MSCI Inc. Financial Ratios — 3HM Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	14.54	13.49	14.89	18.96	19.16	42.79	84.6	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	5.67	6.03	7.23	9.44	7.42	8.37	9.56	15.24	14.85	14.32	14.96	16.58	21.85	20.23	21.57
Return on Capital (%)	8.9	9.43	10.29	13.26	11.26	13.52	15.58	25.17	25.21	23.7	23.84	26.05	34.7	33.27	37.33
Return on Invested Capital (%)	8.98	8.63	9.35	9.48	11.31	13.54	15.46	22.53	25.23	24.74	24.84	25.67	30.77	32.75	37.02
Gross Margin (%)	69.24	72.15	73.65	72.25	75.1	78.09	78.52	79.96	81.07	82.79	82.45	82.02	82.34	81.99	82.44
EBITDA Margin (%)	45.2	48.4	46.08	41.31	44.81	49.49	51.78	53.87	55.05	58.72	59.06	60.04	61.05	60.74	61.64
Operating Margin (%)	36.14	38.48	37.26	33.83	37.57	42.42	45.5	47.9	48.51	52.19	53.28	53.71	54.75	53.52	54.67
Incremental Operating Margin (%)	46.45	9.99	25.62	- -	85.19	111.3	74.22	67.03	55.57	93.8	58.59	57.99	63.13	43.98	66.49
Pretax Margin (%)	29.24	31.54	34.25	30.94	32.52	33.54	36.64	43.93	38.73	40.48	41.99	46.42	54.14	47.48	47.67
Profit Margin (%)	19.25	22.28	24.37	28.51	20.8	22.67	23.86	35.42	36.18	35.5	35.53	38.72	45.42	38.83	38.36
Net Income to Common Margin (%)	19.25	22.28	24.37	28.51	20.8	22.67	23.86	35.42	36.18	35.5	35.53	38.72	45.42	38.83	38.36
Effective Tax Rate (%)	34.15	36.81	36.1	35.48	34.19	32.41	34.9	19.37	6.58	12.3	15.4	16.6	16.1	18.22	19.54
Dvd Payout Ratio (%)	- -	- -	- -	10.25	38.14	36.88	39.38	33.66	39.55	40.95	41.66	42.84	38.39	45.9	46.29
Sustainable Growth Rate (%)	14.54	13.49	14.89	17.02	11.85	27.01	51.28	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,077	855	808	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,644	4,628	4,632	6,310
ST Debt	10	43	20	- -	- -	- -	- -	- -	- -	- -	- -	9	11	- -	- -
LT Debt	1,067	812	788	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,635	4,617	4,632	6,310
Total Debt/EBITDA	2.64	2.14	1.92	1.91	3.28	3.64	3.15	3.33	3.77	3.53	3.57	3.44	3	2.67	3.27
Net Debt/EBITDA	2.03	1.68	1.07	0.68	1.66	2.25	1.8	2.16	1.83	2.08	2.27	2.61	2.62	2.37	2.95
Total Debt/EBIT	3.34	2.69	2.37	2.34	3.91	4.25	3.58	3.75	4.28	3.98	4.02	3.85	3.34	3.03	3.68
Net Debt/EBIT	2.56	2.11	1.32	0.83	1.98	2.63	2.05	2.43	2.07	2.34	2.55	2.91	2.92	2.69	3.32
EBITDA to Interest Expense	7.3	7.1	16.03	12.94	7.72	5.6	5.68	5.8	5.79	6.37	7.56	7.87	8.27	9.35	9.21
EBITDA-CapEx/Interest Expense	7.3	7.1	16.03	12.94	7.72	5.6	5.68	5.8	5.79	6.37	7.56	7.87	8.27	9.35	9.21
EBIT to Interest Expense	5.83	5.64	12.96	10.6	6.47	4.8	4.99	5.16	5.1	5.66	6.82	7.04	7.42	8.24	8.16
Interest Expense	56	56	26	32	62	102	116	133	148	156	160	172	187	186	210
Common Equity/Total Assets	42.21	47.2	49.88	49.71	28.65	10.3	12.24	-4.91	-1.82	-10.56	-2.97	-20.17	-13.41	-17.26	-46.55
Long-Term Debt/Equity (%)	81.7	56.95	50.37	55.02	175.2	653.39	518.21	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	44.77	35.6	33.22	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.48	118.75	125.46	172.62
Long-Term Debt/Total Assets (%)	34.48	26.88	25.13	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.74	83.67	85.06	110.65
Total Debt/Equity (%)	82.49	59.97	51.64	55.02	175.2	653.39	518.21	-1,546.9	-4,218.36	-793.96	-2,637.51	-460.7	-625.59	-492.76	-237.7
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt/Total Assets (%)	34.82	28.31	25.76	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.92	83.87	85.06	110.65
Net Debt to Equity	63.17	47.11	28.72	19.51	88.93	404.08	296.4	-1,003.84	-2,040.51	-466.18	-1,676.16	-349.11	-547.46	-436.7	-214.37
Net Debt/Capital (%)	38.72	32.02	22.31	16.33	47.07	80.16	74.77	111.06	94.71	116.38	100.49	133.16	118.06	124.92	181.02
EBITDA	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
EBITDA-CapEx	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
Operating Income (Loss)	326	318	340	337	404	488	580	687	756	885	1,089	1,208	1,385	1,529	1,714

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.87	0.5	0.71	1.08	1.56	1.48	1.46	1.12	1.67	1.27	1.14	0.79	0.3	0.26	0.28
Current Ratio	1.5	1.01	1.24	1.63	2.13	1.97	2.09	1.77	2.31	1.88	1.71	1.4	0.93	0.85	0.9
Quick Ratio	1.27	0.8	1.05	1.45	1.98	1.89	2	1.7	2.23	1.82	1.67	1.32	0.86	0.77	0.82
CFO/Avg Current Liab	0.55	0.72	0.63	0.63	0.66	0.86	0.71	0.87	0.83	0.84	0.82	0.88	0.89	0.97	0.93
Common Equity/Total Assets	42.21	47.2	49.88	49.71	28.65	10.3	12.24	-4.91	-1.82	-10.56	-2.97	-20.17	-13.41	-17.26	-46.55
Long-Term Debt/Equity (%)	81.7	56.95	50.37	55.02	175.2	653.39	518.21	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	44.77	35.6	33.22	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.48	118.75	125.46	172.62
Long-Term Debt/Total Assets (%)	34.48	26.88	25.13	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.74	83.67	85.06	110.65
Total Debt/Equity (%)	82.49	59.97	51.64	55.02	175.2	653.39	518.21	-1,546.9	-4,218.36	-793.96	-2,637.51	-460.7	-625.59	-492.76	-237.7
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt/Total Assets (%)	34.82	28.31	25.76	27.35	50.19	67.32	63.44	76.02	76.97	83.82	78.29	92.92	83.87	85.06	110.65
CFO/Total Liabilities	14.27	21.77	20.43	21.09	14.31	16	14.06	17.24	16.57	17.47	16.51	18.24	19.75	23.52	19.01
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	6	6.75	6.56	6.68	8.54	9.48	9.03	11.96	13.26	11.38

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.49	4.95	5.65	5.72	5.56	5.36	4.64	3.58	3.2	3.21	3.34	3.39	3.37	3.44	3.47
Days Sales Outstanding	66.49	73.73	64.55	63.76	65.69	68.16	78.65	101.95	113.95	113.87	109.23	107.76	108.45	106.09	105.23
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	7,177	11,391	12,131	22,018	36,126	51,180	37,441	44,858	47,281	42,836
- Cash & Cash Equivalents	252	183	358	509	778	792	890	904	1,507	1,301	1,421	993	458	406	512
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,077	855	808	788	1,579	2,075	2,078	2,576	3,236	3,519	4,311	4,644	4,628	4,632	6,310
Enterprise Value	- -	- -	- -	- -	- -	8,460	12,580	13,803	23,747	38,344	54,070	41,092	49,028	51,507	48,634
Total Capital	2,382	2,280	2,372	2,221	2,481	2,393	2,479	2,409	3,159	3,076	4,148	3,636	3,888	3,692	3,655
Total Debt/Capital (%)	45.2	37.49	34.05	35.49	63.66	86.73	83.82	106.91	102.43	114.41	103.94	127.72	119.03	125.46	172.62
Total Debt / EV	- -	- -	- -	- -	- -	0.25	0.17	0.19	0.14	0.09	0.08	0.11	0.09	0.09	0.13
EV/Sales	- -	- -	- -	- -	- -	7.35	9.87	9.63	15.24	22.62	26.46	18.27	19.39	18.03	15.52
EV/EBITDA	- -	- -	- -	- -	- -	14.86	19.07	17.87	27.69	38.52	44.8	30.44	31.76	29.69	25.17
EV/EBIT	- -	- -	- -	- -	- -	17.33	21.7	20.09	31.42	43.34	50.4	34.03	35.41	33.7	28.38
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	16.55	26.22	19.17	28.01	40.44	50.48	33.18	35.21	31.15	27.68
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	16.55	26.22	19.17	28.01	40.44	50.48	33.18	35.21	31.15	27.68
Diluted Market Cap	- -	- -	- -	- -	- -	7,589	11,620	12,924	22,210	36,976	51,826	38,029	45,285	48,020	44,626
Diluted Enterprise Value	- -	- -	- -	- -	- -	8,872	12,809	14,595	23,940	39,195	54,716	41,679	49,455	52,247	50,424
EV per Share	- -	- -	- -	- -	- -	92.66	139.61	163.93	280.06	464.37	655.88	513.9	619.9	662.52	661.12
TTM Sales	901	827	913	997	1,075	1,151	1,274	1,434	1,558	1,695	2,044	2,249	2,529	2,856	3,134
TTM EBITDA	407	400	421	412	482	569	660	772	858	996	1,207	1,350	1,544	1,735	1,932
TTM Operating Income	326	318	340	337	404	488	580	687	756	885	1,089	1,208	1,385	1,529	1,714
TTM Cash Flow to Firm	292	383	338	326	362	511	480	720	848	948	1,071	1,238	1,393	1,653	1,757
TTM Free Cash Flow to Firm	292	383	338	326	362	511	480	720	848	948	1,071	1,238	1,393	1,653	1,757

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	17.15	28.75	21.09	31.3	45.59	55.37	34.72	36.64	31.98	28.09
EV/EBIT	- -	- -	- -	- -	- -	17.33	21.7	20.09	31.42	43.34	50.4	34.03	35.41	33.7	28.38
Enterprise Value	- -	- -	- -	- -	- -	8,460	12,580	13,803	23,747	38,344	54,070	41,092	49,028	51,507	48,634
Low Price	- -	- -	- -	- -	- -	76.66	77.88	126.59	141.3	213.8	379.8	376.87	451.4	441.17	483.57
EV/Sales	- -	- -	- -	- -	- -	7.35	9.87	9.63	15.24	22.62	26.46	18.27	19.39	18.03	15.52
EV/EBITDA	- -	- -	- -	- -	- -	14.86	19.07	17.87	27.69	38.52	44.8	30.44	31.76	29.69	25.17
Price/Earnings	- -	- -	- -	- -	- -	28.92	37.57	24.73	38.99	60.86	70.56	43.43	39.24	43.16	37.05
Price/Earnings Average	- -	- -	- -	- -	- -	29.27	31.62	26.92	32.71	47.33	60.82	43.45	35.48	38.96	35.94
Price/Earnings High	- -	- -	- -	- -	- -	30.03	38.57	31.5	40.19	62.82	77.35	57.14	39.53	45.21	40.08
Price/Earnings Low	- -	- -	- -	- -	- -	28.21	23.15	21.73	21.22	29.74	43.16	34.95	31.23	31.31	30.77
Price/Book Value	- -	- -	- -	- -	- -	22.6	28.41	-72.86	-287.01	-81.51	-313.09	-37.15	-60.64	-50.3	-16.14
Price/Book Value Average	- -	- -	- -	- -	- -	22.87	23.91	-79.31	-240.73	-63.38	-269.87	-37.16	-54.83	-45.41	-15.65
Price/Book Value High	- -	- -	- -	- -	- -	23.46	29.16	-92.81	-295.78	-84.13	-343.25	-48.87	-61.09	-52.69	-17.46
Price/Book Value Low	- -	- -	- -	- -	- -	22.04	17.5	-64.02	-156.19	-39.83	-191.54	-29.9	-48.26	-36.49	-13.4
Price/Tangible Book Value	- -	- -	- -	- -	- -	-4.53	-7.69	-6.09	-11.58	-16.1	-17.1	-9.86	-9.79	-9.93	-6.68
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	-4.58	-6.47	-6.62	-9.71	-12.52	-14.74	-9.87	-8.85	-8.96	-6.48
Price/Tangible Book Value High	- -	- -	- -	- -	- -	-4.7	-7.89	-7.75	-11.94	-16.62	-18.75	-12.98	-9.86	-10.4	-7.23
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	-4.41	-4.74	-5.35	-6.3	-7.87	-10.46	-7.94	-7.79	-7.2	-5.55
Price/Sales	- -	- -	- -	- -	- -	6.56	8.96	8.76	14.11	21.6	25.07	16.81	17.82	16.76	14.21
Price/Sales Average	- -	- -	- -	- -	- -	6.64	7.54	9.53	11.83	16.8	21.61	16.82	16.11	15.13	13.79
Price/Sales High	- -	- -	- -	- -	- -	6.81	9.2	11.16	14.54	22.3	27.48	22.12	17.95	17.56	15.38
Price/Sales Low	- -	- -	- -	- -	- -	6.4	5.52	7.7	7.68	10.56	15.33	13.53	14.18	12.16	11.8
Price/Cash Flow	- -	- -	- -	- -	- -	17.06	28.26	20.5	30.98	45.16	54.72	34.52	36.46	31.88	28.05
Price/Cash Flow Average	- -	- -	- -	- -	- -	17.26	23.78	22.31	25.98	35.12	47.17	34.53	32.97	28.78	27.2
Price/Cash Flow High	- -	- -	- -	- -	- -	17.71	29.01	26.11	31.92	46.61	59.99	45.41	36.73	33.39	30.34
Price/Cash Flow Low	- -	- -	- -	- -	- -	16.63	17.41	18.01	16.86	22.07	33.48	27.78	29.02	23.12	23.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	17.36	24.2	22.96	26.26	35.45	47.72	34.73	33.13	28.87	27.25
Price/Free Cash Flow High	- -	- -	- -	- -	- -	17.81	29.52	26.86	32.26	47.06	60.7	45.67	36.91	33.5	30.39
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	16.73	17.71	18.53	17.03	22.28	33.87	27.94	29.16	23.2	23.33
EV/Sales Average	- -	- -	- -	- -	- -	7.43	8.46	10.37	12.96	17.88	23	18.28	17.69	16.43	15.11
EV/Sales High	- -	- -	- -	- -	- -	7.59	10.11	11.94	15.68	23.3	28.87	23.53	19.52	18.82	16.63
EV/Sales Low	- -	- -	- -	- -	- -	7.2	6.44	8.6	8.8	11.72	16.74	15.02	15.77	13.49	13.2
EV/EBITDA Average	- -	- -	- -	- -	- -	15.01	16.33	19.26	23.55	30.45	38.95	30.45	28.97	27.04	24.51
EV/EBITDA High	- -	- -	- -	- -	- -	15.34	19.53	22.17	28.48	39.69	48.89	39.19	31.97	30.99	26.99
EV/EBITDA Low	- -	- -	- -	- -	- -	14.54	12.44	15.96	15.99	19.96	28.34	25.02	25.83	22.21	21.41
EV/EBIT Average	- -	- -	- -	- -	- -	17.51	18.59	21.66	26.73	34.26	43.82	34.04	32.31	30.69	27.63
EV/EBIT High	- -	- -	- -	- -	- -	17.89	22.22	24.93	32.31	44.66	55	43.81	35.65	35.17	30.43
EV/EBIT Low	- -	- -	- -	- -	- -	16.97	14.15	17.95	18.14	22.46	31.88	27.98	28.8	25.2	24.14
Last Price	- -	- -	- -	- -	- -	78.61	126.42	144.08	259.66	437.5	620.82	468.25	567.17	608.16	582.31
High Price	- -	- -	- -	- -	- -	81.61	129.78	183.51	267.6	451.61	680.63	616.03	571.37	637.04	629.94
Enterprise Value Average	- -	- -	- -	- -	- -	8,547	10,775	14,875	20,197	30,312	47,005	41,106	44,732	46,912	47,350
Enterprise Value High	- -	- -	- -	- -	- -	8,734	12,883	17,123	24,420	39,510	59,001	52,908	49,360	53,753	52,139
Enterprise Value Low	- -	- -	- -	- -	- -	8,283	8,206	12,330	13,711	19,873	34,200	33,785	39,872	38,525	41,371

Shares Outstanding	121	120	118	112	101	91	90	84	85	83	82	80	79	78	74
Diluted Weighted Avg Shares	122	123	121	117	110	97	92	90	86	85	83	81	80	79	77
Basic Weighted Avg Shares	121	122	120	116	109	96	90	87	85	84	83	81	79	79	77
Revenue per Share	7.46	6.78	7.61	8.61	9.85	11.99	14.1	16.45	18.4	20.25	24.77	27.85	31.83	36.29	40.97
EBITDA per Share	3.37	3.28	3.5	3.56	4.41	5.93	7.3	8.86	10.13	11.89	14.63	16.72	19.43	22.04	25.26
Operating Income per Share	2.7	2.61	2.83	2.91	3.7	5.09	6.42	7.88	8.93	10.57	13.2	14.96	17.42	19.42	22.4
Basic EPS, GAAP	1.44	1.51	1.85	2.45	2.05	2.72	3.36	5.83	6.66	7.19	8.8	10.78	14.45	14.09	15.72
Basic EPS from Cont Ops	1.44	1.35	1.66	1.72	2.11	2.72	3.36	5.83	6.66	7.19	8.8	10.78	14.45	14.09	15.72
Diluted EPS, GAAP	1.42	1.5	1.84	2.43	2.03	2.7	3.31	5.66	6.59	7.12	8.7	10.72	14.39	14.05	15.69
Diluted EPS from Cont Ops	1.42	1.34	1.65	1.7	2.09	2.7	3.31	5.66	6.59	7.12	8.7	10.72	14.39	14.05	15.69
Dividend per Share	- -	- -	- -	0.18	0.8	1	1.33	1.96	2.63	2.94	3.67	4.62	5.55	6.47	7.27
Cash Flow per Share	2.11	2.84	2.67	2.64	2.94	4.61	4.47	7.03	8.38	9.69	11.35	13.57	15.55	19.08	20.76
Free Cash Flow per Basic Share	2.11	2.84	2.67	2.64	2.94	4.61	4.47	7.03	8.38	9.69	11.35	13.57	15.55	19.08	20.76
Cash & Equivalents per Share	3.24	2.12	3.04	4.54	7.7	8.67	9.87	10.74	17.77	15.75	17.24	12.42	5.79	5.22	6.96
Book Value per Share	10.77	11.87	13.25	12.78	8.92	3.48	4.45	-1.98	-0.9	-5.37	-1.98	-12.61	-9.35	-12.09	-36.09
Tangible Book Value per Share	-8.65	-8.32	-7.15	-5.05	-10.45	-17.37	-16.44	-23.67	-22.42	-27.18	-36.31	-47.48	-57.95	-61.26	-87.14

MSCI Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)