CHICAGO, Oct. 22, 2014 /PRNewswire/ -- Morningstar, Inc. (NASDAQ: MORN), a leading provider of independent investment research, today announced its third-quarter 2014 financial results. The company reported consolidated revenue of $193.1 million, an 11.3% increase from $173.5 million in the third quarter of 2013. Consolidated operating income was $45.3 million, an increase of 1.5% compared with $44.6 million in the same period a year ago. Net income was $30.2 million, or 67 cents per diluted share, compared with $31.5 million, or 68 cents per diluted share, in the third quarter of 2013.

Excluding acquisitions, divestitures, and the effect of foreign currency translations, revenue rose 9.3% in the third quarter of 2014. Revenue excluding acquisitions, divestitures, and foreign currency translations (organic revenue) is a non-GAAP measure. The accompanying financial tables contain a reconciliation to consolidated revenue.

Joe Mansueto, chairman and chief executive officer of Morningstar, said, "We had a good quarter. Organic revenue rose 9.3%, led by strong results from Morningstar Direct and Morningstar Credit Ratings. Our retirement business is growing nicely and reached a milestone--we now have more than 1 million managed retirement accounts in the United States."

He added, "During the quarter, we published several signature thought leadership reports, including our annual target-date industry research, and introduced a classification system to help investors identify, compare, and analyze strategic beta exchange-traded products, a new and growing breed of investment vehicles."

Financial Highlights

Revenue and Key Operating Metrics


    --  Investment information revenue was $152.3 million, an 11.0% increase
        from $137.2 million in the third quarter of 2013. Morningstar Direct(SM)
        and Morningstar Credit Ratings (the company's structured credit research
        and ratings business) were the main contributors to revenue growth.
        Morningstar® Advisor Workstation(SM) (including Morningstar Office(SM))
        was also a positive contributor to revenue growth, which was offset by
        lower revenue for Morningstar® Principia®. The company is in the
        process of migrating clients from Principia to Morningstar Advisor
        Workstation and other Morningstar products.
    --  Investment management revenue was $40.9 million, a 12.7% increase from
        $36.3 million in the third quarter of 2013, driven by strong results for
        Morningstar® Managed Portfolios(SM) and Retirement Solutions. Slightly
        lower revenue for Investment Advisory services partially offset the
        increase.
    --  Operating margin was 23.4% in the third quarter of 2014, down from 25.7%
        in the same period in 2013. Higher compensation expense, including
        salaries for new hires and increased sales commissions, as well as
        additional operating expense from recent acquisitions, were the primary
        drivers of the margin decline.

Cash Flow and Balance Sheet


    --  Consolidated free cash flow was negative $3.4 million in the third
        quarter of 2014, reflecting cash provided by operating activities of
        $8.6 million less $12.0 million of cash used for capital expenditures.
        Free cash flow was down from $38.0 million in the third quarter of 2013
        largely because of the $61.0 million payment for the previously
        announced litigation settlement with Business Logic. Free cash flow is a
        non-GAAP measure; the accompanying financial tables contain a
        reconciliation to cash provided by operating activities. Morningstar
        defines free cash flow as cash provided by or used for operating
        activities less capital expenditures.
    --  As of Sept. 30, 2014, cash, cash equivalents, and investments totaled
        $227.8 million, compared with $298.6 million as of Dec. 31, 2013.
        Morningstar had $30.0 million of short-term debt as of Sept. 30, 2014.
    --  In the third quarter of 2014, Morningstar repurchased approximately
        134,000 shares for $9.1 million. Of the $700 million authorized under
        its share repurchase program, Morningstar had purchased a total of 7.7
        million shares for $495.6 million as of Sept. 30, 2014.
    --  The company expects to pay approximately $7.6 million for its regular
        quarterly dividend on Oct. 31, 2014.

Comparability of Year-Over-Year Results

Certain items affected the comparability of the company's 2014 results versus the same periods in 2013:


    --  The company's third-quarter results included $2.8 million in revenue and
        approximately $5.5 million of incremental operating expense from
        acquisitions.
    --  During the third quarter of 2014, commission expense rose $1.8 million
        compared with the prior-year period, mainly because of a change to the
        company's sales commission structure that requires a different
        accounting treatment. Morningstar now expenses sales commissions as
        incurred instead of amortizing them over the term of the underlying
        contracts.
    --  During the second quarter of 2014, Morningstar recorded a non-recurring
        expense of $61.0 million--approximately $38.2 million after taxes, or 85
        cents per share--in connection with the Business Logic litigation
        settlement, which is included in the company's results for the nine
        months ended Sept. 30, 2014.

Operating Highlights


    --  Licenses for Morningstar Direct rose 17.0% to 9,648.
    --  Assets under management and advisement for Morningstar Managed
        Portfolios were approximately $8.8 billion as of Sept. 30, 2014,
        compared with $6.6 billion as of Sept. 30, 2013. Assets under management
        and advisement for Retirement Solutions were approximately $76.7 billion
        as of Sept. 30, 2014, versus $59.5 billion as of Sept. 30, 2013. Both
        product lines benefited from asset inflows and positive market
        performance.
    --  Investment Advisory assets under advisement as of Sept. 30, 2014 were
        $25.7 billion lower versus the same date in 2013, reflecting the ongoing
        effect of clients moving to in-house management for fund-of-funds
        portfolios in the variable annuity industry.
    --  Morningstar had approximately 3,800 employees worldwide as of Sept. 30,
        2014, compared with 3,490 as of Sept. 30, 2013, reflecting the addition
        of product and technology roles in the United States, data analysts in
        India, and the ByAllAccounts and HelloWallet acquisitions.

Investor Communication

Morningstar encourages all interested parties--including securities analysts, current shareholders, potential shareholders, and others--to submit questions in writing. Investors and others may send questions about Morningstar's business to investors@morningstar.com or write to the company at:

Morningstar, Inc.
Investor Relations
22 W. Washington Street
Chicago, IL 60602

Morningstar will make written responses to selected inquiries available to all investors at the same time in Form 8-Ks furnished to the Securities and Exchange Commission, generally on the first Friday of every month.

About Morningstar, Inc.

Morningstar, Inc. is a leading provider of independent investment research in North America, Europe, Australia, and Asia. The company offers an extensive line of products and services for individual investors, financial advisors, asset managers, and retirement plan providers and sponsors. Morningstar provides data on approximately 479,000 investment offerings, including stocks, mutual funds, and similar vehicles, along with real-time global market data on more than 13 million equities, indexes, futures, options, commodities, and precious metals, in addition to foreign exchange and Treasury markets. Morningstar also offers investment management services through its investment advisory subsidiaries and had approximately $169 billion in assets under advisement and management as of Sept. 30, 2014. The company has operations in 27 countries.

Caution Concerning Forward-Looking Statements

This press release contains forward-looking statements as that term is used in the Private Securities Litigation Reform Act of 1995. These statements are based on our current expectations about future events or future financial performance. Forward-looking statements by their nature address matters that are, to different degrees, uncertain, and often contain words such as "may," "could," "expect," "intend," "plan," "seek," "anticipate," "believe," "estimate," "predict," "potential," or "continue." These statements involve known and unknown risks and uncertainties that may cause the events we discuss not to occur or to differ significantly from what we expect. For us, these risks and uncertainties include, among others, liability for any losses that result from an actual or claimed breach of our fiduciary duties; failing to differentiate our products and continuously create innovative, proprietary research tools; failing to respond to technological change, keep pace with new technology developments, or adopt a successful technology strategy; a prolonged outage of our database and network facilities; any failures or disruptions in our electronic delivery systems and the Internet; liability and/or damage to our reputation as a result of some of our pending litigation; liability related to the storage of personal information about our users; general industry conditions and competition, including global financial uncertainty, trends in the mutual fund industry, and continued growth in passively managed investment vehicles; the effect of market volatility on revenue from asset-based fees; failing to maintain and protect our brand, independence, and reputation; changes in laws applicable to our investment advisory or credit rating operations, compliance failures, or regulatory action; and challenges faced by our non-U.S. operations, including the concentration of development work at our offshore facilities in China and India. A more complete description of these risks and uncertainties can be found in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2013. If any of these risks and uncertainties materialize, our actual future results may vary significantly from what we expected. We do not undertake to update our forward-looking statements as a result of new information or future events.

Non-GAAP Financial Measures

To supplement Morningstar's consolidated financial statements presented in accordance with U.S. Generally Accepted Accounting Principles (GAAP), Morningstar uses the following measures considered as non-GAAP by the U.S. Securities and Exchange Commission: consolidated revenue excluding acquisitions, divestitures, and the effect of foreign currency translations (organic revenue) and free cash flow. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

Morningstar presents consolidated revenue excluding acquisitions, divestitures, and foreign currency translations (organic revenue) because the company believes this non-GAAP measure helps investors better compare period-over-period results.

In addition, Morningstar presents free cash flow solely as supplemental disclosure to help investors better understand how much cash is available after Morningstar spends money to operate its business. Morningstar uses free cash flow to evaluate its business. Free cash flow should not be considered an alternative to any measure required to be reported under GAAP (such as cash provided by (used for) operating, investing, and financing activities). For more information about free cash flow, please see the reconciliation from cash provided by operating activities to free cash flow included in the accompanying financial tables.

For more information about these non-GAAP measures, please see the reconciliations provided in the accompanying financial tables.

All dollar and percentage comparisons, which are often accompanied by words such as "increase," "decrease," "grew," "declined, " or "was similar," refer to a comparison with the same period in the previous year unless otherwise stated.

©2014 Morningstar, Inc. All Rights Reserved.

MORN-E

Contacts:
Media: Margaret Kirch Cohen, +1 312-696-6383 or margaret.cohen@morningstar.com
Investors may submit questions to investors@morningstar.com.


    Morningstar, Inc. and Subsidiaries

    Unaudited Condensed Consolidated Statements of Income


                                                                                                            Three months ended September 30                       Nine months ended September 30

    (in thousands, except per share
     amounts)                                                                                          2014                          2013                    change                     2014           (2)     2013                 change
    -------------------------------                                                                    ----                          ----                    ------                     ----                   ----                 ------



    Revenue                                                                                        $193,106                      $173,482                     11.3%                 $563,656               $517,766                   8.9%

    Operating expense(1):

                                                          Cost of revenue                                           80,142                    72,422                      10.7%                   237,243             198,499                  19.5%

                                                          Sales and marketing                                       26,761                    22,774                      17.5%                    83,138              78,789                   5.5%

                                                          General and administrative                                26,384                    22,416                      17.7%                    82,926              77,863                   6.5%

                                                          Depreciation and amortization                             14,558                    11,257                      29.3%                    40,336              33,858                  19.1%

                                                          Litigation settlement                                          -                        -                         -                    61,000                   -                     -

                                                             Total operating expense                               147,845                   128,869                      14.7%                   504,643             389,009                  29.7%


    Operating income                                                                                              45,261                    44,613                       1.5%                    59,013             128,757                (54.2%)

    Operating margin                                                                                  23.4%                        25.7%                  (2.3)pp                    10.5%                 24.9%              (14.4)pp


    Non-operating income (expense):

                                                          Interest income, net                                         515                       630                    (18.3%)                     1,734               2,035                (14.8%)

                                                          Other income (expense), net                                (813)                      141                        NMF                     4,731               2,792                  69.4%


                                                               Non-operating income (expense), net                   (298)                      771                        NMF                     6,465               4,827                  33.9%



    Income before income taxes and
     equity in net income

                                                          of unconsolidated entities                                44,963                    45,384                     (0.9%)                    65,478             133,584                (51.0%)

    Equity in net income of
     unconsolidated entities                                                                                         337                       315                       7.0%                     1,433               1,172                  22.3%

    Income tax expense                                                                                            15,149                    14,265                       6.2%                    20,188              42,647                (52.7%)
                                                                                                                  ------                    ------                                               ------              ------

    Consolidated net income                                                                                       30,151                    31,434                     (4.1%)                    46,723              92,109                (49.3%)

    Net loss attributable to
     noncontrolling interests                                                                                         29                        29                       0.0%                        64                  93                (31.2%)

    Net income attributable to
     Morningstar, Inc.                                                                              $30,180                       $31,463                    (4.1%)                  $46,787                $92,202                (49.3%)
                                                                                                    =======                       =======                                            =======                =======


    Net income per share attributable
     to Morningstar, Inc.:

                                                          Basic                                                      $0.67                     $0.68                     (1.5%)                     $1.04               $1.99                (47.7%)

                                                          Diluted                                                    $0.67                     $0.68                     (1.5%)                     $1.04               $1.98                (47.5%)

    Weighted average shares
     outstanding:

                                                          Basic                                                     44,734                    46,080                     (2.9%)                    44,763              46,293                 (3.3%)

                                                          Diluted                                                   44,889                    46,519                     (3.5%)                    44,990              46,635                 (3.5%)


                                                                                                            Three months ended September 30     Nine months ended September 30

                                                                                                       2014                          2013                  change                       2014                   2013                 change
                                                                                                       ----                          ----                  ------                       ----                   ----                 ------

    (1) Includes stock-based
     compensation expense of:

                                                          Cost of revenue                                           $2,177                    $1,471                      48.0%                    $5,829              $4,863                  19.9%

                                                          Sales and marketing                                          607                       456                      33.1%                     1,634               1,490                   9.7%

                                                          General and administrative                                 2,167                     1,489                      45.5%                     5,790               4,800                  20.6%

                                                             Total stock-based compensation
                                                              expense                                               $4,951                    $3,416                      44.9%                   $13,253             $11,153                  18.8%


    (2) Morningstar moved to a more
     centralized organizational
     structure in 2013. As a result,
     approximately 180 net positions
     shifted from the general and
     administrative and sales and
     marketing categories to cost of
     revenue. For the first nine
     months of 2014 as compared with
     the same period in 2013, changes
     related to our more centralized
     organizational structure added
     approximately $14 million of
     compensation expense to cost of
     revenue and reduced the
     compensation expense in our sales
     and marketing and general and
     administrative expense categories
     by approximately $8 million and
     $6 million, respectively.


    NMF -Not meaningful, pp -
     percentage points


    Morningstar, Inc. and Subsidiaries

    Operating Expense as a Percentage of Revenue (Unaudited)


                                                                                               Three months ended September 30                     Nine months ended September 30

                                                                                                    2014                       2013                                   change           2014       2013        change
                                                                                                    ----                       ----                                   ------           ----       ----        ------


    Revenue                                                                                      100.0%                    100.0%                                       -         100.0%    100.0%            -

    Operating expense(1):

                                                             Cost of revenue                         41.5%                     41.7%                                 (0.2)pp          42.1%     38.3%        3.8pp

                                                             Sales and marketing                     13.9%                     13.1%                                   0.8pp          14.7%     15.2%      (0.5)pp

                                                             General and administrative              13.7%                     12.9%                                   0.8pp          14.7%     15.0%      (0.3)pp

                                                             Depreciation and amortization            7.5%                      6.5%                                   1.0pp           7.2%      6.5%        0.7pp

                                                             Litigation settlement                    0.0%                      0.0%                                       -          10.8%      0.0%       10.8pp

                                                                Total operating expense(2)           76.6%                     74.3%                                   2.3pp          89.5%     75.1%       14.4pp


    Operating margin                                                                              23.4%                     25.7%                                 (2.3)pp          10.5%     24.9%     (14.4)pp
                                                                                                   ====                       ====                                                    ====       ====


                                                                                               Three months ended September 30   Nine months ended September 30

                                                                                                    2014                       2013                                   change           2014       2013        change
                                                                                                    ----                       ----                                   ------           ----       ----        ------

    (1) Includes stock-based compensation
     expense of:

                                                             Cost of revenue                          1.1%                      0.8%                                   0.3pp           1.0%      0.9%        0.1pp

                                                             Sales and marketing                      0.3%                      0.3%                                       -           0.3%      0.3%            -

                                                             General and administrative               1.1%                      0.9%                                   0.2pp           1.0%      0.9%        0.1pp

                                                                Total stock-based compensation
                                                                 expense(2)                           2.6%                      2.0%                                   0.6pp           2.4%      2.2%        0.2pp


    (2) Sum of percentages may not
     equal total because of
     rounding.


    Morningstar, Inc. and Subsidiaries

    Unaudited Condensed Consolidated Statements of Cash Flows


                                                                                                         Three months ended September 30              Nine months ended September 30

    ($000)                                                                                                          2014                      2013                         2014              2013
    -----                                                                                                           ----                      ----                         ----              ----


    Operating activities

    Consolidated net income                                                                      $30,151             $31,434                   $46,723                      $92,109

    Adjustments to reconcile
     consolidated net income to

    net cash flows from operating
     activities:

                                                              Depreciation and amortization                          14,558                    11,257                       40,336            33,858

                                                              Stock-based compensation expense                        4,951                     3,416                       13,253            11,153

                                                              Other, net                                            (2,562)                  (3,172)                    (14,405)         (10,473)

    Changes in operating assets and
     liabilities, net of

    effects of acquisitions and
     dispositions                                                                                               (38,498)                    4,143                     (10,619)            5,566

                                                                        Cash provided by operating
                                                                         activities                                   8,600                    47,078                       75,288           132,213

    Investing activities

    Purchases of investments                                                                                     (2,897)                 (31,525)                    (10,612)        (113,824)

    Proceeds from maturities and sales
     of investments                                                                                                7,621                    12,471                      103,120           108,599

    Capital expenditures                                                                                        (11,957)                  (9,069)                    (42,756)         (27,950)

    Acquisitions, net of cash acquired                                                                 -                 46                  (64,447)                    (11,079)

    Proceeds from sale of a business,
     net                                                                                               -                  -                        -                         957

    Purchase of equity and cost method
     investments                                                                                       -            (1,842)                        -                     (2,751)

    Other, net                                                                                                      (30)                      (4)                         229               432
                                                                                                                     ---                       ---                          ---               ---

                                                                      Cash used for investing activities            (7,263)                 (29,923)                    (14,466)         (45,616)

    Financing activities

    Proceeds from stock-option
     exercises                                                                                                     1,694                       362                        3,766             3,172

    Employee taxes withheld for
     restricted stock units                                                                                        (119)                    (119)                     (5,122)          (5,276)

    Excess tax benefits from stock-
     option exercises

      and vesting of restricted stock
       units                                                                                                       1,032                       251                        2,945             4,093

    Common shares repurchased                                                                                    (5,380)                  (8,857)                    (42,100)         (62,794)

    Dividends paid                                                                                               (7,603)                  (5,768)                    (22,912)         (11,657)

    Proceeds from short-term debt                                                                 30,000                   -                   30,000                            -

    Other, net                                                                                                      (23)                      (4)                         (9)             (54)
                                                                                                                     ---                       ---                          ---               ---

                                                                     Cash provided by (used for)
                                                                      financing activities                           19,601                  (14,135)                    (33,432)         (72,516)

    Effect of exchange rate changes on
     cash and cash equivalents                                                                                   (7,874)                    4,129                      (6,232)          (1,011)
                                                                                                                  ------                     -----                       ------            ------

    Net increase in cash and cash
     equivalents                                                                                                  13,064                     7,149                       21,158            13,070

    Cash and cash equivalents-
     Beginning of period                                                                                         176,254                   169,810                      168,160           163,889
                                                                                                                 -------                   -------                      -------           -------

    Cash and cash equivalents-End of
     period                                                                                     $189,318            $176,959                  $189,318                     $176,959
                                                                                                ========            ========                  ========                     ========


    Morningstar, Inc. and Subsidiaries

    Unaudited Condensed Consolidated Balance Sheets


                                                    September 30 December 31

    ($000)                                                2014         2013
    -----                                                 ----         ----


    Assets

    Current assets:

               Cash and cash equivalents                $189,318     $168,160

               Investments                                38,490      130,407

               Accounts receivable, net                  124,966      114,131

               Deferred tax asset, net                     7,524        3,892

               Income tax receivable, net                  4,427        3,942

               Other                                      23,619       26,361


                         Total current assets            388,344      446,893


    Property, equipment, and capitalized
     software, net                                     112,584      104,986

    Investments in unconsolidated entities              30,428       38,714

    Goodwill                                           378,969      326,450

    Intangible assets, net                             103,443      103,909

    Other assets                                         6,407        9,716

               Total assets                           $1,020,175   $1,030,668



    Liabilities and equity

    Current liabilities:

                Accounts payable and accrued
                liabilities                              $38,495      $42,131

               Accrued compensation                       67,692       71,403

               Deferred revenue                          150,051      149,225

               Short-term debt                            30,017            -

               Other                                       4,632        6,786


                         Total current liabilities       290,887      269,545


    Accrued compensation                                 6,905        8,193

    Deferred tax liability, net                         17,565       23,755

    Other long-term liabilities                         34,299       37,885
                                                        ------       ------

               Total liabilities                         349,656      339,378

               Total equity                              670,519      691,290

               Total liabilities and equity           $1,020,175   $1,030,668


    Morningstar, Inc. and Subsidiaries

    Supplemental Data (Unaudited)


                                                     As of September 30

                                                                               2014                     2013            % change
                                                                               ----                     ----            --------


    Our business

    Morningstar.com Premium Membership
     subscriptions (U.S.)                                               122,275                  123,656              (1.1%)

    Registered users for Morningstar.com
     (U.S. )                                                          8,097,864                7,765,424                4.3%

    Advisor Workstation clients (U.S.)                                      171                      159       (2)      7.5%

    Morningstar Office licenses (U.S.)                                    4,188                    4,003       (2)      4.6%

    Principia subscriptions                                              10,054                   21,612             (53.5%)

    Morningstar Direct licenses                                           9,648                    8,247       (1)     17.0%

    Assets under advisement and management
     (approximate)

                               Investment
                               Advisory
                               services    $80.9 bil                                $106.6 bil               (24.1%)

                               Retirement
                               Solutions   $76.7 bil                                 $59.5 bil                 28.9%

                               Morningstar
                               Managed
                               Portfolios   $8.8 bil                                  $6.6 bil                 33.3%

                               Ibbotson
                               Australia    $3.1 bil                                  $3.1 bil                  0.0%


    Our employees (approximate)

    Worldwide headcount                                                   3,800                    3,490                8.9%

    Number of equity and credit analysts                                    170                      155                9.7%

    Number of manager research analysts                                     100                      105              (4.8%)


    (1) Revised to reflect a minor calculation
     change.


    (2) Beginning in the second quarter of 2014, we
     changed our reporting to show the number of
     enterprise clients for Morningstar Advisor
     Workstation instead of the number of
     individual licenses. We believe this is a more
     meaningful indicator of underlying business
     trends because per-user pricing varies
     significantly depending on the scope of the
     license. We also began disclosing the number
     of licenses for Morningstar Office as a
     separate line item.


                                                                                            Three months ended September                   Nine months ended September
                                                                                            30                                          30

                                                                                                    2014                          2013                           2014          2013
                                                                                                    ----                          ----                           ----          ----

    Average assets under management and
     advisement                                             $169.2 bil         $170.9 bil                   $167.3 bil                   $166.3 bil

    Number of commercial mortgage-backed
     securities (CMBS) new-issue ratings
     completed                                                                                    19                             7                             34            28

    Rated balance for CMBS new-issue ratings                 $13.5 bil           $3.8 bil                    $24.0 bil                    $16.8 bil



                                                                                            Three months ended September                   Nine months ended September
                                                                                            30                                          30

    ($000)                                                                                      2014                          2013                           2014          2013
    ---------------------------------                                                           ----                          ----                           ----          ----

    Revenue

                                              Investment
                                              information                      $152,252                      $137,216                                    $443,049      $412,332

                                              Investment
                                              management                40,854                     36,266                       120,607                        105,434

                                              Consolidated
                                              revenue                          $193,106                      $173,482                                    $563,656      $517,766



                                             Revenue-U.S.                      $141,276                      $124,998                                    $407,681      $372,746

                                              Revenue-
                                              International            $51,830                    $48,484                      $155,975                       $145,020




                                                                                           Three months ended September 30    Nine months ended September
                                                                                                                          30

    ($000)                                                                                       2014                          2013                           2014          2013
    -----                                                                                        ----                          ----                           ----          ----

    Effective tax rate

    Income before income taxes and equity in
     net income of

    unconsolidated entities                                    $44,963             $45,384                       $65,478                      $133,584

    Equity in net income of unconsolidated
     entities                                                                                    337                           315                          1,433         1,172

    Net loss attributable to noncontrolling
     interests                                                                                    29                            29                             64            93

                                             Total                     $45,329                    $45,728                       $66,975                       $134,849


    Income tax expense                                         $15,149             $14,265                       $20,188                       $42,647

    Effective tax rate                                                                         33.4%                        31.2%                         30.1%        31.6%


    Morningstar, Inc. and Subsidiaries

    Reconciliations of Non-GAAP Measures with the Nearest Comparable GAAP Measures


    Reconciliation from consolidated revenue to revenue excluding divestitures, acquisitions, and foreign currency translations (organic revenue):


                                                                                                                    Three months ended September 30                     Nine months ended September 30

    ($000)                                                                                        2014                         2013                     % change                    2014                         2013              % change
    -----                                                                                         ----                         ----                     --------                    ----                         ----              --------


    Consolidated revenue                                                                                               $193,106                     $173,482                    11.3%                    $563,656              $517,766                    8.9%

    Less: divestitures                                                                               -                           -                         NMF                       -                           -                  NMF

    Less: acquisitions                                                                         (2,752)                           -                         NMF                 (6,823)                           -                  NMF

    Favorable effect of foreign currency
     translations                                                                                (683)                           -                         NMF                   (762)                           -                  NMF

    Revenue excluding acquisitions,
     divestitures, and

                                                                       foreign currency translations                      $189,671                     $173,482                     9.3%                    $556,071              $517,766                    7.4%




                                                                                                                    Three months ended September 30                 Nine months ended September 30

                                                                                                               2014                          2013                % change                        2014                  2013                  % change
                                                                                                               ----                          ----                --------                        ----                  ----                  --------


    Cash provided by operating activities                                                       $8,600                      $47,078                      (81.7%)                 $75,288                     $132,213               (43.1%)

    Less: Capital expenditures                                                                                         (11,957)                     (9,069)                   31.8%                    (42,756)             (27,950)                  53.0%

    Free cash flow                                                                            $(3,357)                     $38,009                     (108.8%)                 $32,532                     $104,263               (68.8%)
                                                                                               =======                      =======                                              =======                     ========


    The following table summarizes the change in operating expense:


                                                                                                                    Three months ended September 30                 Nine months ended September 30

    ($000)                                                                                        2014                         2013                     $ change                    2014                         2013              $ change
    -----                                                                                         ----                         ----                     --------                    ----                         ----              --------

    Total operating expense                                                                   $147,845                     $128,869                      $18,976                 $504,643                     $389,009              $115,634


                                                                       Acquisitions                                                                                              5,500                                                                   10,390

                                                                        Unfavorable effect of foreign
                                                                        currency translations                                                                                      961                                                                    1,517

                                                                       Litigation settlement                                                                                         -                                                                  61,000

                                                                        All other changes in operating
                                                                        expense                                                                                                 12,515                                                                   42,727

                                                                       Total                                                                                                   $18,976                                                                 $115,634

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/morningstar-inc-reports-third-quarter-2014-financial-results-361486159.html

SOURCE Morningstar, Inc.