
Moody's (MCO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.9B
Gross Profit
1.4B
74.48%
Operating Income
881.0M
45.79%
Net Income
625.0M
32.48%
EPS (Diluted)
$3.46
Balance Sheet Metrics
Total Assets
15.1B
Total Liabilities
11.2B
Shareholders Equity
3.9B
Debt to Equity
2.91
Cash Flow Metrics
Operating Cash Flow
1.0B
Free Cash Flow
672.0M
Revenue & Profitability Trend
Moody's Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.1B | - | 5.5B | 6.2B | 5.4B |
Cost of Goods Sold | 1.9B | - | 1.6B | 1.6B | 1.5B |
Gross Profit | 5.1B | - | 3.9B | 4.6B | 3.9B |
Gross Margin % | 72.6% | 0.0% | 70.5% | 73.7% | 72.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.7B | 1.6B | 1.5B | 1.5B | 1.2B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.7B | 1.6B | 1.5B | 1.5B | 1.2B |
Operating Income | 3.0B | 2.2B | 2.0B | 2.8B | 2.4B |
Operating Margin % | 42.0% | 0.0% | 36.5% | 45.7% | 45.6% |
Non-Operating Items | |||||
Interest Income | 102.0M | - | 15.0M | 30.0M | 11.0M |
Interest Expense | 339.0M | - | 246.0M | 171.0M | 205.0M |
Other Non-Operating Income | -41.0M | -38.0M | -6.0M | 82.0M | -13.0M |
Pre-tax Income | 2.7B | - | 1.8B | 2.8B | 2.2B |
Income Tax | 640.0M | - | 386.0M | 541.0M | 452.0M |
Effective Tax Rate % | 23.7% | 0.0% | 21.9% | 19.6% | 20.3% |
Net Income | 2.1B | - | 1.4B | 2.2B | 1.8B |
Net Margin % | 29.0% | 0.0% | 25.1% | 35.6% | 33.1% |
Key Metrics | |||||
EBITDA | 3.6B | - | 2.4B | 3.2B | 2.7B |
EPS (Basic) | $11.32 | $8.77 | $7.47 | $11.88 | $9.48 |
EPS (Diluted) | $11.26 | $8.73 | $7.44 | $11.78 | $9.39 |
Basic Shares Outstanding | 181800000 | 183200000 | 183900000 | 186400000 | 187600000 |
Diluted Shares Outstanding | 181800000 | 183200000 | 183900000 | 186400000 | 187600000 |
Income Statement Trend
Moody's Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.4B | - | 1.8B | 1.8B | 2.6B |
Short-term Investments | 566.0M | - | 90.0M | 91.0M | 99.0M |
Accounts Receivable | 1.8B | - | 1.7B | 1.7B | 1.4B |
Inventory | - | - | - | - | - |
Other Current Assets | 178.0M | - | 136.0M | 177.0M | 167.0M |
Total Current Assets | 5.3B | - | 4.1B | 4.0B | 4.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 216.0M | - | 346.0M | 438.0M | 393.0M |
Goodwill | 13.9B | - | 13.9B | 14.5B | 10.9B |
Intangible Assets | 1.9B | - | 2.2B | 2.5B | 1.8B |
Long-term Investments | 58.0M | - | 27.0M | 66.0M | 57.0M |
Other Non-Current Assets | 763.0M | - | 672.0M | 729.0M | 551.0M |
Total Non-Current Assets | 10.2B | - | 10.3B | 10.7B | 7.9B |
Total Assets | 15.5B | - | 14.3B | 14.7B | 12.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 53.0M | - | 52.0M | 47.0M | 39.0M |
Short-term Debt | 799.0M | - | 106.0M | 105.0M | 94.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 24.0M | - | 2.0M | 12.0M | 41.0M |
Total Current Liabilities | 3.6B | - | 2.4B | 2.5B | 2.2B |
Non-Current Liabilities | |||||
Long-term Debt | 6.9B | - | 7.8B | 7.9B | 6.8B |
Deferred Tax Liabilities | 449.0M | - | 457.0M | 488.0M | 404.0M |
Other Non-Current Liabilities | 52.0M | 246.0M | 372.0M | 436.0M | 520.0M |
Total Non-Current Liabilities | 8.2B | - | 9.3B | 9.3B | 8.4B |
Total Liabilities | 11.8B | - | 11.7B | 11.8B | 10.6B |
Equity | |||||
Common Stock | 3.0M | - | 3.0M | 3.0M | 3.0M |
Retained Earnings | 16.1B | - | 13.6B | 12.8B | 11.0B |
Treasury Stock | 13.3B | - | 11.5B | 10.5B | 9.7B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.7B | - | 2.7B | 2.9B | 1.8B |
Key Metrics | |||||
Total Debt | 7.7B | 0 | 7.9B | 8.0B | 6.9B |
Working Capital | 1.7B | 0 | 1.7B | 1.5B | 2.3B |
Balance Sheet Composition
Moody's Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.1B | - | 1.4B | 2.2B | 1.8B |
Depreciation & Amortization | 431.0M | - | 331.0M | 257.0M | 220.0M |
Stock-Based Compensation | 220.0M | - | 169.0M | 175.0M | 154.0M |
Working Capital Changes | -75.0M | 0 | -291.0M | -493.0M | -209.0M |
Operating Cash Flow | 2.6B | -4.0M | 1.6B | 1.9B | 1.8B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -223.0M | - | -169.0M | -2.4B | -897.0M |
Investment Purchases | -651.0M | - | -246.0M | -219.0M | -183.0M |
Investment Sales | 135.0M | - | 436.0M | 182.0M | 106.0M |
Investing Cash Flow | -739.0M | - | 21.0M | -2.5B | -974.0M |
Financing Activities | |||||
Share Repurchases | -1.4B | -490.0M | -983.0M | -750.0M | -503.0M |
Dividends Paid | -620.0M | - | -515.0M | -463.0M | -420.0M |
Debt Issuance | 496.0M | - | 988.0M | 1.7B | 1.5B |
Debt Repayment | 0 | - | -626.0M | -500.0M | -1.6B |
Financing Cash Flow | -1.5B | -490.0M | -1.1B | -77.0M | -1.1B |
Free Cash Flow | 2.5B | - | 1.2B | 1.9B | 2.0B |
Net Change in Cash | 347.0M | -494.0M | 505.0M | -658.0M | -234.0M |
Cash Flow Trend
Moody's Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
43.24
Forward P/E
38.24
Price to Book
23.14
Price to Sales
12.50
PEG Ratio
6.90
Profitability Ratios
Profit Margin
29.18%
Operating Margin
44.68%
Return on Equity
53.02%
Return on Assets
12.75%
Financial Health
Current Ratio
1.75
Debt to Equity
179.87
Beta
1.40
Per Share Data
EPS (TTM)
$11.78
Book Value per Share
$22.02
Revenue per Share
$40.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mco | 91.4B | 43.24 | 23.14 | 53.02% | 29.18% | 179.87 |
S&P Global | 168.3B | 42.37 | 5.04 | 11.29% | 27.29% | 31.65 |
Intercontinental | 101.9B | 34.15 | 3.58 | 11.06% | 31.00% | 68.94 |
CME | 98.7B | 26.52 | 3.55 | 13.61% | 58.59% | 13.60 |
Coinbase Global | 80.5B | 30.19 | 6.64 | 27.96% | 42.67% | 38.83 |
Nasdaq | 54.3B | 36.42 | 4.60 | 13.25% | 18.59% | 81.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.