Free cash flow remains highly volatile, ranging from 7.4% to 28.3% of revenue, while capital intensity persists with CapEx reaching $120.4 million in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.63B | 1.62B | 1.32B | 1.12B | 757.1M | 1.33B | 946.2M | 313.8M | 672.2M | 816M | 784.5M | 742.1M | 616.2M | 566.3M | 496.3M | 408.7M | 352.6M | 418.4M | 444.7M | 449.9M | 374.3M | 337.8M | 310.7M | 293.8M | 248.5M | 255.1M | 284.17M | 324.7M | 289.1M | 292.8M | 308.8M |
| Operating CF Margin % | - | 26.6% | 23.31% | 21.21% | 14.78% | 27.11% | 22.92% | 8.95% | 19.7% | 24.27% | 24.95% | 27.86% | 25.29% | 24.58% | 23.94% | 21.59% | 18.96% | 24.38% | 22.97% | 24.41% | 24.21% | 23.4% | 24.41% | 24.27% | 22.69% | 22.4% | 23.9% | 18.32% | 17.83% | 21.43% | 25.25% |
| Operating CF Growth % | 104.75% | 21.99% | 18.6% | 47.51% | -43.28% | 41.07% | 201.53% | -53.32% | -17.62% | 4.02% | 5.71% | 20.43% | 8.81% | 14.1% | 21.43% | 15.91% | -15.73% | -5.91% | -1.16% | 20.2% | 10.81% | 8.72% | 5.75% | 18.23% | -2.59% | -10.23% | -12.48% | 12.31% | -1.26% | -5.18% | 93.12% |
| Net Income | 698.7M | 664.3M | 607.3M | 551.7M | 700.2M | 748.5M | 526.2M | -378.1M | 317M | 598M | 495.1M | 434.8M | 374M | 359.9M | 280.8M | 241.7M | 274.8M | 240.5M | 279M | 272.7M | 274.5M | 246.5M | 234.7M | 164.9M | 178M | 122.5M | 228M | 215.9M | 193.4M | 186.9M | 177.6M |
| Depreciation & Amortization | 733.5M | 726.9M | 680.6M | 619.8M | 568.6M | 489.6M | 399.3M | 337.3M | 315.9M | 290.9M | 268.7M | 200M | 204.2M | 190.3M | 163.4M | 164.9M | 167.8M | 158.8M | 155.4M | 127.7M | 82.8M | 82.2M | 78.7M | 94.1M | 79.7M | 106.2M | 106.2M | 125.3M | 103.8M | 77.1M | 67.5M |
| Stock-Based Compensation | 83.7M | 78.4M | 81.6M | 71.8M | 62.6M | 54.9M | 54.7M | 49.7M | 42.5M | 38.3M | 37.1M | 38.4M | 38.1M | 32.2M | 28M | 24.4M | 21.8M | 19.6M | 19.9M | 17.6M | 17.4M | 8.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 46.7M | 30.2M | -66.9M | -70.2M | 88.1M | 9.3M | 66.5M | -82.7M | 1.3M | -44.1M | -13M | -28.7M | -9.6M | -9.7M | -26.5M | 3.6M | 100K | 14.7M | 7.7M | 7.9M | -2.6M | 11.8M | 25.3M | 15.8M | 17.9M | 8.2M | 19.6M | 20.9M | 34.6M | 9.7M | -22.2M |
| Other Non-Cash Items | 4.5M | -1.2M | 0 | -13.8M | -36.8M | 58.8M | -149.5M | 0 | 0 | 0 | -35.9M | -15.2M | -17.7M | -16.6M | 37M | 25.1M | -30.6M | -1.3M | 800K | -400K | 19.1M | 26.3M | -21.8M | 51.5M | 17.9M | 221.6M | -61.4M | -7.2M | 100K | 63.6M | -100.9M |
| Working Capital Changes | 60.9M | 117.1M | 21.9M | -42.5M | -625.6M | -26.3M | 49M | 387.6M | -4.5M | -67.1M | 71M | 139.8M | 27.2M | 12.9M | 13.6M | -51M | -81.3M | -13.9M | -14.7M | 24.4M | -1.7M | -29M | -6.2M | -31.8M | -46.3M | -47.3M | -83.9M | -30.2M | -42.8M | -44.5M | 82.1M |
| Change in Receivables | -44.2M | -40.9M | -66.3M | -23.3M | -138.6M | -66.2M | -93.7M | -61.3M | -37.4M | -1.3M | -55.7M | -26.9M | -27.8M | -2.4M | -17.2M | -26.6M | -3.6M | 12.8M | 24.2M | -1.6M | -22.8M | -14.3M | -17.2M | 17.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -568.4M | -554.3M | -511.5M | -878.2M | -959.5M | -3.4B | -492.7M | -697.5M | -461.5M | -349.5M | -1.97B | -147.8M | -429.3M | -133.6M | -1.08B | -204.1M | 1M | -270.1M | -141.6M | -422.3M | -86.8M | -157.9M | -6.5M | -99.7M | -341M | -106.5M | -339.44M | -117.8M | -607.7M | -120.5M | -185.5M |
| Capital Expenditures | -494.6M | -481.4M | -511.5M | -601.3M | -624.5M | -469M | -421.3M | -399.6M | -321.9M | -218.2M | -167M | -146.2M | -86.4M | -83.3M | -66M | -75M | -99.8M | -70.7M | -110.5M | -118.5M | -52M | -17.2M | -16.5M | -14.6M | -12.8M | -47.1M | -37.13M | -61.2M | -523.4M | -34.6M | -56M |
| CapEx % of Revenue | 7.87% | 7.92% | 9% | 11.42% | 12.19% | 9.53% | 10.21% | 11.39% | 9.43% | 6.49% | 5.31% | 5.49% | 3.55% | 3.62% | 3.18% | 3.96% | 5.37% | 4.12% | 5.71% | 6.43% | 3.36% | 1.19% | 1.3% | 1.21% | 1.17% | 4.14% | 3.12% | 3.45% | 32.29% | 2.53% | 4.58% |
| Acquisitions | -74.6M | -74.1M | 0 | -276.9M | -335M | -2.93B | -71.4M | -297.9M | -145.2M | -139.9M | -1.79B | -1.6M | -342.9M | -50.3M | -1.02B | -129.1M | -82.6M | -199.4M | -31.1M | -300M | -34.4M | -121.8M | -17.4M | -40.7M | -321.2M | -43.5M | -382.83M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.6M | 2.4M | 0 | 0 | 0 | 4.9M | 0 | 0 | 5.6M | 8.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400K | 0 | -1M | -43.9M | -6.9M | -50M | 99.6M | -56.6M | -84.3M | -85.9M | -55.9M |
| Cash from Financing | -1.06B | -1.06B | -846.4M | -306.2M | 273.7M | 617.7M | 810.8M | 557.9M | -311M | -263.7M | 1.16B | -639M | -283.4M | -333.1M | 606.3M | -195.9M | -335.3M | -108.3M | -319.1M | -17.6M | -255M | -193.5M | -289M | -195.3M | 92.6M | -325.5M | 16.4M | -153M | 359.5M | -168.4M | -86.5M |
| Debt Issued (Net) | 342.4M | 76.2M | -704.6M | -77.6M | 491.5M | 920.3M | 997.6M | 746.5M | -64.7M | 29.9M | 1.3B | -331M | 89.9M | -282.3M | 718.1M | 7.7M | -159.8M | -70.8M | -155.3M | 688.8M | -52.2M | -92.7M | -161.1M | -105.2M | 148.7M | -289.6M | 48.7M | 97.1M | 549.4M | -16.8M | 32.9M |
| Equity Issued (Net) | -1.13B | -927.5M | 78.2M | 32.3M | 16.9M | -69.9M | 41.7M | 0 | 0 | -77.1M | 0 | -196.3M | -301.6M | -11.9M | -85.1M | -142.3M | -167.5M | -23.8M | -155.7M | -718.7M | -189.1M | -81.2M | -109.9M | -75.4M | -45.6M | -5.9M | 16.7M | -203.2M | -149.6M | -110.8M | -79.7M |
| Dividends Paid | -251.4M | -232.8M | -193.2M | -191.8M | -191.1M | -190M | -189.5M | -188.7M | -187.9M | -187.4M | -157.6M | -137.8M | -121.2M | -106.7M | -86M | -83.7M | -40.3M | -24.2M | -20.5M | -20.7M | -20.3M | -20.2M | -15M | -11.3M | -11.4M | -32.3M | -52.37M | -52M | -52.1M | -52M | -49.8M |
| Share Repurchases | -1.18B | -927.5M | 0 | 0 | 0 | -69.9M | 0 | 0 | 0 | -77.1M | 0 | -196.3M | -301.6M | -11.9M | -85.1M | -142.3M | -167.5M | -23.8M | -155.7M | -718.7M | -215.2M | -144M | -138M | -94.9M | -79.8M | -42.3M | -6.5M | -210.2M | -161.8M | -129.1M | -105.6M |
| Other Financing | -23.7M | 24.4M | -26.8M | -69.1M | -43.6M | -42.7M | -39M | 100K | -58.4M | -29.1M | 20.2M | 26.1M | 49.5M | 67.8M | 59.3M | 16.8M | 27.2M | 10.5M | 15.8M | 33M | 6.6M | 600K | -3M | -3.4M | 900K | 2.3M | 3.3M | 5.1M | 11.8M | 11.2M | 10M |
| Net Change in Cash | 7.3M | 10.9M | -46.9M | -68.4M | 60.5M | -1.46B | 1.28B | 177.7M | -112.8M | 207.1M | 36M | -35M | -107.6M | 89.1M | 19.1M | 8.3M | 16.3M | 44.9M | -23.4M | 13.8M | 30.3M | -14.6M | 14M | 8.8M | -2.7M | -26.4M | -47.18M | 46M | 38.4M | 4.1M | 23.7M |
| Free Cash Flow | 1.14B | 1.13B | 813M | 515.5M | 132.6M | 865.8M | 524.9M | -85.8M | 350.3M | 597.8M | 617.5M | 595.9M | 529.8M | 483M | 430.3M | 333.7M | 252.8M | 347.7M | 334.2M | 331.4M | 322.3M | 320.6M | 294.2M | 279.2M | 235.7M | 208M | 247.03M | 263.5M | -234.3M | 258.2M | 252.8M |
| FCF Margin % | 18.13% | 18.67% | 14.31% | 9.79% | 2.59% | 17.58% | 12.72% | -2.45% | 10.27% | 17.78% | 19.63% | 22.37% | 21.75% | 20.96% | 20.76% | 17.63% | 13.6% | 20.26% | 17.27% | 17.98% | 20.84% | 22.21% | 23.11% | 23.06% | 21.52% | 18.26% | 20.77% | 14.86% | -14.45% | 18.9% | 20.67% |
| FCF Growth % | 40.82% | 39.52% | 57.71% | 288.76% | -84.68% | 64.95% | 711.77% | -124.49% | -41.4% | -3.19% | 3.62% | 12.48% | 9.69% | 12.25% | 28.95% | 32% | -27.29% | 4.04% | 0.84% | 2.82% | 0.53% | 8.97% | 5.37% | 18.46% | 13.32% | -15.8% | -6.25% | 212.46% | -190.74% | 2.14% | 97.19% |
| FCF per Share | 9.43 | 9.14 | 6.51 | 4.16 | 1.08 | 7.00 | 4.27 | -0.71 | 2.89 | 4.92 | 5.10 | 4.93 | 4.29 | 3.90 | 3.51 | 2.70 | 2.00 | 2.72 | 2.56 | 2.45 | 2.49 | 2.43 | 2.20 | 2.04 | 1.73 | 1.52 | 1.82 | 1.89 | -1.62 | 1.75 | 1.69 |
| FCF Conversion (FCF/Net Income) | 1.63x | 2.45x | 2.19x | 2.05x | 1.09x | 1.79x | 1.82x | -0.82x | 2.16x | 1.39x | 1.60x | 1.73x | 1.68x | 1.61x | 1.82x | 1.75x | 1.32x | 1.79x | 1.63x | 1.65x | 1.36x | 1.37x | 1.32x | 1.78x | 1.40x | 2.08x | 1.25x | 1.50x | 1.49x | 1.59x | 1.74x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical mortgage market exposure
As reported in financial statements, Equifax consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio reaching a peak of 3.50 in 2025Q3, suggesting that non-cash charges and working capital fluctuations play a dominant role in the company's reported GAAP profitability metrics.
The persistent gap between net income and operating cash flow indicates that GAAP earnings may not fully capture the underlying cash-generative capacity of the business. Investors should monitor whether this divergence is driven by sustainable depreciation of intangible assets or if it reflects aggressive capitalization of software development costs.
Based on EFX's reported figures, free cash flow margins have exhibited extreme volatility, ranging from a low of 7.4% in 2026Q1 to a high of 28.3% in 2025Q3, highlighting the sensitivity of cash generation to transactional volume fluctuations within the core credit and verification segments.
The inconsistent FCF trajectory suggests that the company's cash flow profile remains tethered to cyclical mortgage and automotive lending volumes. This lack of stability in cash conversion warrants further investigation into whether the business can achieve a more predictable FCF margin as the cloud-native transition matures.
According to recent SEC filings, Equifax maintains a capital intensity ratio that has hovered between 7.3% and 11.0% over the last ten quarters, indicating that the ongoing cloud-native infrastructure transformation continues to demand significant reinvestment despite the company's claims of operational efficiency gains.
The sustained level of capital expenditure suggests that the company is still in a heavy investment phase rather than a harvest phase. Analysts should evaluate whether these expenditures are truly growth-oriented or if they represent a recurring maintenance burden required to keep the proprietary data repositories competitive.
As evidenced by the $500.1 million share repurchase in 2025Q4, Equifax has prioritized returning capital to shareholders even during periods of fluctuating cash flow, a strategy that appears aggressive given the cyclical nature of the firm's primary revenue drivers and the ongoing cloud-related capital requirements.
The decision to allocate significant cash to buybacks while simultaneously funding a massive technology transformation may indicate management's confidence in long-term cash flow stability. However, investors should monitor if this capital allocation strategy limits the company's flexibility to pursue strategic acquisitions or manage potential regulatory-driven balance sheet shocks.
Quick answers to the most common questions about buying EFX stock.
Equifax Inc. (EFX) generated $1.62B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Equifax Inc. (EFX) generated $1.13B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Equifax Inc. (EFX) spent $481.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Equifax Inc. (EFX) returned $232.8M to shareholders via cash dividends and spent $927.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.