Cash flow generation remains volatile, evidenced by an OCF/NI ratio that fluctuated between 0.58 in 2025Q1 and 1.82 in 2024Q4, complicating the predictability of free cash flow margins.
| Metric | TTM | Aug'25 | Aug'24 | Aug'23 | Aug'22 | Aug'21 | Aug'20 | Aug'19 | Aug'18 | Aug'17 | Aug'16 | Aug'15 | Aug'14 | Aug'13 | Aug'12 | Aug'11 | Aug'10 | Aug'09 | Aug'08 | Aug'07 | Aug'06 | Aug'05 | Aug'04 | Aug'03 | Aug'02 | Aug'01 | Aug'00 | Aug'99 | Aug'98 | Aug'97 | Aug'96 |
|---|
| Cash from Operations | 798.9M | 726.26M | 700.34M | 645.57M | 538.28M | 555.23M | 505.84M | 427.14M | 385.67M | 320.53M | 331.14M | 306.44M | 265.02M | 269.81M | 231.97M | 207.14M | 211.08M | 207.77M | 143.12M | 155.91M | 120.82M | 94.35M | 82.46M | 74.71M | 66.69M | 49.61M | 30.56M | 25.6M | 21.3M | 17M | 10.4M |
| Operating CF Growth % | 98.65% | 3.7% | 8.48% | 19.93% | -3.05% | 9.76% | 18.43% | 10.75% | 20.32% | -3.21% | 8.06% | 15.63% | -1.77% | 16.31% | 11.99% | -1.87% | 1.59% | 45.17% | -8.2% | 29.04% | 28.06% | 14.41% | 10.37% | 12.02% | 34.45% | 62.32% | 19.38% | 20.19% | 25.29% | 63.46% | - |
| Net Income | 587.79M | 597.04M | 537.13M | 468.13M | 396.92M | 399.59M | 372.94M | 352.79M | 267.08M | 258.26M | 338.81M | 241.05M | 211.54M | 198.64M | 188.81M | 171.05M | 150.21M | 144.95M | 125.02M | 109.57M | 82.92M | 71.77M | 58.02M | 51.44M | 40.85M | 33.4M | 25.28M | 18.6M | 12.6M | 8.9M | 6.5M |
| Depreciation & Amortization | 203.39M | 188.67M | 155.59M | 137.73M | 129.72M | 107.32M | 57.61M | 60.46M | 57.28M | 48.29M | 38.05M | 31.35M | 34.44M | 35.78M | 33.78M | 36.85M | 37.34M | 34.34M | 30.65M | 28.56M | 24.26M | 18.32M | 14.66M | 17.54M | 18.28M | 16.52M | 11.87M | 9.8M | 6.6M | 4.7M | 3M |
| Deferred Taxes | -9.93M | -3.54M | -32.02M | -42.65M | -8.71M | 0 | 10.63M | -2.28M | -1.91M | 4.88M | 4.53M | -969K | -1.03M | 3.17M | -3.76M | -1.81M | -5.83M | -4.32M | -4.83M | -7.19M | 505K | 3.03M | -693K | 1.46M | -2.07M | 1.25M | -2.1M | -2.9M | -1.2M | -1.2M | -900K |
| Other Non-Cash Items | 28.07M | -11.37M | 4.68M | 45.56M | 44M | -4.6M | 171K | 196K | 141K | -9.05M | -130.65M | -28.98M | -12.02M | -25.25M | -11.16M | -18.35M | -24.57M | -4.47M | 4M | 9.06M | -1.34M | 6.99M | 1.35M | 3.01M | 3.82M | 3.02M | 1.3M | 1M | 700K | 500K | -100K |
| Working Capital Changes | -80.84M | -105.77M | -28.54M | -25.24M | -79.64M | 7.85M | 27.91M | -16.43M | 31.55M | -16.04M | 50.6M | 37.62M | 9.2M | 17.52M | 2.31M | -6.37M | 39.86M | 23.65M | -11.72M | 15.91M | 6.1M | -5.75M | 7.24M | -208K | 5.82M | -4.59M | -5.78M | -900K | 2.6M | 4.1M | 1.9M |
| Cash from Investing | -76.55M | -392.77M | -144.32M | -95.39M | -2.03B | -135.99M | -73.63M | -56.1M | -48.53M | -347.31M | -158.41M | -64.88M | -70.71M | -20.41M | -58.85M | -29.34M | -75.95M | 1.22M | -119.27M | -39.99M | -49.12M | -111.13M | 54.4M | -48.57M | -55.21M | -50.2M | -20.85M | -39.4M | -10.6M | -5.8M | -6M |
| Purchase of Investments | -15.76M | -18.87M | 0 | -11.01M | -878K | -18.79M | -2.74M | -11.13M | -12.47M | 0 | -18.14M | -24.26M | -20.41M | -15.61M | -15M | 0 | 0 | 0 | -52.01M | -17.95M | -62K | 0 | 0 | -32.41M | -45.29M | -17.8M | 0 | -22.9M | 0 | 0 | -200K |
| Sale/Maturity of Investments | 119.2M | 83.16M | 0 | 95.39M | 1.98B | 2.18M | 6.75M | 14.4M | 12.46M | 0 | 17.24M | 19.83M | 14.32M | 14.42M | 0 | 0 | 0 | 25.26M | 44.39M | 17.21M | 0 | 3.03M | 98.72M | 0 | 0 | 0 | 227K | 0 | 1.4M | 0 | 300K |
| Net Investment Activity | 103.44M | 64.29M | 0 | 84.38M | 1.98B | -16.61M | 4.01M | 3.27M | -11K | 0 | -896K | -4.44M | -6.09M | -1.19M | -15M | 0 | 0 | 25.26M | -7.62M | -742K | -62K | 3.03M | 98.72M | -32.41M | -45.29M | -17.8M | 227K | -22.9M | 1.4M | 0 | 100K |
| Acquisitions | 19.21M | -348.25M | 0 | -23.59M | -1.98B | -58.06M | -1K | -3.27M | -15M | -303.09M | -109.77M | -34.76M | -46.87M | -705K | -21.33M | 0 | -55.18M | 0 | -75.87M | 0 | -28.28M | -92.22M | -6.48M | -7.7M | 100K | -2.26M | -9.78M | 0 | 0 | 0 | 0 |
| Other Investing | -83.16M | 0 | -58.64M | -95.39M | -1.98B | 0 | 1K | 3.27M | 0 | -7.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300K |
| Cash from Financing | -748.93M | -407.82M | -560.85M | -632.02M | 1.34B | -322.71M | -218.07M | -214.27M | -320.04M | -8.16M | -91M | -187.33M | -276.73M | -238.41M | -158.72M | -199.12M | -151.57M | -110.42M | -73.58M | -74.21M | -4.05M | -2.12M | -109.41M | -19.83M | -5.25M | -449K | -1.92M | 8.1M | 200K | 100K | -300K |
| Dividends Paid | -3.56M | -159.97M | -150.67M | -138.6M | -125.93M | -117.93M | -110.44M | -100.05M | -89.41M | -80.9M | -74.22M | -66.55M | -61.01M | -56M | -49.98M | -43.95M | -38.49M | -34.77M | -25.85M | -14.65M | -10.04M | -8.84M | -7.74M | -6.67M | -5.38M | -4.01M | -3.26M | -1.4M | 0 | 0 | 0 |
| Share Repurchases | -202.06M | -300.46M | -235.24M | -176.72M | -18.64M | -264.7M | -199.63M | -220.37M | -303.95M | -260.98M | -356.83M | -256.22M | -279.83M | -332.17M | -153.64M | -216.58M | -192.82M | -103.83M | -77.87M | -80.3M | -16.25M | -13.51M | -110.51M | -22.11M | -4.06M | -459K | -1.04M | -900K | 0 | -100K | 0 |
| Stock Issued | 12.27M | 12.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.56M | 15.61M | 16.63M | 20.22M | 8.84M | 8.95M | 4.19M | 4.02M | 2.38M | 2.9M | 200K | 100K | 0 |
| Net Stock Activity | -189.79M | -288.19M | -235.24M | -176.72M | -18.64M | -264.7M | -199.63M | -220.37M | -303.95M | -260.98M | -356.83M | -256.22M | -279.83M | -332.17M | -153.64M | -216.58M | -192.82M | -103.83M | -57.31M | -64.69M | 376K | 6.71M | -101.67M | -13.16M | 130K | 3.56M | 1.35M | 2M | 200K | 0 | 0 |
| Debt Issuance (Net) | -2M | -1000K | -1000K | -1000K | 1000K | 0 | 0 | 0 | 0 | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -450.58M | 41.93M | 75.05M | 58.3M | 70.45M | 59.92M | 91.99M | 106.15M | 73.33M | 8.67M | 75.04M | 100.44M | 64.11M | 149.76M | 44.91M | 61.41M | 79.74M | 28.18M | 9.57M | 7.39M | 5.61M | 0 | 0 | 0 | 0 | 0 | 0 | 7.5M | 0 | 100K | -300K |
| Net Change in Cash | -14.18M | -71.28M | -2.46M | -77.83M | -178.59M | 96.26M | 225.81M | 151.18M | 13.89M | -33.68M | 69.49M | 42.54M | -80.25M | 7.58M | 7.36M | -14.06M | -20.58M | 98.33M | -50.85M | 42.28M | 67.09M | -19.12M | 27.45M | 6.31M | 6.24M | -1.05M | 7.79M | -5.8M | 200K | 11.1M | 4.1M |
| Exchange Rate Effect | 12.4M | 3.05M | 2.36M | 4.01M | -22.43M | -263K | 11.67M | -5.59M | -3.21M | 1.26M | -12.24M | -11.7M | 2.17M | -3.41M | -7.04M | 7.27M | -4.14M | -237K | -1.12M | 576K | -556K | -220K | 0 | 0 | 0 | 0 | 0 | -100K | -10.7M | -200K | 0 |
| Cash at Beginning | 284.52M | 422.98M | 425.44M | 503.27M | 681.87M | 585.61M | 359.8M | 208.62M | 194.73M | 228.41M | 158.91M | 116.38M | 196.63M | 189.04M | 181.69M | 195.74M | 216.32M | 117.99M | 168.83M | 126.55M | 59.46M | 78.58M | 51.13M | 44.82M | 38.58M | 39.63M | 31.84M | 37.6M | 26.8M | 15.7M | 11.6M |
| Cash at End | 277.41M | 351.69M | 422.98M | 425.44M | 503.27M | 681.87M | 585.61M | 359.8M | 208.62M | 194.73M | 228.41M | 158.91M | 116.38M | 196.63M | 189.04M | 181.69M | 195.74M | 216.32M | 117.99M | 168.83M | 126.55M | 59.46M | 78.58M | 51.13M | 44.82M | 38.58M | 39.63M | 31.8M | 27M | 26.8M | 15.7M |
| Interest Paid | 0 | 54.81M | 65.92M | 76.52M | 29.52M | 8.02M | 12.88M | 19.51M | 15.68M | 8.47M | 3.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Taxes Paid | 0 | 103.17M | 157.01M | 91.17M | 76.25M | 46.59M | 69.09M | 90M | 68.71M | 74.79M | 87.51M | 64.75M | 67.15M | 53.15M | 73.22M | 36.87M | 38.45M | 64.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 682.87M | 617.45M | 614.66M | 584.79M | 487.12M | 493.9M | 428.2M | 367.77M | 352.15M | 283.67M | 283.4M | 280.76M | 247.28M | 251.29M | 209.44M | 177.79M | 190.31M | 183.73M | 107.34M | 116.66M | 97.13M | 72.41M | 44.62M | 66.25M | 56.67M | 19.46M | 19.26M | 9.1M | 9.3M | 11.2M | 4M |
| FCF Growth % | 20.9% | 0.46% | 5.11% | 20.05% | -1.37% | 15.34% | 16.43% | 4.44% | 24.14% | 0.09% | 0.94% | 13.54% | -1.6% | 19.98% | 17.8% | -6.58% | 3.58% | 71.16% | -7.98% | 20.1% | 34.14% | 62.27% | -32.65% | 16.9% | 191.17% | 1.06% | 111.64% | -2.15% | -16.96% | 180% | - |
Working capital volatility
As reported in recent financial statements, FactSet’s OCF/NI ratio has exhibited significant volatility, ranging from a low of 0.58 in 2025Q1 to a high of 1.82 in 2024Q4, suggesting that reported net income is frequently decoupled from the actual cash generated by core operations.
The wide variance in the conversion of net income to operating cash flow indicates that non-cash adjustments and timing differences in accruals are material to the company's bottom line. Investors should monitor whether this inconsistency stems from recurring shifts in deferred revenue or if it reflects a more structural challenge in maintaining cash-generative efficiency.
Based on FactSet’s reported figures, free cash flow margins have fluctuated between 10.6% and 39.2% over the last ten quarters, highlighting a lack of predictability in the company's ability to convert revenue into discretionary cash flow after accounting for necessary capital expenditures and operational requirements.
The inconsistency in FCF margins appears to be driven by the lumpy nature of working capital changes rather than a fundamental decline in the underlying subscription business. This volatility warrants further investigation into whether billing cycles or seasonal expense patterns are creating artificial noise in the quarterly cash flow trajectory.
According to recent SEC filings, FactSet has experienced significant working capital outflows, including a $143.4 million drain in 2025Q1, which suggests that the timing of client collections and vendor payments is creating periodic liquidity pressure that obscures the company's true operational cash-generating capacity.
The frequent swings in working capital suggest that the company's cash flow is highly sensitive to the timing of annual subscription renewals and potential delays in collections. This dynamic may indicate that FactSet is providing more flexible payment terms to retain clients, which could be a defensive response to competitive pressures in the institutional research space.
Based on the provided data, FactSet has consistently utilized cash for share repurchases, such as the $163.0 million deployed in 2026Q2, while simultaneously managing dividend payments, indicating a management priority toward returning capital to shareholders despite the observed volatility in quarterly operating cash flow generation.
The aggressive pace of share repurchases, particularly when operating cash flow is under pressure, suggests a high level of confidence in the long-term stability of the subscription model. However, investors should monitor whether this capital return strategy remains sustainable if working capital outflows continue to periodically constrain the company's free cash flow.
Quick answers to the most common questions about buying FDS stock.
FactSet Research Systems Inc. (FDS) generated $726.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
FactSet Research Systems Inc. (FDS) generated $617.5M 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.
FactSet Research Systems Inc. (FDS) spent $108.8M 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, FactSet Research Systems Inc. (FDS) returned $160.0M to shareholders via cash dividends and spent $300.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.