (19.2) %
Total operating revenues 71,232  64,907  9.7  % 138,511  129,150  7.2  %
Adjusted EBITDA expenses 51,294  47,544  7.9  % 104,354  99,277  5.1  %
Adjusted EBITDA $ 19,938  $ 17,363  14.8  % $ 34,157  $ 29,873  14.3  %
Adjusted EBITDA margin % 28.0  % 26.8  % 24.7  % 23.1  %

All Other – Private Assets, which reflect the Real Assets and Private Capital Solutions operating segments, operating revenues, were $71.2 million, up 9.7%. The growth in revenue is primarily driven by growth from recurring subscriptions in Private Capital Solutions related to Private Capital Intel, Total Plan Portfolio Management and Transparency Data products, as well as growth from recurring subscriptions in Real Assets related to Index Intel product.
4



Organic operating revenue growth for All Other – Private Assets was 8.2%.

All Other – Private Assets Run Rate was $280.3 million as of June 30, 2025, up 7.6%, primarily driven by growth from Private Capital Solutions related to Private Capital Intel, Transparency Data and Total Plan Portfolio Management products, and reflected growth across all regions. The increase is primarily driven by growth in asset owner and asset manager client segments. Organic recurring subscription Run Rate growth for All Other – Private Assets was 6.0%.

Select Balance Sheet Items and Capital Allocation

Cash Balances and Outstanding Debt: Cash and cash equivalents was $347.3 million as of June 30, 2025. MSCI typically seeks to maintain minimum cash balances globally of approximately $225.0 million to $275.0 million for general operating purposes.

Total principal amounts of debt outstanding as of June 30, 2025, were $4.5 billion. The total debt to net income ratio (based on trailing twelve months net income) was 3.8x. The total debt to adjusted EBITDA ratio (based on trailing twelve months adjusted EBITDA) was 2.5x.

MSCI seeks to maintain total debt to adjusted EBITDA in a target range of 3.0x to 3.5x.

Capex and Cash Flow: Capex was $34.6 million, and net cash provided by operating activities decreased by 3.8% to $336.1 million, primarily reflecting higher operating expenses. Free cash flow (non-GAAP) for second quarter 2025 was down 6.3% to $301.6 million.

Share Count and Share Repurchases: Weighted average diluted shares outstanding were 77.5 million in second quarter 2025, down 2.2% year-over-year. Total share repurchases during the quarter were $131.2 million or 250,818 shares at an average repurchase price of $523.20. Total shares outstanding as of June 30, 2025 were 77.4 million. As of July 21, 2025, a total of approximately $1.2 billion remains on the outstanding share repurchase authorization.

Dividends: Approximately $139.3 million in dividends were paid to shareholders in second quarter 2025. On July 21, 2025, the MSCI Board of Directors declared a cash dividend of $1.80 per share for third quarter 2025, payable on August 29, 2025 to shareholders of record as of the close of trading on August 15, 2025.

5



Full-Year 2025 Guidance
MSCI’s guidance for the year ending December 31, 2025 (“Full-Year 2025”) is based on assumptions about a number of factors, in particular related to macroeconomic factors and the capital markets. These assumptions are subject to uncertainty, and actual results for the year could differ materially from our current guidance, including as a result of the uncertainties, risks and assumptions discussed in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our Annual Report on Form 10-K, as updated in quarterly reports on Form 10-Q and current reports on Form 8-K filed or furnished with the SEC. See “Forward-Looking Statements” below.


Guidance Item
Current Guidance for Full-Year 2025
Operating Expense $1,405 to $1,445 million
Adjusted EBITDA Expense $1,220 to $1,250 million
Interest Expense
(including amortization of financing fees)(1)
$182 to $186 million
Depreciation & Amortization Expense $185 to $195 million
Effective Tax Rate 17.5% to 20.0%
Capital Expenditures $115 to $125 million
Net Cash Provided by Operating Activities $1,525 to $1,575 million
Free Cash Flow $1,400 to $1,460 million

(1) A portion of our annual interest expense is from our variable rate indebtedness under our revolving credit facility, while the majority is from fixed rate senior unsecured notes. Changes to the secured overnight funding rate (“SOFR”) and indebtedness levels can cause our annual interest expense to vary.

Conference Call Information
MSCI’s senior management will review the second quarter 2025 results on Tuesday, July 22, 2025 at 11:00 AM Eastern Time. To listen to the live event via webcast, visit the events and presentations section of MSCI’s Investor Relations website, https://ir.msci.com/events-and-presentations. Participants who wish to join via telephone should click here to register in advance. Registered participants will receive an email confirmation with a unique PIN to access the conference call. The earnings call webcast will include an accompanying slide presentation that can be accessed through MSCI’s Investor Relations website.

-Ends-



6



About MSCI Inc.
MSCI is a leading provider of critical decision support tools and services for the global investment community. With over 50 years of expertise in research, data and technology, we power better investment decisions by enabling clients to understand and analyze key drivers of risk and return and confidently build more effective portfolios. We create industry-leading research-enhanced solutions that clients use to gain insight into and improve transparency across the investment process. To learn more, please visit www.msci.com. MSCI#IR
MSCI Inc. Contacts

Investor Inquiries
jeremy.ulan@msci.com
Jeremy Ulan    +1 646 778 4184
jisoo.suh@msci.com
Jisoo Suh + 1 917 825 7111

Media Inquiries
PR@msci.com     
Melanie Blanco +1 212 981 1049
Konstantinos Makrygiannis +44(0)7768 930056
Tina Tan    + 852 2844 9320

Forward-Looking Statements
This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including without limitation, MSCI’s Full-Year 2025 guidance. These forward-looking statements relate to future events or to future financial performance and involve underlying assumptions, as well as known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these statements. In some cases, you can identify forward-looking statements by the use of words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential” or “continue,” or the negative of these terms or other comparable terminology. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties and other factors that are, in some cases, beyond MSCI’s control and that could materially affect actual results, levels of activity, performance or achievements.
Other factors that could materially affect actual results, levels of activity, performance or achievements can be found in MSCI’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the Securities and Exchange Commission (“SEC”) on February 7, 2025 and in quarterly reports on Form 10-Q and current reports on Form 8-K filed or furnished with the SEC. If any of these risks, uncertainties or other matters materialize, or if MSCI’s underlying assumptions prove to be incorrect, actual results may vary significantly from what MSCI projected. Any forward-looking statement in this earnings release reflects MSCI’s current views with respect to future events and is subject to these and other risks, uncertainties and assumptions relating to MSCI’s operations, results of operations, growth strategy and liquidity. MSCI assumes no obligation to publicly update or revise these forward-looking statements for any reason, whether as a result of new information, future events, or otherwise, except as required by law.

7



Website and Social Media Disclosure
MSCI uses its investor relations website ir.msci.com and social media outlets, such as LinkedIn or X (@MSCI_Inc), as channels of distribution of company information. The information MSCI posts through these channels may be deemed material. Accordingly, investors should monitor these channels, in addition to following MSCI’s press releases, SEC filings and public conference calls and webcasts. In addition, you may automatically receive email alerts and other information about MSCI when you enroll your email address by visiting the “Email Alerts” section of MSCI’s Investor Relations homepage at http://ir.msci.com/email-alerts. The contents of MSCI’s website, including its quarterly updates, blog, podcasts and social media channels are not, however, incorporated by reference into this earnings release.
Notes Regarding the Use of Operating Metrics
MSCI has presented supplemental key operating metrics as part of this earnings release, including Run Rate, Retention Rate, subscription sales, subscription cancellations and non-recurring sales.
A substantial portion of MSCI’s operating revenues is derived from recurring subscriptions or licenses for products and services that are ongoing in nature and provided over contractually agreed periods, which are subject to renewal or cancellation upon the expiration of the then-current term. In addition, we generate non-recurring revenues from one-time sales and other transactions or services that are discrete in nature or that have a defined life. The operating metrics defined below help management assess the stability and growth of this recurring-revenue base and track non-recurring revenues. There have been no changes to the methodologies used to compute these metrics compared with prior periods.
Run Rate estimates, at a specific point in time, the annualized value of the recurring portion of executed client contracts (“Client Contracts”) expected to generate revenues over the next 12 months, assuming that all such Client Contracts are renewed and using foreign exchange rates at such point in time. Run Rate includes new Client Contracts upon execution, even if the license start date and related revenue recognition occur later.
For Client Contracts where fees are linked to an investment product’s assets or trading volume or fees (referred to as “Asset-based Fees”), the Run Rate calculation is based on:
•For exchange-traded funds (“ETFs”): assets under management as of the last trading day of the period;
•For non-ETF products: the most recent client-reported assets under management; and
•For listed futures and options contracts: the most recent quarterly volumes and/or reported exchange fees.
Run Rate excludes fees associated with one-time or other non-recurring transactions.
We remove from Run Rate the annualized fee value associated with products or services under any Client Contracts when (i) we have received a notice of termination, reduction in fees, non-renewal or other clear indication that the client does not intend to continue its subscription at then current fees; and (ii) management has determined that such notice or indication reflects the client’s final decision to terminate, not renew or renew at a lower fee the applicable products or services, even if such termination or non-renewal is not yet effective (each such event, a “Subscription Cancellation”).
In general, when a client reduces the fees paid to MSCI associated with a reduction in the number of products or services to which it subscribes within a segment, or a switch between products or services within a segment, unless the client switches to a product or service that management considers a replacement, such reduction or switch is treated as a Subscription Cancellation, including for purposes of calculating MSCI’s Retention Rate (as detailed below). In the cases where the client switches products or services to a replacement service, only the net decrease, if any, is reported as a cancellation.
•In the Analytics and Sustainability and Climate operating segments, substantially all such product or service switches are treated as replacements and are netted accordingly.
8



•In contrast, in the Index, Real Assets, and Private Capital Solutions operating segments, such netting treatment is applied only in limited circumstances.
Organic recurring subscription Run Rate growth is defined as the period-over-period growth in Run Rate, excluding:
•The impact of changes in foreign currency exchange rates;
•The impact of acquisitions during the first 12 months following the transaction date; and
•The impact of divestitures, where Run Rate from divested businesses are excluded from prior period Run Rates.
Retention Rate is a key performance metric that provides insight into the stability and durability of MSCI’s recurring revenue base. Subscription cancellations reduce Run Rate and, over time, lower future operating revenues.
For full-year periods, Retention Rate is calculated as the retained subscription Run Rate, which is defined as the subscription Run Rate at the beginning of the fiscal year minus actual subscription cancellations during the fiscal year, expressed as a percentage of the subscription Run Rate at the beginning of the fiscal year.
For interim (non-annual) periods, Retention Rate is presented on an annualized basis. The annualized Retention Rate is calculated by:
1.Dividing annualized subscription cancellations in the period by the subscription Run Rate at the beginning of the fiscal year, to determine a cancellation rate; and
2.Subtracting that rate from 100%, to derive the annualized Retention Rate.
Retention Rate is calculated by operating segment and is based on an individual product or service level within each segment. We do not calculate Retention Rate for the portion of Run Rate attributable to Asset-based Fees.
Sales represents the annualized value of products and services that clients have committed to purchase from MSCI and that are expected to result in additional operating revenues.
Non-recurring sales represent the aggregate value of client agreements entered into during the period that generate non-recurring fees and are not included in Run Rate (as defined elsewhere herein), even if such agreements span multiple periods or years.
New recurring subscription sales represent the annualized value of additional client commitments entered into during the period - such as new Client Contracts, expansions of existing Client Contracts or price increases - that contribute to Run Rate.
Net new recurring subscription sales represent new recurring subscription sales minus the impact of Subscription Cancellations, capturing the net impact to Run Rate for the period.
Total gross sales is the sum of new recurring subscription sales and non-recurring sales.
Total net sales is total gross sales minus the impact of Subscription Cancellations.
Notes Regarding the Use of Non-GAAP Financial Measures

MSCI has presented supplemental non-GAAP financial measures as part of this earnings release. Reconciliations are provided in Tables 9 through 14 below that reconcile each non-GAAP financial measure with the most comparable GAAP measure. The non-GAAP financial measures presented in this earnings release should not be considered as alternative measures for the most directly comparable GAAP financial measures. The non-GAAP financial measures presented in this earnings release are used by management to monitor the financial performance of the business, inform business decision-making and forecast future results.
“Adjusted EBITDA” is defined as net income before (1) provision for income taxes, (2) other expense (income), net, (3) depreciation and amortization of property, equipment and leasehold improvements, (4) amortization of intangible assets and, at times, (5) certain other transactions or adjustments, including, when applicable, certain acquisition-related integration and transaction costs.
9



“Adjusted EBITDA expenses” is defined as operating expenses less depreciation and amortization of property, equipment and leasehold improvements and amortization of intangible assets and, at times, certain other transactions or adjustments, including, when applicable, certain acquisition-related integration and transaction costs.
“Adjusted EBITDA margin” is defined as adjusted EBITDA divided by operating revenues.
“Adjusted net income” and “adjusted EPS” are defined as net income and diluted EPS, respectively, before the after-tax impact of: the amortization of acquired intangible assets and, at times, certain other transactions or adjustments, including, when applicable, the impact related to certain acquisition-related integration and transaction costs and the impact related to write-off of deferred fees on debt extinguishment.
“Capex” is defined as capital expenditures plus capitalized software development costs.
“Free cash flow” is defined as net cash provided by operating activities, less Capex.
“Organic operating revenue growth” is defined as operating revenue growth compared to the prior year period excluding the impact of acquired businesses, divested businesses and foreign currency exchange rate fluctuations.
Asset-based fees ex-FX does not adjust for the impact from foreign currency exchange rate fluctuations on the underlying assets under management (“AUM”).
We believe adjusted EBITDA, adjusted EBITDA margin and adjusted EBITDA expenses are meaningful measures of the operating performance of MSCI because they adjust for significant one-time, unusual or non-recurring items as well as eliminate the accounting effects of certain capital spending and acquisitions that do not directly affect what management considers to be our ongoing operating performance in the period.
We believe adjusted net income and adjusted EPS are meaningful measures of the performance of MSCI because they adjust for the after-tax impact of significant one-time, unusual or non-recurring items as well as eliminate the impact of any transactions that do not directly affect what management considers to be our ongoing operating performance in the period. We also exclude the after-tax impact of the amortization of acquired intangible assets and amortization of the basis difference between the cost of the equity method investment and MSCI’s share of the net assets of the investee at historical carrying value, as these non-cash amounts are significantly impacted by the timing and size of each acquisition and therefore not meaningful to the ongoing operating performance in the period.
We believe that free cash flow is useful to investors because it relates the operating cash flow of MSCI to the capital that is spent to continue and improve business operations, such as investment in MSCI’s existing products. Further, free cash flow indicates our ability to strengthen MSCI’s balance sheet, repay our debt obligations, pay cash dividends and repurchase shares of our common stock.
We believe organic operating revenue growth is a meaningful measure of the operating performance of MSCI because it adjusts for the impact of foreign currency exchange rate fluctuations and excludes the impact of operating revenues attributable to acquired and divested businesses for the comparable prior year period, providing insight into our ongoing operating performance for the period(s) presented.
We believe that the non-GAAP financial measures presented in this earnings release facilitate meaningful period-to-period comparisons and provide a baseline for the evaluation of future results.
Adjusted EBITDA expenses, adjusted EBITDA margin, adjusted EBITDA, adjusted net income, adjusted EPS, Capex, free cash flow and organic operating revenue growth are not defined in the same manner by all companies and may not be comparable to similarly-titled non-GAAP financial measures of other companies.
10



These measures can differ significantly from company to company depending on, among other things, long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. Accordingly, the Company’s computation of these measures may not be comparable to similarly-titled measures computed by other companies.
Notes Regarding Adjusting for the Impact of Foreign Currency Exchange Rate Fluctuations
Foreign currency exchange rate fluctuations reflect the difference between the current period results as reported compared to the current period results recalculated using the foreign currency exchange rates in effect for the comparable prior period. While operating revenues adjusted for the impact of foreign currency fluctuations includes asset-based fees that have been adjusted for the impact of foreign currency fluctuations, the underlying AUM, which is the primary component of asset-based fees, is not adjusted for foreign currency fluctuations. Approximately three-fifths of the AUM is invested in securities denominated in currencies other than the U.S. dollar, and any such impact is excluded from the disclosed foreign currency-adjusted variances.
11



Table 2: Condensed Consolidated Statements of Income (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands, except per share data 2025 2024 2025 2024
Operating revenues $ 772,679  $ 707,949  $ 1,518,505  $ 1,387,914 
Operating expenses:
Cost of revenues (exclusive of depreciation and amortization) 137,667  128,109  274,457  256,623 
Selling and marketing 78,210  71,454  156,917  143,622 
Research and development 44,074  41,073  91,665  81,598 
General and administrative 38,349  39,706  95,446  96,397 
Amortization of intangible assets 43,760  40,773  87,632  79,377 
Depreciation and amortization of property,
equipment and leasehold improvements 5,385  4,226  10,131  8,307 
Total operating expenses(1) 347,445  325,341  716,248  665,924 
Operating income 425,234  382,608  802,257  721,990 
Interest income (2,929) (6,110) (6,805) (12,158)
Interest expense 46,184  46,633  92,676  93,307 
Other expense (income) 4,139  2,091  7,476  4,954 
Other expense (income), net 47,394  42,614  93,347  86,103 
Income before provision for income taxes 377,840  339,994  708,910  635,887 
Provision for income taxes 74,190  73,236  116,660  113,175 
Net income $ 303,650  $ 266,758  $ 592,250  $ 522,712 
Earnings per basic common share $ 3.92  $ 3.37  $ 7.64  $ 6.60 
Earnings per diluted common share $ 3.92  $ 3.37  $ 7.63  $ 6.59 
Weighted average shares outstanding used in computing earnings per share:
Basic 77,400  79,085  77,514  79,140 
Diluted 77,496  79,245  77,651  79,377 
(1) Includes stock-based compensation expense of $23.4 million and $19.3 million for the three months ended June 30, 2025 and June 30, 2024, respectively. Includes stock-based compensation expense of $63.4 million and $54.0 million for the six months ended June 30, 2025 and June 30, 2024, respectively.
12



Table 3: Condensed Consolidated Balance Sheet (unaudited)

As of
June 30,
Dec. 31,
In thousands 2025 2024
ASSETS
Current assets:
Cash and cash equivalents (includes restricted cash of $3,635 and $3,497 at June 30, 2025 and December 31, 2024, respectively) $ 347,318  $ 409,351 
Accounts receivable (net of allowances of $5,707 and $5,284 at June 30, 2025 and December 31, 2024, respectively) 790,576  820,709 
Other current assets 133,314  113,961 
Total current assets 1,271,208  1,344,021 
Property, equipment and leasehold improvements, net 85,626  70,885 
Right of use assets 117,161  119,435 
Goodwill 2,925,600  2,915,167 
Intangible assets, net 869,190  907,613 
Other non-current assets 104,891  88,318 
Total assets $ 5,373,676  $ 5,445,439 
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Deferred revenue $ 1,060,335  $ 1,123,423 
Other current liabilities 409,848  462,231 
Total current liabilities 1,470,183  1,585,654 
Long-term debt 4,513,028  4,510,816 
Long-term operating lease liabilities 115,401  121,153 
Other non-current liabilities 161,272  167,813 
Total liabilities 6,259,884  6,385,436 
Total shareholders’ equity (deficit) (886,208) (939,997)
Total liabilities and shareholders’ equity (deficit) $ 5,373,676  $ 5,445,439 



13



Table 4: Condensed Consolidated Statement of Cash Flow (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 2025 2024
Cash flows from operating activities
Net income $ 303,650  $ 266,758  $ 592,250  $ 522,712 
Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of intangible assets 43,760  40,773  87,632  79,377 
Stock-based compensation expense 23,181  19,396  63,185  53,732 
Depreciation and amortization of property, equipment and leasehold improvements 5,385  4,226  10,131  8,307 
Amortization of right of use assets 6,183  6,024  12,114  11,837 
Loss on extinguishment of debt —  —  —  1,510 
Other adjustment 12,380  51,915  24,411  42,037 
Net changes in other operating assets and liabilities (58,401) (39,844) (151,848) (70,127)
Net cash provided by operating activities 336,138  349,248  637,875  649,385 
Cash flows from investing activities
Capitalized software development costs (23,115) (18,707) (44,476) (38,673)
Capital expenditures (11,448) (8,618) (22,948) (12,889)
Cash paid for acquisitions, net of cash acquired —  (19,647) —  (27,467)
Other —  (153) (43) (429)
Net cash used in investing activities (34,563) (47,125) (67,467) (79,458)
Cash flows from financing activities
Repurchase of common stock held in treasury (138,491) (241,718) (351,584) (311,709)
Payment of dividends (139,744) (126,918) (283,528) (258,223)
Repayment of borrowings (149,875) —  (214,875) (339,063)
Proceeds from borrowings 115,000  —  215,000  336,875 
Proceeds from exercise of stock options 3,914  —  4,308  — 
Payment of contingent consideration and deferred purchase price from acquisitions (11,906) —  (12,145) — 
Payment of debt issuance costs —  —  —  (3,739)
Net cash used in financing activities (321,102) (368,636) (642,824) (575,859)
Effect of exchange rate changes 6,174  (1,401) 10,383  (4,360)
Net increase (decrease) in cash, cash equivalents and restricted cash (13,353) (67,914) (62,033) (10,292)
Cash, cash equivalents and restricted cash, beginning of period 360,671  519,315  409,351  461,693 
Cash, cash equivalents and restricted cash, end of period $ 347,318  $ 451,401  $ 347,318  $ 451,401 









14



Table 5: Operating Results (unaudited)

Index Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Operating revenues:
Recurring subscriptions $ 235,647  $ 217,032  8.6  % $ 468,977  $ 429,984  9.1  %
Asset-based fees 184,072  163,281  12.7  % 361,487  313,540  15.3  %
Non-recurring 15,114  16,879  (10.5) % 26,112  27,540  (5.2) %
Total operating revenues 434,833  397,192  9.5  % 856,576  771,064  11.1  %
Adjusted EBITDA expenses 104,675  90,202  16.0  % 214,847  186,314  15.3  %
Adjusted EBITDA $ 330,158  $ 306,990  7.5  % $ 641,729  $ 584,750  9.7  %
Adjusted EBITDA margin % 75.9  % 77.3  % 74.9  % 75.8  %
Analytics Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Operating revenues:
Recurring subscriptions $ 169,781  $ 162,128  4.7  % $ 339,536  $ 322,679  5.2  %
Non-recurring 7,922  3,867  104.9  % 10,352  7,282  42.2  %
Total operating revenues 177,703  165,995  7.1  % 349,888  329,961  6.0  %
Adjusted EBITDA expenses 85,097  84,323  0.9  % 181,252  176,077  2.9  %
Adjusted EBITDA $ 92,606  $ 81,672  13.4  % $ 168,636  $ 153,884  9.6  %
Adjusted EBITDA margin % 52.1  % 49.2  % 48.2  % 46.6  %
Sustainability and Climate Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Operating revenues:
Recurring subscriptions $ 87,027  $ 78,000  11.6  % $ 169,764  $ 154,418  9.9  %
Non-recurring 1,884  1,855  1.6  % 3,766  3,321  13.4  %
Total operating revenues 88,911  79,855  11.3  % 173,530  157,739  10.0  %
Adjusted EBITDA expenses 57,234  55,925  2.3  % 118,032  112,718  4.7  %
Adjusted EBITDA $ 31,677  $ 23,930  32.4  % $ 55,498  $ 45,021  23.3  %
Adjusted EBITDA margin % 35.6  % 30.0  % 32.0  % 28.5  %
All Other - Private Assets Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Operating revenues:
Recurring subscriptions $ 70,313  $ 64,309  9.3  % $ 137,132  $ 127,443  7.6  %
Non-recurring 919  598  53.7  % 1,379  1,707  (19.2) %
Total operating revenues 71,232  64,907  9.7  % 138,511  129,150  7.2  %
Adjusted EBITDA expenses 51,294  47,544  7.9  % 104,354  99,277  5.1  %
Adjusted EBITDA $ 19,938  $ 17,363  14.8  % $ 34,157  $ 29,873  14.3  %
Adjusted EBITDA margin % 28.0  % 26.8  % 24.7  % 23.1  %
Consolidated Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Operating revenues:
Recurring subscriptions $ 562,768  $ 521,469  7.9  % $ 1,115,409  $ 1,034,524  7.8  %
Asset-based fees 184,072  163,281  12.7  % 361,487  313,540  15.3  %
Non-recurring 25,839  23,199  11.4  % 41,609  39,850  4.4  %
Operating revenues total 772,679  707,949  9.1  % 1,518,505  1,387,914  9.4  %
Adjusted EBITDA expenses 298,300  277,994  7.3  % 618,485  574,386  7.7  %
Adjusted EBITDA $ 474,379  $ 429,955  10.3  % $ 900,020  $ 813,528  10.6  %
Operating margin % 55.0  % 54.0  % 52.8  % 52.0  %
Adjusted EBITDA margin % 61.4  % 60.7  % 59.3  % 58.6  %

15



Table 6: Sales and Retention Rate (unaudited)(1)

Three Months Ended Six Months Ended
June 30,
June 30,
%
June 30,
June 30,
%
In thousands 2025 2024 Change 2025 2024 Change
Index
New recurring subscription sales $ 29,274  $ 31,297  (6.5) % $ 51,698  $ 54,810  (5.7) %
Subscription cancellations (9,241) (10,312) (10.4) % (17,495) (25,014) (30.1) %
Net new recurring subscription sales $ 20,033  $ 20,985  (4.5) % $ 34,203  $ 29,796  14.8  %
Non-recurring sales $ 17,473  $ 17,993  (2.9) % $ 29,847  $ 30,804  (3.1) %
Total gross sales $ 46,747  $ 49,290  (5.2) % $ 81,545  $ 85,614  (4.8) %
Total Index net sales $ 37,506  $ 38,978  (3.8) % $ 64,050  $ 60,600  5.7  %
Index Retention Rate 96.0  % 95.2  % 96.3  % 94.2  %
Analytics
New recurring subscription sales $ 25,744  $ 21,269  21.0  % $ 38,962  $ 35,357  10.2  %
Subscription cancellations (10,915) (6,900) 58.2  % (18,857) (17,694) 6.6  %
Net new recurring subscription sales $ 14,829  $ 14,369  3.2  % $ 20,105  $ 17,663  13.8  %
Non-recurring sales $ 5,839  $ 4,057  43.9  % $ 8,041  $ 6,519  23.3  %
Total gross sales $ 31,583  $ 25,326  24.7  % $ 47,003  $ 41,876  12.2  %
Total Analytics net sales $ 20,668  $ 18,426  12.2  % $ 28,146  $ 24,182  16.4  %
Analytics Retention Rate 93.7  % 95.8  % 94.6  % 94.7  %
Sustainability and Climate
New recurring subscription sales $ 10,301  $ 18,557  (44.5) % $ 17,535  $ 30,028  (41.6) %
Subscription cancellations (5,332) (4,570) 16.7  % (10,026) (11,921) (15.9) %
Net new recurring subscription sales $ 4,969  $ 13,987  (64.5) % $ 7,509  $ 18,107  (58.5) %
Non-recurring sales $ 1,327  $ 2,835  (53.2) % $ 3,241  $ 4,507  (28.1) %
Total gross sales $ 11,628  $ 21,392  (45.6) % $ 20,776  $ 34,535  (39.8) %
Total Sustainability and Climate net sales $ 6,296  $ 16,822  (62.6) % $ 10,750  $ 22,614  (52.5) %
Sustainability and Climate Retention Rate
93.8  % 94.3  % 94.2  % 92.5  %
All Other - Private Assets
New recurring subscription sales $ 9,869  $ 11,654  (15.3) % $ 19,577  $ 19,918  (1.7) %
Subscription cancellations (5,858) (5,580) 5.0  % (11,498) (10,502) 9.5  %
Net new recurring subscription sales $ 4,011  $ 6,074  (34.0) % $ 8,079  $ 9,416  (14.2) %
Non-recurring sales $ 757  $ 752  0.7  % $ 1,818  $ 1,841  (1.2) %
Total gross sales $ 10,626  $ 12,406  (14.3) % $ 21,395  $ 21,759  (1.7) %
Total All Other - Private Assets net sales $ 4,768  $ 6,826  (30.1) % $ 9,897  $ 11,257  (12.1) %
All Other - Private Assets Retention Rate 91.2  % 91.2  % 91.4  % 91.7  %
Consolidated
New recurring subscription sales $ 75,188  $ 82,777  (9.2) % $ 127,772  $ 140,113  (8.8) %
Subscription cancellations (31,346) (27,362) 14.6  % (57,876) (65,131) (11.1) %
Net new recurring subscription sales $ 43,842  $ 55,415  (20.9) % $ 69,896  $ 74,982  (6.8) %
Non-recurring sales $ 25,396  $ 25,637  (0.9) % $ 42,947  $ 43,671  (1.7) %
Total gross sales $ 100,584  $ 108,414  (7.2) % $ 170,719  $ 183,784  (7.1) %
Total net sales $ 69,238  $ 81,052  (14.6) % $ 112,843  $ 118,653  (4.9) %
Total Retention Rate 94.4  % 94.8  % 94.8  % 93.8  %
(1) See "Notes Regarding the Use of Operating Metrics" for details regarding the definition of new recurring subscription sales, subscription cancellations, net new recurring subscription sales, non-recurring sales, total gross sales, total net sales and Retention Rate.
16



Table 7: AUM in ETFs Linked to MSCI Equity Indexes (unaudited)(1)(2)


Three Months Ended Six Months Ended
June 30, Sep. 30, Dec. 31, Mar. 31, June 30, June 30, June 30,
In billions
2024
2024
2024
2025
2025
2024
2025
Beginning Period AUM in ETFs linked to
MSCI equity indexes $ 1,582.6  $ 1,631.9  $ 1,761.8  $ 1,724.7  $ 1,783.1  $ 1,468.9  $ 1,724.7 
Market Appreciation/(Depreciation) 21.2  111.3  (85.3) 16.4  193.0  114.0  209.4 
Cash Inflows 28.1  18.6  48.2  42.0  48.5  49.0  90.5 
Period-End AUM in ETFs linked to
MSCI equity indexes $ 1,631.9  $ 1,761.8  $ 1,724.7  $ 1,783.1  $ 2,024.6  $ 1,631.9  $ 2,024.6 
Period Average AUM in ETFs linked to
MSCI equity indexes $ 1,590.6  $ 1,677.0  $ 1,755.4  $ 1,793.7  $ 1,868.7  $ 1,549.7  $ 1,831.2 
Period-End Basis Point Fee(3) 2.47  2.44  2.44  2.43  2.43  2.47  2.43 
(1) The historical values of the AUM in ETFs linked to our equity indexes as of the last day of the month and the monthly average balance can be found under the link “AUM in ETFs Linked to MSCI Equity Indexes” on our Investor Relations homepage at http://ir.msci.com. Information contained on our website is not incorporated by reference into this Press Release or any other report filed with the SEC. The AUM in ETFs also includes AUM in Exchange Traded Notes, the value of which is less than 1% of the AUM amounts presented.
(2) The value of AUM in ETFs linked to MSCI equity indexes is calculated by multiplying the equity ETFs net asset value by the number of shares outstanding.
(3) Based on period-end Run Rate for ETFs linked to MSCI equity indexes using period-end AUM.

Table 8: Run Rate (unaudited)(1)


As of
June 30,
June 30,
% %
In thousands 2025 2024 Run Rate Growth Organic Run Rate Growth
Index
Recurring subscriptions $ 968,712  $ 891,633  8.6  % 8.6  %
Asset-based fees 757,298  646,811  17.1  % 17.1  %
Index Run Rate 1,726,010  1,538,444  12.2  % 12.2  %
Analytics Run Rate 730,640  674,609  8.3  % 6.8  %
Sustainability and Climate Run Rate 369,759  333,683  10.8  % 6.5  %
All Other - Private Assets Run Rate 280,313  260,556  7.6  % 6.0  %
Total Run Rate $ 3,106,722  $ 2,807,292  10.7  % 9.6  %
Total recurring subscriptions $ 2,349,424  $ 2,160,481  8.7  % 7.4  %
Total asset-based fees 757,298  646,811  17.1  % 17.1  %
Total Run Rate $ 3,106,722  $ 2,807,292  10.7  % 9.6  %
(1) See "Notes Regarding the Use of Operating Metrics" for details regarding the definition of Run Rate.
17



Table 9: Reconciliation of Net Income to Adjusted EBITDA (unaudited)

Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands 2025 2024 2025 2024
Net income $ 303,650  $ 266,758  $ 592,250  $ 522,712 
Provision for income taxes 74,190  73,236  116,660  113,175 
Other expense (income), net 47,394  42,614  93,347  86,103 
Operating income 425,234  382,608  802,257  721,990 
Amortization of intangible assets 43,760  40,773  87,632  79,377 
Depreciation and amortization of property,
equipment and leasehold improvements 5,385  4,226  10,131  8,307 
Acquisition-related integration and transaction costs(1) —  2,348  —  3,854 
Consolidated adjusted EBITDA $ 474,379  $ 429,955  $ 900,020  $ 813,528 
Index adjusted EBITDA $ 330,158  $ 306,990  $ 641,729  $ 584,750 
Analytics adjusted EBITDA 92,606  81,672  168,636  153,884 
Sustainability and Climate adjusted EBITDA 31,677  23,930  55,498  45,021 
All Other - Private Assets adjusted EBITDA 19,938  17,363  34,157  29,873 
Consolidated adjusted EBITDA $ 474,379  $ 429,955  $ 900,020  $ 813,528 
(1) Represents transaction expenses and other costs directly related to the acquisition and integration of acquired businesses, including professional fees, severance expenses, regulatory filing fees and other costs, in each case that are incurred no later than 12 months after the close of the relevant acquisition.

Table 10: Reconciliation of Net Income and Diluted EPS to Adjusted Net Income and Adjusted EPS (unaudited)


Three Months Ended Six Months Ended
June 30,
June 30,
June 30,
June 30,
In thousands, except per share data 2025 2024 2025 2024
Net income $ 303,650  $ 266,758  $ 592,250  $ 522,712 
Plus: Amortization of acquired intangible assets
24,200  25,893  50,017  51,160 
Plus: Acquisition-related integration and transaction costs(1) —  2,348  —  3,854 
Plus: Write-off of deferred fees on debt extinguishment —  —  —  1,510 
Less: Income tax effect(2) (4,919) (6,164) (8,231) (10,172)
Adjusted net income $ 322,931  $ 288,835  $ 634,036  $ 569,064 
Diluted EPS $ 3.92  $ 3.37  $ 7.63  $ 6.59 
Plus: Amortization of acquired intangible assets
0.31  0.32  0.64  0.64 
Plus: Acquisition-related integration and transaction costs(1) —  0.03  —  0.05 
Plus: Write-off of deferred fees on debt extinguishment —  —  —  0.02 
Less: Income tax effect(2) (0.06) (0.08) (0.10) (0.13)
Adjusted EPS $ 4.17  $ 3.64  $ 8.17  $ 7.17 
Diluted weighted average common shares outstanding 77,496  79,245  77,651  79,377 
(1) Represents transaction expenses and other costs directly related to the acquisition and integration of acquired businesses, including professional fees, severance expenses, regulatory filing fees and other costs, in each case that are incurred no later than 12 months after the close of the relevant acquisition.
(2) Adjustments relate to the tax effect of non-GAAP adjustments, which were determined based on the nature of the underlying non-GAAP adjustments and their relevant jurisdictional tax rates.

18



Table 11: Reconciliation of Operating Expenses to Adjusted EBITDA Expenses (unaudited)


Three Months Ended Six Months Ended Full-Year
June 30,
June 30,
June 30,
June 30,
2025
In thousands 2025 2024 2025 2024 Guidance (1)
Total operating expenses $ 347,445  $ 325,341  $ 716,248  $ 665,924  $1,405,000 - $1,445,000
Amortization of intangible assets 43,760  40,773  87,632  79,377 
Depreciation and amortization of property,
equipment and leasehold improvements 5,385  4,226  10,131  8,307  $185,000 - $195,000
 Acquisition-related integration and transaction costs(2) —  2,348  —  3,854 
Consolidated adjusted EBITDA expenses $ 298,300  $ 277,994  $ 618,485  $ 574,386  $1,220,000 - $1,250,000
Index adjusted EBITDA expenses $ 104,675  $ 90,202  $ 214,847  $ 186,314 
Analytics adjusted EBITDA expenses 85,097  84,323  181,252  176,077 
Sustainability and Climate adjusted EBITDA expenses 57,234  55,925  118,032  112,718 
All Other - Private Assets adjusted EBITDA expenses 51,294  47,544  104,354  99,277 
Consolidated adjusted EBITDA expenses $ 298,300  $ 277,994  $ 618,485  $ 574,386  $1,220,000 - $1,250,000
(1) We have not provided a full line-item reconciliation for total operating expenses to adjusted EBITDA expenses for this future period because we believe such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and we are unable to reasonably predict certain items contained in the GAAP measure without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company's control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures. See “Forward-Looking Statements” above.
(2) Represents transaction expenses and other costs directly related to the acquisition and integration of acquired businesses, including professional fees, severance expenses, regulatory filing fees and other costs, in each case that are incurred no later than 12 months after the close of the relevant acquisition.

Table 12: Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (unaudited)


Three Months Ended Six Months Ended Full-Year
June 30,
June 30,
June 30,
June 30,
2025
In thousands 2025 2024 2025 2024 Guidance (1)
Net cash provided by operating activities $ 336,138  $ 349,248  $ 637,875  $ 649,385  $1,525,000 - $1,575,000
Capital expenditures (11,448) (8,618) (22,948) (12,889)
Capitalized software development costs (23,115) (18,707) (44,476) (38,673)
Capex (34,563) (27,325) (67,424) (51,562) ($115,000 - $125,000)
Free cash flow $ 301,575  $ 321,923  $ 570,451  $ 597,823  $1,400,000 - $1,460,000
(1) We have not provided a line-item reconciliation for free cash flow to net cash provided by operating activities for this future period because we believe such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and we are unable to reasonably predict certain items contained in the GAAP measure without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company's control or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures. See “Forward-Looking Statements” above.
19



Table 13: Second Quarter 2025 Reconciliation of Operating Revenue Growth to Organic Operating Revenue Growth (unaudited)

Comparison of the Three Months Ended June 30, 2025 and 2024
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Index Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 9.5  % 8.6  % 12.7  % (10.5) %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.2) % (0.3) % —  % —  %
Organic operating revenue growth 9.3  % 8.3  % 12.7  % (10.5) %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Analytics Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 7.1  % 4.7  % —  % 104.9  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.5) % (0.4) % —  % (4.7) %
Organic operating revenue growth 6.6  % 4.3  % —  % 100.2  %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Sustainability and Climate Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 11.3  % 11.6  % —  % 1.6  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (4.2) % (4.3) % —  % (3.1) %
Organic operating revenue growth 7.1  % 7.3  % —  % (1.5) %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
All Other - Private Assets Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 9.7  % 9.3  % —  % 53.7  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (1.5) % (1.5) % —  % (1.9) %
Organic operating revenue growth 8.2  % 7.8  % —  % 51.8  %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Consolidated Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 9.1  % 7.9  % 12.7  % 11.4  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.8) % (1.0) % —  % (1.1) %
Organic operating revenue growth 8.3  % 6.9  % 12.7  % 10.3  %

20



Table 14: Six Months 2025 Reconciliation of Operating Revenue Growth to Organic Operating Revenue Growth (unaudited)
Comparison of the Six Months Ended June 30, 2025 and 2024
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Index Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 11.1  % 9.1  % 15.3  % (5.2) %
Impact of acquisitions and divestitures —  % (0.1) % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.1) % (0.1) % —  % —  %
Organic operating revenue growth 11.0  % 8.9  % 15.3  % (5.2) %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Analytics Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 6.0  % 5.2  % —  % 42.2  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.1) % (0.1) % —  % (2.3) %
Organic operating revenue growth 5.9  % 5.1  % —  % 39.9  %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Sustainability and Climate Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 10.0  % 9.9  % —  % 13.4  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (1.9) % (1.9) % —  % (1.0) %
Organic operating revenue growth 8.1  % 8.0  % —  % 12.4  %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
All Other - Private Assets Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 7.2  % 7.6  % —  % (19.2) %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.5) % (0.5) % —  % (0.8) %
Organic operating revenue growth 6.7  % 7.1  % —  % (20.0) %
Total Recurring Subscription Asset-Based Fees Non-Recurring Revenues
Consolidated Change Percentage Change Percentage Change Percentage Change Percentage
Operating revenue growth 9.4  % 7.8  % 15.3  % 4.4  %
Impact of acquisitions and divestitures —  % —  % —  % —  %
Impact of foreign currency exchange rate fluctuations (0.3) % (0.4) % —  % (0.5) %
Organic operating revenue growth 9.1  % 7.4  % 15.3  % 3.9  %

21