Source: Morgan Stanley's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$34.63B
$37.95B
$40.11B
$41.54B
$48.76B
$59.76B
$53.67B
$54.14B
$61.76B
$70.64B
Interest expense
$3.32B
$5.70B
$10.09B
$12.40B
$3.85B
$1.37B
$12.27B
$42.05B
—
—
Pre-tax income
$8.85B
$10.40B
$11.24B
$11.30B
$14.42B
$19.67B
$14.09B
$11.81B
$17.60B
$21.95B
Income tax
$2.73B
$4.17B
$2.35B
$2.06B
$3.24B
$4.55B
$2.91B
$2.58B
$4.07B
$4.93B
Net income
$5.98B
$6.11B
$8.75B
$9.04B
$11.00B
$15.03B
$11.03B
$9.09B
$13.39B
$16.86B
EPS (basic)
$2.98
$3.14
$4.81
$5.26
$6.55
$8.16
$6.23
$5.24
$8.04
$10.32
EPS (diluted)
$2.92
$3.07
$4.73
$5.19
$6.46
$8.03
$6.15
$5.18
$7.95
$10.21
Diluted shares
1.89B
1.82B
1.74B
1.64B
1.62B
1.81B
1.71B
1.65B
1.61B
1.59B
Net margin
17.3%
16.1%
21.8%
21.8%
22.6%
25.2%
20.6%
16.8%
21.7%
23.9%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$77.36B
$80.39B
$87.20B
$82.17B
$105.65B
$127.72B
$128.13B
$89.23B
$105.39B
$111.69B
Goodwill
$6.58B
$6.60B
$6.69B
$7.14B
$11.63B
$16.83B
$16.65B
$16.71B
$16.71B
$16.73B
Total assets
$814.95B
$851.73B
$853.53B
$895.43B
$1.12T
$1.19T
$1.18T
$1.19T
$1.22T
$1.42T
Short-term debt
$26.13B
$23.87B
$24.69B
$20.40B
$24.24B
—
—
—
—
—
Long-term debt
$164.78B
$191.06B
$188.12B
$190.06B
$213.39B
$227.36B
$233.87B
$260.54B
$284.31B
$341.68B
Total debt
$190.90B
$214.93B
$212.81B
$210.46B
$237.63B
$227.36B
$233.87B
$260.54B
$284.31B
$341.68B
Total liabilities
$737.77B
$773.27B
$772.12B
$812.73B
$1.01T
$1.08T
$1.08T
$1.09T
$1.11T
$1.31T
Shareholders' equity
$76.05B
$77.39B
$80.25B
$81.55B
$101.78B
$105.44B
$100.14B
$99.04B
$104.51B
$111.63B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$5.38B
-$4.50B
$7.30B
$40.77B
-$25.23B
$33.97B
-$6.40B
-$33.54B
$1.36B
-$17.89B
Free cash flow
$5.38B
-$4.50B
$7.30B
$40.77B
-$25.23B
$33.97B
-$6.40B
-$33.54B
$1.36B
-$17.89B
Investing cash flow
-$19.51B
-$12.39B
-$22.88B
-$33.56B
-$37.90B
-$49.90B
-$11.63B
-$3.08B
-$29.46B
-$46.78B
Financing cash flow
$7.36B
$16.26B
$24.20B
-$11.97B
$83.78B
$41.55B
$22.71B
-$2.73B
$46.76B
$67.76B
Dividends paid
$1.75B
$2.08B
$2.38B
$2.63B
$2.74B
$4.17B
$5.40B
$5.76B
$6.14B
$6.59B
Stock-based compensation
$1.14B
$1.03B
$920.00M
$1.15B
$1.31B
$2.08B
$1.88B
$1.71B
$1.62B
$1.93B
Depreciation & amortization
$1.74B
$1.75B
$1.84B
$2.64B
$3.77B
$4.22B
$4.00B
$4.26B
$5.16B
$4.66B
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$12.90B
$15.14B
$15.02B
$15.38B
$16.22B
$17.74B
$16.79B
$18.22B
$17.89B
$20.58B
$21.35B
$20.34B
Interest expense
$12.16B
$11.13B
—
—
—
—
—
—
—
—
—
—
Pre-tax income
$2.10B
$4.39B
$4.07B
$4.22B
$4.91B
$5.54B
$4.62B
$6.03B
$5.76B
$7.01B
$7.35B
$6.48B
Income tax
$555.00M
$933.00M
$957.00M
$995.00M
$1.18B
$1.17B
$1.05B
$1.37B
$1.34B
$1.37B
$1.70B
$1.51B
Net income
$1.52B
$3.41B
$3.08B
$3.19B
$3.71B
$4.32B
$3.54B
$4.61B
$4.40B
$5.57B
$5.58B
$4.91B
EPS (basic)
$0.87
$2.04
$1.85
$1.91
$2.25
$2.62
$2.15
$2.83
$2.71
$3.47
$3.50
$3.07
EPS (diluted)
$0.85
$2.02
$1.82
$1.88
$2.22
$2.60
$2.13
$2.80
$2.68
$3.43
$3.46
$3.03
Diluted shares
-7.00M
1.62B
1.61B
1.61B
-1.00M
1.60B
1.59B
1.59B
-2.00M
1.58B
1.57B
1.57B
Net margin
11.8%
22.5%
20.5%
20.7%
22.9%
24.3%
21.1%
25.3%
24.6%
27.1%
26.1%
24.1%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$89.23B
$102.31B
$90.16B
$91.08B
$105.39B
$90.74B
$109.13B
$103.73B
$111.69B
$133.53B
$160.13B
$138.67B
Goodwill
$16.71B
$16.72B
$16.72B
$16.73B
$16.71B
$16.71B
$16.73B
$16.73B
$16.73B
$17.11B
$17.11B
$17.11B
Total assets
$1.19T
$1.23T
$1.21T
$1.26T
$1.22T
$1.30T
$1.35T
$1.36T
$1.42T
$1.58T
$1.68T
$1.69T
Long-term debt
$260.54B
$266.15B
$269.90B
$291.22B
$284.31B
$297.00B
$320.13B
$324.13B
$341.68B
$363.01B
$383.16B
$378.09B
Total debt
$260.54B
$266.15B
$269.90B
$291.22B
$284.31B
$297.00B
$320.13B
$324.13B
$341.68B
$363.01B
$383.16B
$378.09B
Total liabilities
$1.09T
$1.13T
$1.11T
$1.15T
$1.11T
$1.19T
$1.24T
$1.25T
$1.31T
$1.47T
$1.56T
$1.57T
Shareholders' equity
$99.04B
$99.20B
$100.71B
$103.65B
$104.51B
$106.81B
$108.18B
$109.96B
$111.63B
$114.29B
$116.33B
$117.11B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
-$17.75B
$4.36B
$2.52B
-$17.32B
$11.80B
-$23.98B
$11.83B
-$3.33B
-$2.41B
-$7.10B
-$2.75B
-$46.02B
Free cash flow
-$17.75B
$4.36B
$2.52B
-$17.32B
$11.80B
-$23.98B
$11.83B
-$3.33B
-$2.41B
-$7.10B
-$2.75B
-$46.02B
Investing cash flow
-$8.80B
$1.05B
-$13.67B
-$6.70B
-$10.15B
-$5.03B
-$17.67B
-$10.68B
-$13.40B
-$6.60B
-$7.20B
-$8.31B
Financing cash flow
$5.69B
$8.86B
-$404.00M
$23.05B
$15.26B
$13.04B
$21.67B
$9.08B
$23.97B
$36.46B
$37.06B
$32.56B
Dividends paid
$1.48B
$1.50B
$1.47B
$1.59B
$1.58B
$1.62B
$1.58B
$1.71B
$1.69B
$1.71B
$1.68B
$1.91B
Stock-based compensation
$361.00M
$442.00M
$417.00M
$372.00M
$391.00M
$539.00M
$469.00M
$449.00M
$469.00M
$571.00M
$562.00M
$542.00M
Depreciation & amortization
$1.41B
$975.00M
$1.27B
$1.27B
$1.65B
$865.00M
$1.31B
$1.35B
$1.14B
$714.00M
$1.20B
$1.12B
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.