Morningstar Inc
NASDAQ:MORN
Income Statement
Earnings Waterfall
Morningstar Inc
Revenue
|
2B
USD
|
Cost of Revenue
|
-843.5m
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-964.5m
USD
|
Operating Income
|
230.6m
USD
|
Other Expenses
|
-89.5m
USD
|
Net Income
|
141.1m
USD
|
Income Statement
Morningstar Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
698
N/A
|
711
+2%
|
725
+2%
|
744
+3%
|
760
+2%
|
769
+1%
|
781
+2%
|
784
+0%
|
789
+1%
|
791
+0%
|
787
0%
|
788
+0%
|
799
+1%
|
816
+2%
|
847
+4%
|
881
+4%
|
912
+4%
|
946
+4%
|
969
+2%
|
1 000
+3%
|
1 020
+2%
|
1 035
+2%
|
1 057
+2%
|
1 109
+5%
|
1 179
+6%
|
1 244
+6%
|
1 298
+4%
|
1 342
+3%
|
1 390
+4%
|
1 458
+5%
|
1 546
+6%
|
1 618
+5%
|
1 699
+5%
|
1 764
+4%
|
1 819
+3%
|
1 858
+2%
|
1 871
+1%
|
1 893
+1%
|
1 928
+2%
|
1 975
+2%
|
2 039
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(271)
|
(285)
|
(302)
|
(310)
|
(319)
|
(322)
|
(323)
|
(327)
|
(330)
|
(337)
|
(340)
|
(341)
|
(344)
|
(356)
|
(365)
|
(371)
|
(387)
|
(392)
|
(397)
|
(406)
|
(411)
|
(414)
|
(422)
|
(450)
|
(483)
|
(515)
|
(539)
|
(549)
|
(518)
|
(577)
|
(614)
|
(658)
|
(698)
|
(732)
|
(762)
|
(774)
|
(779)
|
(807)
|
(826)
|
(833)
|
(844)
|
|
Gross Profit |
427
N/A
|
425
0%
|
422
-1%
|
434
+3%
|
441
+2%
|
447
+1%
|
458
+2%
|
457
0%
|
459
+0%
|
454
-1%
|
448
-1%
|
447
0%
|
454
+2%
|
460
+1%
|
482
+5%
|
510
+6%
|
525
+3%
|
554
+5%
|
572
+3%
|
595
+4%
|
609
+2%
|
622
+2%
|
635
+2%
|
659
+4%
|
696
+6%
|
729
+5%
|
760
+4%
|
793
+4%
|
871
+10%
|
882
+1%
|
932
+6%
|
959
+3%
|
1 001
+4%
|
1 031
+3%
|
1 057
+3%
|
1 084
+3%
|
1 091
+1%
|
1 087
0%
|
1 102
+1%
|
1 142
+4%
|
1 195
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(256)
|
(257)
|
(261)
|
(272)
|
(275)
|
(275)
|
(272)
|
(270)
|
(268)
|
(266)
|
(265)
|
(266)
|
(274)
|
(293)
|
(313)
|
(333)
|
(355)
|
(366)
|
(376)
|
(386)
|
(393)
|
(404)
|
(420)
|
(460)
|
(506)
|
(545)
|
(564)
|
(603)
|
(618)
|
(644)
|
(708)
|
(712)
|
(744)
|
(785)
|
(804)
|
(877)
|
(924)
|
(951)
|
(978)
|
(970)
|
(965)
|
|
Selling, General & Administrative |
(211)
|
(210)
|
(212)
|
(220)
|
(220)
|
(217)
|
(211)
|
(208)
|
(204)
|
(200)
|
(198)
|
(197)
|
(203)
|
(218)
|
(234)
|
(249)
|
(264)
|
(272)
|
(281)
|
(288)
|
(296)
|
(306)
|
(321)
|
(351)
|
(389)
|
(416)
|
(428)
|
(465)
|
(478)
|
(502)
|
(562)
|
(564)
|
(593)
|
(633)
|
(650)
|
(717)
|
(757)
|
(777)
|
(798)
|
(787)
|
(780)
|
|
Depreciation & Amortization |
(46)
|
(47)
|
(49)
|
(52)
|
(55)
|
(58)
|
(61)
|
(62)
|
(64)
|
(66)
|
(67)
|
(69)
|
(71)
|
(76)
|
(80)
|
(84)
|
(91)
|
(93)
|
(95)
|
(98)
|
(97)
|
(97)
|
(100)
|
(110)
|
(118)
|
(128)
|
(136)
|
(137)
|
(140)
|
(142)
|
(146)
|
(148)
|
(151)
|
(152)
|
(154)
|
(160)
|
(167)
|
(174)
|
(181)
|
(183)
|
(185)
|
|
Operating Income |
171
N/A
|
169
-1%
|
161
-4%
|
162
+0%
|
167
+3%
|
173
+4%
|
186
+8%
|
187
+0%
|
191
+2%
|
188
-1%
|
183
-3%
|
181
-1%
|
181
0%
|
167
-8%
|
169
+1%
|
177
+5%
|
170
-4%
|
188
+11%
|
197
+4%
|
209
+6%
|
216
+3%
|
218
+1%
|
215
-1%
|
199
-7%
|
190
-5%
|
185
-3%
|
195
+6%
|
190
-3%
|
253
+33%
|
238
-6%
|
224
-6%
|
247
+11%
|
257
+4%
|
246
-4%
|
253
+3%
|
207
-18%
|
168
-19%
|
136
-19%
|
124
-9%
|
172
+39%
|
231
+34%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
11
|
10
|
11
|
11
|
8
|
8
|
2
|
2
|
2
|
2
|
2
|
2
|
38
|
37
|
36
|
35
|
(0)
|
0
|
0
|
6
|
5
|
5
|
6
|
15
|
12
|
9
|
7
|
42
|
74
|
76
|
76
|
25
|
(3)
|
(3)
|
(10)
|
(19)
|
(31)
|
(54)
|
(60)
|
(61)
|
(61)
|
|
Non-Reccuring Items |
0
|
0
|
(61)
|
(61)
|
(61)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
28
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
2
|
1
|
2
|
4
|
5
|
6
|
6
|
1
|
(2)
|
(5)
|
(6)
|
(2)
|
1
|
2
|
0
|
(0)
|
(3)
|
(3)
|
(8)
|
(6)
|
(7)
|
(6)
|
4
|
(1)
|
(2)
|
(4)
|
3
|
(4)
|
(14)
|
(7)
|
(12)
|
(1)
|
11
|
12
|
|
Pre-Tax Income |
178
N/A
|
176
-1%
|
110
-37%
|
110
0%
|
114
+4%
|
119
+4%
|
188
+58%
|
191
+1%
|
194
+2%
|
192
-1%
|
189
-2%
|
188
-1%
|
225
+20%
|
209
-7%
|
223
+7%
|
228
+2%
|
181
-20%
|
211
+16%
|
205
-3%
|
226
+11%
|
233
+3%
|
222
-5%
|
220
-1%
|
211
-4%
|
199
-6%
|
186
-7%
|
196
+6%
|
225
+15%
|
283
+26%
|
317
+12%
|
299
-6%
|
270
-10%
|
251
-7%
|
246
-2%
|
240
-3%
|
174
-27%
|
131
-25%
|
70
-47%
|
62
-11%
|
122
+96%
|
182
+49%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(56)
|
(57)
|
(33)
|
(34)
|
(36)
|
(37)
|
(64)
|
(64)
|
(63)
|
(62)
|
(59)
|
(61)
|
(64)
|
(57)
|
(57)
|
(57)
|
(54)
|
(59)
|
(56)
|
(56)
|
(50)
|
(48)
|
(47)
|
(44)
|
(46)
|
(43)
|
(46)
|
(50)
|
(60)
|
(65)
|
(64)
|
(63)
|
(63)
|
(66)
|
(59)
|
(49)
|
(57)
|
(48)
|
(34)
|
(45)
|
(33)
|
|
Income from Continuing Operations |
122
|
119
|
78
|
76
|
78
|
82
|
124
|
127
|
131
|
130
|
130
|
127
|
161
|
152
|
166
|
170
|
128
|
152
|
148
|
171
|
183
|
174
|
173
|
167
|
153
|
143
|
150
|
176
|
223
|
252
|
235
|
207
|
188
|
180
|
180
|
126
|
74
|
22
|
28
|
77
|
149
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
3
|
4
|
6
|
5
|
4
|
1
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
|
Net Income (Common) |
124
N/A
|
120
-3%
|
79
-34%
|
78
-2%
|
78
+0%
|
82
+4%
|
124
+52%
|
127
+3%
|
133
+5%
|
132
-1%
|
131
0%
|
128
-3%
|
161
+26%
|
150
-7%
|
165
+10%
|
168
+2%
|
137
-19%
|
161
+17%
|
157
-3%
|
180
+15%
|
183
+2%
|
174
-5%
|
175
+0%
|
167
-4%
|
152
-9%
|
143
-6%
|
149
+4%
|
176
+18%
|
224
+27%
|
255
+14%
|
239
-6%
|
212
-11%
|
193
-9%
|
185
-5%
|
182
-2%
|
124
-32%
|
71
-43%
|
17
-76%
|
23
+36%
|
71
+211%
|
141
+99%
|
|
EPS (Diluted) |
2.66
N/A
|
2.67
+0%
|
1.73
-35%
|
1.72
-1%
|
1.74
+1%
|
1.83
+5%
|
2.78
+52%
|
2.87
+3%
|
2.99
+4%
|
3.05
+2%
|
3.03
-1%
|
2.95
-3%
|
3.72
+26%
|
3.47
-7%
|
3.81
+10%
|
3.93
+3%
|
3.18
-19%
|
3.74
+18%
|
3.63
-3%
|
4.16
+15%
|
4.25
+2%
|
4.05
-5%
|
4.05
N/A
|
3.86
-5%
|
3.52
-9%
|
3.3
-6%
|
3.44
+4%
|
4.06
+18%
|
5.18
+28%
|
5.89
+14%
|
5.53
-6%
|
4.9
-11%
|
4.45
-9%
|
4.26
-4%
|
4.23
-1%
|
2.91
-31%
|
1.64
-44%
|
0.39
-76%
|
0.53
+36%
|
1.65
+211%
|
3.29
+99%
|