CHICAGO, April 25, 2012 /PRNewswire/ -- Morningstar, Inc. (NASDAQ: MORN), a leading provider of independent investment research, today announced its first-quarter 2012 financial results. The company reported consolidated revenue of $160.8 million in the first quarter of 2012, a 5.9% increase from $151.8 million in the first quarter of 2011. Consolidated operating income was $30.4 million in the first quarter of 2012, a decrease of 4.4% compared with $31.8 million in the same period a year ago. Net income was $20.1 million, or 40 cents per diluted share, in the first quarter of 2012, compared with $22.5 million, or 44 cents per diluted share, in the first quarter of 2011.

Joe Mansueto, chairman and chief executive officer of Morningstar, said, "Organic revenue rose 6%, with Morningstar Direct and Investment Advisory Services driving the increase. Although revenue for Investment Advisory Services was up, as previously announced our largest client began managing several fund-of-funds portfolios in-house this month. These portfolios represented $3.2 million in revenue during the first quarter. Revenue for our Structured Credit Ratings business was lower because of fewer new-issue ratings and pricing pressure."

He added, "Operating margin declined about 2 percentage points, mainly because of higher salary expense and benefit costs. Our cash and investments balance remains strong, despite paying bonuses and using cash for share repurchases and dividends during the quarter.

From an operational standpoint, we began issuing comprehensive research reports on ETF managed portfolio strategies as well as qualitative research and ratings for UK closed-end funds. We also launched a website for investors in Mexico and announced the opening of our office in Dubai."

International Operations: Revenue from international operations was $46.3 million in the first quarter of 2012, an increase of 6.2% from the same period a year ago. Foreign currency translations reduced international revenue by $0.3 million. Excluding acquisitions and foreign currency translations, international revenue rose 6.8% in the first quarter. International revenue excluding acquisitions and foreign currency translations is a non-GAAP measure; the accompanying financial tables contain a reconciliation to international revenue.

Operating Income: Consolidated operating income was $30.4 million in the first quarter of 2012, a 4.4% decrease from the same period in 2011. Operating expense rose $10.4 million, or 8.7%, in the first quarter of 2012.

The largest factor behind the operating expense increase was salary expense, which rose $6.8 million, or approximately 13%, in the first quarter of 2012. Approximately half of the expense increase reflects higher salaries from regular pay raises and market adjustments made for some positions in July 2011. The rest of the increase represents additional headcount. Incentive compensation and employee benefit costs represented another $3.0 million, or 29%, of the overall operating expense increase.

The company's first-quarter 2012 results include about $1.6 million of expense related to a litigation settlement and an impairment charge related to one of Morningstar's smaller products. First-quarter 2011 results included an expense of $3.2 million related to a separation agreement with a former executive that did not recur in 2012.

Morningstar had approximately 3,520 employees worldwide as of March 31, 2012, compared with 3,465 employees as of Dec. 31, 2011 and 3,235 as of March 31, 2011. Headcount rose year over year because of hiring in the company's development centers in China and India as well as in the United States.

Operating margin was 18.9% in the first quarter of 2012, down from 21.0% in the same period in 2011. Higher salary expense as a percentage of revenue contributed approximately 2.3 percentage points to the margin decline.

Effective Tax Rate: Morningstar's effective tax rate in the first quarter of 2012 was 36.4%. The positive effect of certain income tax credits and incentives was offset by the recording of valuation allowances against certain foreign net operating losses. The effective tax rate increased 4.6 percentage points, primarily reflecting valuation allowances recorded in the first quarter of 2012 and certain deferred income tax benefits recorded in the first quarter of 2011.

Free Cash Flow: Morningstar generated negative free cash flow of $3.4 million in the first quarter of 2012, reflecting cash provided by operating activities of $5.6 million and $9.0 million of capital expenditures.

Free cash flow declined by $12.7 million compared with the first quarter of 2011 as cash provided by operating activities was down $8.7 million and capital expenditures rose $4.0 million. Cash flow from operating activities was down compared with the prior-year period primarily because of a $5.3 million increase in bonus payments during the quarter. The company made bonus payments of $42.8 million in the first quarter of 2012, compared with $37.5 million in the first quarter of 2011. Morningstar typically pays annual bonuses in the first quarter. As a result, first-quarter operating cash flow tends to be lower compared with subsequent quarters.

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 March 31, 2012, Morningstar had cash, cash equivalents, and investments of $443.6 million, compared with $470.2 million as of Dec. 31, 2011. In the first three months of 2012, the company used $23.0 million of cash for its share repurchase program. Of the $300 million authorized under the program, Morningstar has purchased 1,240,242 shares for $71.3 million as of March 31, 2012. On April 30, 2012, the company expects to pay approximately $5.0 million for its regular quarterly dividend.

Business Segment Performance

Investment Information Segment: The largest products and services in this segment based on revenue are Morningstar® Data (formerly Licensed Data); Morningstar® Advisor Workstation(SM)( )(including Morningstar Office); Morningstar Direct(SM); and Morningstar.com®, including Premium Memberships and Internet advertising sales.


    --  Revenue was $126.9 million in the first quarter of 2012, up 5.4% from
        $120.4 million in the prior-year period.
    --  Morningstar Direct, Morningstar Data, and Advisor Workstation (mainly
        Morningstar Office) were the major contributors to organic revenue
        growth. Licenses for Morningstar Direct rose 26.9% to 6,460, and Advisor
        Workstation licenses were flat.
    --  Premium Membership subscriptions for Morningstar.com fell 6.8% to
        128,697, and revenue for Morningstar.com was flat. Principia
        subscriptions were down 10% to 29,604. Revenue for Structured Credit
        Ratings declined because of fewer new-issue ratings and pricing
        pressure.
    --  Operating income was $28.7 million in the first quarter of 2012,
        compared with $32.3 million in the same period in 2011. Operating
        expense in this segment increased $10.1 million, or 11.5%, primarily
        because of higher salary expense and, to a lesser extent, higher bonus
        and employee benefit costs.
    --  Operating margin was 22.6% in the first quarter of 2012 versus 26.8% in
        the prior-year period. The margin decrease mainly reflects higher
        salary, bonuses, and employee benefits expense as a percentage of
        revenue.

Investment Management Segment: The largest products in this segment based on revenue are Investment Advisory Services (formerly Investment Consulting); Retirement Solutions, including Advice by Ibbotson® and Morningstar® Retirement Manager(SM); and Morningstar® Managed Portfolios(SM).


    --  Revenue was $33.8 million in the first quarter of 2012, a 7.9% increase
        from $31.4 million in the same period in 2011.
    --  Investment Advisory Services was the primary driver of the segment
        revenue growth. Morningstar Managed Portfolios also made a positive
        contribution, but to a lesser extent. Revenue for Retirement Solutions
        declined slightly because of contract changes in the non-asset-related
        advice business.
    --  Assets under advisement and management for Investment Advisory Services
        were $147.9 billion as of March 31, 2012, compared with $114.5 billion
        as of March 31, 2011. Approximately 70% of the increase reflects
        additional assets for existing fund-of-funds programs for which
        Morningstar now receives asset-based fees. Excluding assets from this
        program, assets under advisement rose about 9% year over year,
        reflecting positive market performance and net client flows. As
        previously announced, the largest client in the Investment Management
        segment began managing several fund-of-funds portfolios in-house this
        month. These portfolios represented $12.9 billion, or 8.7%, of the
        company's Investment Advisory Services assets under advisement and
        management as of March 31, 2012.
    --  Assets under management and advisement for Retirement Solutions were
        $38.5 billion as of March 31, 2012, versus $37.3 billion as of March 31,
        2011. Assets under management and advisement for Morningstar Managed
        Portfolios were $3.5 billion as of March 31, 2012, compared with $2.9
        billion as of March 31, 2011.
    --  Operating income was $17.3 million in the first quarter of 2012, an
        increase of 1.4% compared with the first quarter of 2011. Operating
        expense in the segment was $16.5 million, an increase of $2.2 million
        compared with the first quarter of 2011 primarily because of higher
        professional fees and salary expense as well as higher expense for
        operations outside of the United States. Lower bonus expense partially
        offset the higher operating expense. Operating margin was 51.1% in the
        first quarter of 2012 versus 54.3% in the prior-year period, mainly
        because of higher professional fees, partially offset by lower bonus
        expense as a percentage of revenue.

Intangible Amortization and Corporate Depreciation Expense: Morningstar does not allocate expense for intangible amortization or corporate depreciation to its operating segments. Intangible amortization, which represents the majority of the expense in this category, was $6.1 million in the first quarter of 2012, a decrease of $0.4 million compared with the same period in 2011. Corporate depreciation expense was $1.8 million in the first quarter, unchanged from the prior-year period.

Corporate Unallocated: This category includes costs related to corporate functions, including general management, information technology used to support corporate systems, legal, finance, human resources, marketing, and corporate communications. It also includes capitalization of internal product development costs. Costs in this category were $7.7 million, a decrease of $1.6 million, or 16.9%. Corporate unallocated in the first quarter of 2012 includes about $1.6 million of expense for a litigation settlement and an impairment charge for one of the company's smaller products. Corporate unallocated expense for the first three months of 2011 included $3.2 million of expense related to a separation agreement with a former executive. The expense did not recur in 2012. In addition, the company capitalized $1.7 million and $0.6 million of expense for software development in the first quarters of 2012 and 2011, respectively.

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 an email to investors@morningstar.com or write to Morningstar 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.

Annual Shareholders' Meeting

Investors are invited to attend Morningstar's annual meeting at 9 a.m. on Tuesday, May 15, 2012, at its corporate headquarters at 22 W. Washington Street in Chicago. If you are interested in attending, please fill out the registration form at http://corporate.morningstar.com/US/asp/meetingregistration.aspx.

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 individuals, financial advisors, and institutions. Morningstar provides data on approximately 375,000 investment offerings, including stocks, mutual funds, and similar vehicles, along with real-time global market data on more than 8 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 registered investment advisor subsidiaries and has more than $190 billion in assets under advisement and management as of March 31, 2012. 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 discussed not to occur or to differ significantly from what we expected. For us, these risks and uncertainties include, among others, general industry conditions and competition, including current global financial uncertainty; the impact of market volatility on revenue from asset-based fees; damage to our reputation resulting from claims made about possible conflicts of interest; liability for any losses that result from an actual or claimed breach of our fiduciary duties; financial services industry consolidation; a prolonged outage of our database and network facilities; challenges faced by our non-U.S. operations; and the availability of free or low-cost investment information. 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, 2011. 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 Securities and Exchange Commission: free cash flow, consolidated revenue excluding acquisitions and foreign currency translations (organic revenue), and international revenue excluding acquisitions and foreign currency translations. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

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 on free cash flow, please see the reconciliation from cash provided by operating activities to free cash flow included in the accompanying financial tables. Morningstar presents consolidated revenue excluding acquisitions and foreign currency translations (organic revenue) and international revenue excluding acquisitions and foreign currency translations because the company believes these non-GAAP measures help investors better compare period-to-period results. For more information, please see the reconciliation 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.

©2012 Morningstar, Inc. All Rights Reserved.

MORN-E

Contacts:
Media: Margaret Kirch Cohen, 312-696-6383 or margaret.cohen@morningstar.com
Nadine Youssef, 312-696-6601 or nadine.youssef@morningstar.com
Investors may submit questions to investors@morningstar.com.


    Morningstar, Inc. and Subsidiaries
    Unaudited Condensed Consolidated Statements of Income

                                                                     Three months ended March 31
    (in thousands, except per share
     amounts)                                                              2012                    2011   change
    -------------------------------                                        ----                    ----   ------

    Revenue                                                            $160,759                $151,767      5.9%
    Operating expense(1):
                                     Cost of goods sold                  50,316                  40,669     23.7%
                                     Development                         13,365                  11,988     11.5%
                                     Sales and marketing                 28,326                  26,482      7.0%
                                     General and administrative          28,178                  30,617    (8.0%)
                                     Depreciation and amortization       10,175                  10,202    (0.3%)
                                     Total operating expense            130,360                 119,958      8.7%

    Operating income                                                     30,399                  31,809    (4.4%)
    Operating margin                                                       18.9%                   21.0% (2.1)pp

    Non-operating income (expense),
     net:
                                     Interest income, net                   869                     524     65.8%
                                     Other income (expense), net           (210)                    250      NMF
                                     Non-operating income, net              659                     774   (14.9%)


    Income before income taxes and
     equity in net income
                                     of unconsolidated entities          31,058                  32,583    (4.7%)
    Income tax expense                                                   11,511                  10,518      9.4%
    Equity in net income of
     unconsolidated entities                                                566                     374     51.3%
    Consolidated net income                                              20,113                  22,439   (10.4%)
    Net loss attributable to
     noncontrolling interests                                                24                      98   (75.5%)
    Net income attributable to
     Morningstar, Inc.                                                  $20,137                 $22,537   (10.6%)
                                                                        =======                 =======

    Net income per share
     attributable to Morningstar,
     Inc.:
                                     Basic                                $0.40                   $0.45   (11.1%)
                                     Diluted                              $0.40                   $0.44    (9.1%)
    Weighted average common shares
     outstanding:
                                     Basic                               49,938                  49,800
                                     Diluted                             50,758                  50,953

                                                                      Three months ended March
                                                                                 31
                                                                           2012                    2011
                                                                           ----                    ----
    (1) Includes stock-based
     compensation expense of:
                                     Cost of goods sold                  $1,089                    $879
                                     Development                            499                     471
                                     Sales and marketing                    479                     422
                                     General and administrative           1,799                   1,877
                                      Total stock-based compensation
                                      expense                            $3,866                  $3,649


    NMF -Not meaningful, pp -
     percentage points

    Morningstar, Inc. and Subsidiaries
    Operating Expense as a Percentage of Revenue

                                                                             Three months ended March 31
                                                                                 2012                  2011   change
                                                                                 ----                  ----   ------

    Revenue                                                                     100.0%                100.0%       -
    Operating expense(1):
                                           Cost of goods sold                    31.3%                 26.8%   4.5pp
                                           Development                            8.3%                  7.9%   0.4pp
                                           Sales and marketing                   17.6%                 17.4%   0.2pp
                                           General and administrative            17.5%                 20.2% (2.7)pp
                                           Depreciation and amortization          6.3%                  6.7% (0.4)pp
                                              Total operating expense(2)         81.1%                 79.0%   2.1pp

    Operating margin                                                             18.9%                 21.0% (2.1)pp
                                                                                 ====                  ====

                                                                             Three months ended March 31
                                                                                 2012                  2011   change
                                                                                 ----                  ----   ------
    (1) Includes stock-based compensation
     expense of:
                                           Cost of goods sold                     0.7%                  0.6%   0.1pp
                                           Development                            0.3%                  0.3%       -
                                           Sales and marketing                    0.3%                  0.3%       -
                                           General and administrative             1.1%                  1.2% (0.1)pp
                                              Total stock-based compensation
                                               expense(2)                         2.4%                  2.4%       -


    (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
                                                                                            March 31
    ($000)                                                                                       2012              2011
    -----                                                                                        ----              ----

    Operating activities
    Consolidated net income                                                                   $20,113           $22,439
    Adjustments to reconcile consolidated
     net income to net cash
    flows from operating activities:
                                           Depreciation and amortization                       10,175            10,202
                                           Deferred income taxes                               (1,453)             (677)
                                           Stock-based compensation expense                     3,866             3,649
                                            Equity in net income of
                                            unconsolidated entities                              (566)             (374)
                                            Excess tax benefits from stock-
                                            option exercises
                                           and vesting of restricted stock units               (3,313)           (4,122)
                                           Other, net                                             835              (227)
    Changes in operating assets and
     liabilities, net of
    effects of acquisitions:
                                           Accounts receivable                                 (7,439)           (3,357)
                                           Other assets                                        (3,758)            1,453
                                            Accounts payable and accrued
                                            liabilities                                           703            (2,600)
                                           Accrued compensation                               (35,168)          (26,876)
                                           Deferred revenue                                    14,165             9,847
                                           Income taxes - current                               7,369             5,297
                                           Deferred rent                                          716              (399)
                                           Other liabilities                                     (621)               91

                                           Cash provided by operating activities                5,624            14,346
    Investing activities
    Purchases of investments                                                                 (344,391)          (67,352)
    Proceeds from maturities and sales of
     investments                                                                              338,146            62,359
    Capital expenditures                                                                       (8,994)           (5,037)
    Purchases of cost method investments                                                       (6,750)                -
    Other, net                                                                                      9               (14)
                                                                                                  ---               ---
                                           Cash used for investing activities                 (21,980)          (10,044)
    Financing activities
    Proceeds from stock-option
     exercises, net                                                                             3,906             4,921
    Excess tax benefits from stock-
     option exercises
    and vesting of restricted stock units                                                       3,313             4,122
    Common shares repurchased                                                                 (23,033)                -
    Dividends paid                                                                             (5,012)           (2,494)
    Other, net                                                                                    (17)             (214)
                                                                                                  ---              ----
                                            Cash provided by (used for) financing
                                            activities                                        (20,843)            6,335
    Effect of exchange rate changes on
     cash and cash equivalents                                                                  2,110             2,561
                                                                                                -----             -----
    Net increase (decrease) in cash and
     cash equivalents                                                                         (35,089)           13,198
    Cash and cash equivalents-Beginning
     of period                                                                                200,437           180,176
                                                                                              -------           -------
    Cash and cash equivalents-End of
     period                                                                                  $165,348          $193,374
                                                                                             ========          ========

    Reconciliation from cash provided by operating activities to free cash flow (a non-GAAP
     measure):

                                                                                            Three months ended
                                                                                            March 31
    ($000)                                                                                       2012              2011
    -----                                                                                        ----              ----

    Cash provided by operating activities                                                      $5,624           $14,346
    Less: Capital expenditures                                                                 (8,994)           (5,037)
    Free cash flow                                                                            $(3,370)           $9,309
                                                                                              =======            ======

    Morningstar, Inc. and Subsidiaries
    Unaudited Condensed Consolidated Balance Sheets

                                                    March 31            December 31
    ($000)                                                         2012                   2011
    -----                                                          ----                   ----

    Assets
    Current assets:
                     Cash and cash equivalents                 $165,348               $200,437
                     Investments                                278,298                269,755
                     Accounts receivable, net                   121,396                113,312
                     Deferred tax asset, net                      4,570                  5,104
                     Income tax receivable, net                   3,554                  7,445
                     Other                                       20,864                 15,980

                     Total current assets                       594,030                612,033

    Property,
     equipment, and
     capitalized
     software, net                                               73,576                 68,196
    Investments in
     unconsolidated
     entities                                                    34,943                 27,642
    Goodwill                                                    322,016                318,492
    Intangible
     assets, net                                                134,994                139,809
    Other assets                                                  6,826                  5,912
                     Total assets                            $1,166,385             $1,172,084


    Liabilities and
     equity
    Current
     liabilities:
                      Accounts payable and accrued
                      liabilities                               $46,032                $41,403
                     Accrued compensation                        39,951                 73,124
                     Deferred revenue                           171,013                155,494
                     Other                                          370                    612

                     Total current liabilities                  257,366                270,633

    Accrued
     compensation                                                 6,171                  5,724
    Deferred tax
     liability, net                                              14,556                 15,940
    Deferred rent                                                15,613                 14,604
    Other long-
     term
     liabilities                                                  8,413                  8,167
                                                                  -----                  -----
                     Total liabilities                          302,119                315,068
                     Total equity                               864,266                857,016
                     Total liabilities and equity            $1,166,385             $1,172,084

    Morningstar, Inc. and Subsidiaries
    Segment Information

                                                                         Three months ended March 31
    ($000)                                                                2012                    2011         change
    -----                                                                 ----                    ----         ------

    Revenue
                                Investment Information                $126,925                $120,399             5.4%
                                Investment Management                   33,834                  31,368             7.9%
                                Consolidated revenue                  $160,759                $151,767             5.9%


                                Revenue-U.S.                          $114,469                $108,181             5.8%
                                Revenue-International                  $46,290                 $43,586             6.2%

                                 Revenue-U.S. (percentage of
                                 consolidated revenue)                    71.2%                   71.3%        (0.1)pp
                                 Revenue-
                                 International
                                 (percentage of
                                 consolidated
                                 revenue)                       28.8%                 28.7%             0.1pp

    Operating income (loss)(1)
                                Investment Information                 $28,684                 $32,307          (11.2%)
                                Investment Management                   17,291                  17,046             1.4%
                                 Intangible
                                 amortization and
                                 corporate
                                 depreciation
                                 expense                      (7,892)               (8,301)             (4.9%)
                                Corporate unallocated                   (7,684)                 (9,243)         (16.9%)
                                Consolidated operating income          $30,399                 $31,809           (4.4%)


    Operating margin(1)
                                Investment Information                    22.6%                   26.8%        (4.2)pp
                                Investment Management                     51.1%                   54.3%        (3.2)pp
                                Consolidated operating margin             18.9%                   21.0%        (2.1)pp

    Morningstar, Inc. and Subsidiaries
    Supplemental Data
                                                                                                                                                                                            
                                                            As of March 31
                                                                                     2012                                        2011                                 % change
                                                                                     ----                                        ----                                 --------
    Our employees
    Worldwide headcount (approximate)                                                 3,520                                       3,235                                      8.8%
    Number of worldwide equity and credit analysts
     (approximate)                                                                      165                                         160              (1)                     3.1%
    Number of worldwide fund analysts (approximate)                                     100                                         105              (2)                   (4.8%)
                                                                                                                                                                                            
    Our business
    Investment Information
    ----------------------
    Morningstar.com Premium Membership subscriptions
     (U.S.)                                                                       128,697                                     138,022              (2)                   (6.8%)
    Registered users for Morningstar.com (U.S.)                                 7,046,713                                   6,396,188                                     10.2%
    U.S. Advisor Workstation and Morningstar Office
     licenses                                                                     159,410                                     159,562              (3)                   (0.1%)
    Principia subscriptions                                                        29,604                                      32,884                                   (10.0%)
    Morningstar Direct licenses                                                     6,460                                       5,092                                     26.9%
                                                                                                                                                                                            
    Investment Management
    ---------------------
    Assets under advisement and management (approximate)
                                                                               $147.9 bil                                  $114.5 bil              (2)                    29.2%
    Investment Advisory Services
                                                                                $38.5 bil                                   $37.3 bil                                      3.2%
    Retirement Solutions(4)
                                                                                 $3.5 bil                                    $2.9 bil                                     20.7%
    Morningstar Managed Portfolios
                                                                                 $3.1 bil                                    $3.5 bil                                   (11.4%)
    Ibbotson Australia
                                                                                                                                                                                            
                                                                                                                                                                                            
    (1) Revised to include structured credit analysts
                                                                                                                                                                                            
    (2) Revised
                                                                                                                                                                                            
    (3) Revised to include licenses from the Annuity Intelligence business
                                                                                                                                                                                            
    (4) Revised to include Plan Sponsor Advice
                                                                                                                                                                                            
                                                                                                       Three months ended March 31
    ($000)                                                                                                                       2012                                     2011
    -----                                                                                                                        ----                                     ----
    Effective tax rate
    Income before income taxes and equity in net income of unconsolidated entities                                            $31,058                                  $32,583
    Equity in net income of unconsolidated entities                                                                               566                                      374
    Net loss attributable to noncontrolling interests                                                                              24                                       98
                                Total                                                                                         $31,648                                  $33,055
                                                                                                                                                                                
    Income tax expense                                                                                                        $11,511                                  $10,518
    Effective tax rate                                                                                                           36.4%                                    31.8%

    (1) Includes stock-based
     compensation expense allocated to
     each segment.
    ----------------------------------


    Morningstar, Inc. and Subsidiaries
    Reconciliations of Non-GAAP Measures with the Nearest Comparable GAAP Measures


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

                                                                                                                                 Three months ended March 31
    ($000)                                                                                                     2012                    2011                % change
    -----                                                                                                      ----                    ----                --------

    Consolidated revenue                                                                                                           $160,759                $151,767              5.9%
    Less: acquisitions                                                                                            -                       -                     NMF
    Unfavorable impact of foreign
     currency translations                                                                                      263                       -                     NMF
    Revenue excluding acquisitions and
                                                                                    foreign currency translations                  $161,022                $151,767              6.1%



    Reconciliation from international revenue to international revenue excluding acquisitions and foreign currency translations:

                                                                                                                                 Three months ended March 31
    ($000)                                                                                                     2012                    2011                % change
    -----                                                                                                      ----                    ----                --------

    International revenue                                                                                   $46,290                 $43,586                     6.2%
    Less: acquisitions                                                                                            -                       -                     NMF
    Unfavorable impact of foreign
     currency translations                                                                                      263                       -                     NMF
    International revenue excluding
     acquisitions
                                                                                     and foreign currency
                                                                                     translations                                   $46,553                 $43,586              6.8%



    The following table summarizes the change in operating expense:

                                                                                                                                 Three months ended March 31
    ($000)                                                                                                     2012                    2011                $ change
    -----                                                                                                      ----                    ----                --------
    Total operating expense                                                                                $130,360                $119,958                 $10,402

                                                                                    Acquisitions                                                                           $       -
                                                                                     Favorable impact
                                                                                     of foreign
                                                                                     currency
                                                                                     translations                                                                    (118)
                                                                                     All other changes in operating
                                                                                     expense                                                                                  10,520
                                                                                    Total                                                                                    $10,402

SOURCE Morningstar, Inc.