MSCI MSCI FX & Other Adjustments

FX & Other Adjustments at other companies

FactSet Research SystemsFDS

——

Index$3.54M+1,072%

Sustainability and Climate-$700K-164%

All Other - Private Assets-$500K-184%

Analytics$0—

Revenue$850.8M+14.1%

Gross profit$709.0M+16.4%

Operating income$456.9M+21.2%

Net income$406.0M+40.7%

EPS (diluted)$5.53+49.1%

Cash & equivalents$385.3M+6.8%

Total debt$6.6B+40.1%

Total equity-$2.8B-189%

Total assets$5.5B+3.8%

Operating cash flow$306.8M+1.7%

CapEx$2.8M-75.9%

Free cash flow$304.0M+4.8%

Market cap$40.39B-9.3%

Enterprise value$46.58B-4.6%

P/E30.6×-7.2×

P/S12.5×-2.4×

Gross margin82.9%+0.7pp

Operating margin55.4%+1.8pp

Net margin40.7%+1.7pp

FCF margin48.3%-1.8pp

Return on equity113.8%—

Debt / equity6.8×—

Current ratio0.9×0.0×