Equifax Reports Second Quarter 2010 Results

ATLANTA, July 28 /PRNewswire-FirstCall/ --

    --  Second quarter revenue was $460.7 million, up 7 percent from the second
        quarter of 2009.


    --  Second quarter diluted EPS from continuing operations attributable to
        Equifax was $0.45 and second quarter adjusted EPS was $0.58.


Equifax Inc. (NYSE: EFX) today announced financial results for the quarter ended June 30, 2010.  The company reported revenue from continuing operations of $460.7 million in the second quarter of 2010, a 7 percent increase from the second quarter of 2009.  Revenue increased 6 percent from the prior year excluding the favorable effect of foreign exchange rates.  Second quarter 2010 net income from continuing operations attributable to Equifax was $57.7 million, a 2 percent increase from the prior year.  Diluted earnings per share ("EPS") from continuing operations attributable to Equifax for the second quarter of 2010 was $0.45 compared to $0.44 in the same period of the prior year.  On a non-GAAP basis, adjusted EPS attributable to Equifax, which includes the operating results of discontinued operations, but excludes the impact of acquisition-related amortization expense and the gain on the sale of our APPRO product line, was $0.58 compared to $0.57 in the second quarter of 2009.  

(Logo:  http://www.newscom.com/cgi-bin/prnh/20060224/CLF037LOGO )

(Logo:  https://photos.prnewswire.com/prnh/20060224/CLF037LOGO )

"For the second quarter, we experienced broad-based revenue growth that was better than expected as overall market conditions began to improve and we continued to benefit from our new product innovations.  At the individual business unit level, International, TALX, North America Personal Solutions, and North America Commercial all exceeded our expectations.  US Consumer Information Solutions revenue was flat, in line with our expectations, while they significantly improved their operating margin from the first quarter," said Richard F. Smith, Equifax's Chairman and Chief Executive Officer. "We continue to be optimistic and expect improved, year-over-year performance for the third quarter consistent with the full year outlook we expressed at the beginning of the year."

Second Quarter 2010 Report

    --  Revenue increased 7 percent versus the second quarter of 2009.


    --  Operating margin from continuing operations was 23.0 percent for the
        second quarter of 2010, down from an operating margin of 23.8 percent in
        the second quarter of 2009.


    --  We recorded a gain from the sale of our APPRO product line in April of
        approximately $12 million, after tax. On July 1, 2010, we completed the
        sale of our Direct Marketing Services division for $117 million, subject
        to certain adjustments. Both of these businesses are reported as
        discontinued operations and were previously included in the results of
        our U.S. Consumer Information Solutions segment.


    --  Total debt at June 30, 2010 was $1.07 billion, down $107.2 million from
        December 31, 2009.


    --  We repurchased 1.7 million of our common shares on the open market for
        $55.4 million during the second quarter of 2010. At June 30, 2010, our
        remaining authorization for future share repurchases was $207.2 million.


U.S. Consumer Information Solutions (USCIS)

Total revenue was $184.6 million in the second quarter of 2010 compared to $184.7 million in the second quarter of 2009.  

    --  Online Consumer Information Solutions revenue was $120.3 million, down 7
        percent from a year ago.
    --  Mortgage Solutions revenue was $28.8 million, up 1 percent from a year
        ago.
    --  Consumer Financial Marketing Services revenue was $35.5 million, up 30
        percent when compared to a year ago.


Operating margin for USCIS was 37.1 percent in the second quarter of 2010 compared to 37.4 percent in the second quarter of 2009.

International

Total revenue was $118.2 million in the second quarter of 2010, a 12 percent increase over the second quarter of 2009.  In local currency, revenue was up 7 percent compared to the second quarter of 2009.  

    --  Latin America revenue was $56.7 million, up 12 percent in local currency
        and 21 percent in U.S. dollars from a year ago.
    --  Europe revenue was $32.5 million, up 4 percent in local currency, but
        down 1 percent in U.S. dollars from a year ago.
    --  Canada Consumer revenue was $29.0 million, up 1 percent in local
        currency and 15 percent in U.S. dollars from a year ago.


Operating margin for International was 25.4 percent in the second quarter of 2010 compared to 25.3 percent in the second quarter of 2009.

TALX

Total revenue was $99.0 million in the second quarter of 2010, a 15 percent increase over the second quarter of 2009.  

    --  The Work Number revenue was $50.0 million, up 28 percent from a year
        ago.
    --  Tax and Talent Management Services revenue was $49.0 million, up 4
        percent from a year ago.


Operating margin for TALX was 23.2 percent in the second quarter of 2010, consistent with the operating margin in the second quarter of 2009.  

North America Personal Solutions

Revenue was $40.3 million, an 8 percent increase from the second quarter of 2009. Operating margin was 25.4 percent, up from 21.5 percent in the second quarter of 2009.    

North America Commercial Solutions

Revenue was $18.6 million, up 13 percent in local currency and up 18 percent in U.S. dollars compared to the second quarter of 2009.  Operating margin was 20.2 percent, up from 15.4 percent in the second quarter of 2009.

Third Quarter 2010 Outlook

Based on the current level of domestic and international business activity and current foreign exchange rates, consolidated revenue for the third quarter of 2010 is expected to be up in the mid to upper single-digits from the year-ago quarter.  Third quarter 2010 adjusted EPS, which excludes the impact of acquisition-related amortization expense and the gain that will be recognized from the DMS sale, is expected to be between $0.55 and $0.59.  

About Equifax (www.equifax.com)

Equifax empowers businesses and consumers with information they can trust. A global leader in information solutions, we leverage one of the largest sources of consumer and commercial data, along with advanced analytics and proprietary technology, to create customized insights that enrich both the performance of businesses and the lives of consumers.

With a strong heritage of innovation and leadership, Equifax continuously delivers innovative solutions with the highest integrity and reliability.  Businesses – large and small – rely on us for consumer and business credit intelligence, portfolio management, fraud detection, decisioning technology, marketing tools, and much more.  We empower individual consumers to manage their personal credit information, protect their identity, and maximize their financial well-being.

Headquartered in Atlanta, Georgia, Equifax Inc. operates in the U.S. and 14 other countries. Equifax is a member of Standard & Poor's (S&P) 500® Index. Our common stock is traded on the New York Stock Exchange under the symbol EFX.

Earnings Conference Call and Audio Webcast

In conjunction with this release, Equifax will host a conference call tomorrow, July 29, 2010, at 8:30 a.m. (EDT) via a live audio webcast.  To access the webcast, go to the Investor Center of our website at www.equifax.com. The discussion will be available via replay at the same site shortly after the conclusion of the webcast.  This press release is also available at that website.

Non-GAAP Financial Measures

This earnings release presents diluted EPS attributable to Equifax which includes the results of discontinued operations, but excludes acquisition-related amortization expense, gain from sale of business and a restructuring charge in the prior year, all net of tax.  These are important financial measures for Equifax but are not financial measures as defined by GAAP.

These non-GAAP financial measures should be reviewed in conjunction with the relevant GAAP financial measures and are not presented as an alternative measure of EPS as determined in accordance with GAAP.  

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures and related notes are presented in the Q&A.  This information can also be found under "Investor Center/GAAP/Non-GAAP Measures" on our website at www.equifax.com.

Forward-Looking Statements

Management believes certain statements in this earnings release may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements are made on the basis of management's views and assumptions regarding future events and business performance as of the time the statements are made.  Management does not undertake any obligation to update any forward-looking statements.

Actual results may differ materially from those expressed or implied.  Such differences may result from actions taken by Equifax, including restructuring or strategic initiatives (including capital investments or asset acquisitions or dispositions), as well as from developments beyond Equifax's control, including but not limited to changes in worldwide and U.S. economic conditions that materially impact consumer spending, consumer debt and employment, changes in demand for Equifax's products and services, our ability to develop new products and services, pricing and other competitive pressures, our ability to achieve targeted cost efficiencies, risks relating to illegal third party efforts to access data, risks associated with our ability to complete and integrate acquisitions and other investments, changes in laws and regulations governing our business, including federal or state responses to identity theft concerns, and the outcome of our pending litigation.  Certain additional factors are set forth in Equifax's Annual Report on Form 10-K for the year ended December 31, 2009 under Item 1A, "Risk Factors", and our other filings with the Securities and Exchange Commission.


EQUIFAX

CONSOLIDATED STATEMENTS OF INCOME

                                                             Three Months Ended

                                                             June 30,

                                                             2010     2009

(In millions, except per share amounts)                      (Unaudited)

Operating revenue                                            $ 460.7  $ 429.1



Operating expenses:

Cost of services (exclusive of depreciation and amortization
below)                                                       188.3    180.4

Selling, general and administrative expenses                 126.9    111.1

Depreciation and amortization                                39.7     35.6

Total operating expenses                                     354.9    327.1

Operating income                                             105.8    102.0

Interest expense                                             (14.1)   (14.5)

Other income, net                                            0.8      3.1

Consolidated income from continuing operations before income
taxes                                                        92.5     90.6

Provision for income taxes                                   (32.7)   (32.7)

Consolidated income from continuing operations               59.8     57.9

Discontinued operations, net of tax                          13.6     3.2

Consolidated net income                                      73.4     61.1

Less: Net income attributable to noncontrolling interests    (2.1)    (1.5)

Net income attributable to Equifax                           $ 71.3   $ 59.6



Amounts attributable to Equifax:

Income from continuing operations, net of tax                $ 57.7   $ 56.4

Discontinued operations, net of tax                          13.6     3.2

Net income                                                   $ 71.3   $ 59.6



Basic earnings per common share:

Income from continuing operations attributable to Equifax    $ 0.46   $ 0.44

Discontinued operations attributable to Equifax              0.11     0.03

Net income attributable to Equifax                           $ 0.57   $ 0.47



Weighted-average shares used in computing basic earnings per
share                                                        125.7    126.3



Diluted earnings per common share:

Income from continuing operations attributable to Equifax    $ 0.45   $ 0.44

Discontinued operations attributable to Equifax              0.11     0.03

Net income attributable to Equifax                           $ 0.56   $ 0.47



Weighted-average shares used in computing diluted earnings
per share                                                    127.3    127.8



Dividends per common share                                   $ 0.04   $ 0.04






EQUIFAX

CONSOLIDATED STATEMENTS OF INCOME

                                                               Six Months Ended

                                                               June 30,

                                                               2010     2009

(In millions, except per share amounts)                        (Unaudited)

Operating revenue                                              $ 903.7  $ 855.6



Operating expenses:

Cost of services (exclusive of depreciation and amortization
below)                                                         378.4    357.5

Selling, general and administrative expenses                   236.4    228.8

Depreciation and amortization                                  78.8     70.4

Total operating expenses                                       693.6    656.7

Operating income                                               210.1    198.9

Interest expense                                               (28.3)   (28.8)

Other income, net                                              0.3      5.6

Consolidated income from continuing operations before income
taxes                                                          182.1    175.7

Provision for income taxes                                     (66.4)   (65.3)

Consolidated income from continuing operations                 115.7    110.4

Discontinued operations, net of tax                            16.3     6.8

Consolidated net income                                        132.0    117.2

Less: Net income attributable to noncontrolling interests      (4.0)    (3.2)

Net income attributable to Equifax                             $ 128.0  $ 114.0



Amounts attributable to Equifax:

Income from continuing operations, net of tax                  $ 111.7  $ 107.2

Discontinued operations, net of tax                            16.3     6.8

Net income                                                     $ 128.0  $ 114.0



Basic earnings per common share:

Income from continuing operations attributable to Equifax      $ 0.89   $ 0.85

Discontinued operations attributable to Equifax                0.13     0.05

Net income attributable to Equifax                             $ 1.02   $ 0.90



Weighted-average shares used in computing basic earnings per
share                                                          126.0    126.3



Diluted earnings per common share:

Income from continuing operations attributable to Equifax      $ 0.87   $ 0.84

Discontinued operations attributable to Equifax                0.13     0.05

Net income attributable to Equifax                             $ 1.00   $ 0.89



Weighted-average shares used in computing diluted earnings per
share                                                          127.7    127.6



Dividends per common share                                     $ 0.08   $ 0.08






EQUIFAX

CONSOLIDATED BALANCE SHEETS

                                                      June 30,     December 31,

                                                      2010         2009



(In millions, except par values)                      (Unaudited)

ASSETS



Current assets:

Cash and cash equivalents                             $ 70.1       $ 103.1

Trade accounts receivable, net of allowance for
doubtful accounts of $10.9 and $15.1 at
June 30, 2010 and December 31, 2009, respectively     260.5        258.7

Prepaid expenses                                      32.2         27.6

Other current assets                                  110.2        27.4



Total current assets                                  473.0        416.8



Property and equipment:

Capitalized internal-use software and system costs    293.6        316.6

Data processing equipment and furniture               171.7        184.2

Land, buildings and improvements                      166.1        164.5



Total property and equipment                          631.4        665.3



Less accumulated depreciation and amortization        (330.5)      (346.0)



Total property and equipment, net                     300.9        319.3

Goodwill                                              1,855.4      1,943.2

Indefinite-lived intangible assets                    95.5         95.5

Purchased intangible assets, net                      610.5        687.0

Other assets, net                                     96.8         88.7



Total assets                                          $ 3,432.1    $ 3,550.5



LIABILITIES AND EQUITY



Current liabilities:

Short-term debt and current maturities                $ 87.5       $ 154.2

Capitalized lease obligation                          -            29.0

Accounts payable                                      26.2         35.9

Accrued expenses                                      62.6         67.7

Accrued salaries and bonuses                          37.3         58.1

Deferred revenue                                      62.9         69.8

Other current liabilities                             93.2         77.5





Total current liabilities                             369.7        492.2



Long-term debt                                        979.4        990.9

Deferred income tax liabilities, net                  236.5        249.3

Long-term pension and other post-retirement benefit
liabilities                                           117.3        142.5

Other long-term liabilities                           50.3         60.6



Total liabilities                                     1,753.2      1,935.5



Equifax shareholders' equity:

Preferred stock, $0.01 par value: Authorized shares -
10.0; Issued shares - none                            -            -

Common stock, $1.25 par value: Authorized shares -
300.0;

Issued shares - 189.3 at June 30, 2010 and December
31, 2009;

Outstanding shares - 125.0 and 126.2 at June 30, 2010
and December 31, 2009, respectively                   236.6        236.6

Paid-in capital                                       1,101.0      1,102.0

Retained earnings                                     2,612.1      2,494.2

Accumulated other comprehensive loss                  (332.2)      (318.7)

Treasury stock, at cost, 62.2 shares and 61.0 shares
at June 30, 2010 and December 31, 2009,
respectively                                          (1,912.6)    (1,871.7)

Stock held by employee benefits trusts, at cost, 2.1
shares at
June 30, 2010 and December 31, 2009                   (41.2)       (41.2)

Total Equifax shareholders' equity                    1,663.7      1,601.2

Noncontrolling interests                              15.2         13.8

Total equity                                          1,678.9      1,615.0



Total liabilities and equity                          $ 3,432.1    $ 3,550.5






EQUIFAX

CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                              Six Months Ended

                                                              June 30,

                                                              2010     2009

(In millions)                                                 (Unaudited)

Operating activities:

Consolidated net income                                       $ 132.0  $ 117.2

Adjustments to reconcile consolidated net income to net cash
provided by operating activities:

Gain on divestiture                                           (12.3)   -

Depreciation and amortization                                 84.3     77.3

Stock-based compensation expense                              10.9     9.8

Tax effects of stock-based compensation plans                 1.4      0.1

Excess tax benefits from stock-based compensation plans       (1.4)    (0.5)

Deferred income taxes                                         0.6      6.7

Changes in assets and liabilities, excluding effects of
acquisitions:

Accounts receivable, net                                      (8.4)    6.4

Prepaid expenses and other current assets                     (1.2)    (10.2)

Other assets                                                  4.0      (5.5)

Current liabilities, excluding debt                           (41.6)   (42.2)

Other long-term liabilities, excluding debt                   (29.4)   (13.5)



Cash provided by operating activities                         138.9    145.6



Investing activities:

Capital expenditures                                          (66.9)   (34.0)

Acquisitions, net of cash acquired                            (14.7)   -

Cash received from divestiture                                66.7     -

Dividend from unconsolidated affiliate                        1.0      1.5



Cash used in investing activities                             (13.9)   (32.5)



Financing activities:

Net short-term borrowings (repayments)                        (66.9)   282.4

Net repayments under long-term revolving credit facilities    (5.0)    (370.0)

Payments on long-term debt                                    (18.7)   (6.5)

Treasury stock purchases                                      (64.8)   (9.1)

Dividends paid to Equifax shareholders                        (9.9)    (10.1)

Dividends paid to noncontrolling interests                    (2.3)    (2.5)

Proceeds from exercise of stock options                       12.4     4.8

Excess tax benefits from stock-based compensation plans       1.4      0.5

Other                                                         (0.5)    (0.5)

Cash used in financing activities                             (154.3)  (111.0)



Effect of foreign currency exchange rates on cash and cash
equivalents                                                   (3.7)    3.3



(Decrease) increase in cash and cash equivalents              (33.0)   5.4



Cash and cash equivalents, beginning of period                103.1    58.2



Cash and cash equivalents, end of period                      $ 70.1   $ 63.6






Common Questions & Answers (Unaudited)

(Dollars in millions)



1. Can you provide a further analysis of operating revenue and operating
income by operating segment?

Operating revenue and operating income consist of the following components:



(in millions)             Three Months Ended June 30,

                                                                Local Currency

Operating revenue:        2010     2009     $ Change  % Change  % Change*

Online Consumer
Information Solutions     $ 120.3  $ 128.7  $ (8.4)   -7%

Mortgage Solutions        28.8     28.6     0.2       1%

Consumer Financial
Marketing Services        35.5     27.4     8.1       30%

Total U.S. Consumer
Information Solutions     184.6    184.7    (0.1)     0%

Europe                    32.5     32.9     (0.4)     -1%       4%

Latin America             56.7     47.1     9.6       21%       12%

Canada Consumer           29.0     25.2     3.8       15%       1%

Total International       118.2    105.2    13.0      12%       7%

The Work Number           50.0     39.0     11.0      28%

Tax and Talent Management
Services                  49.0     47.0     2.0       4%

Total TALX                99.0     86.0     13.0      15%

North America Personal
Solutions                 40.3     37.5     2.8       8%

North America Commercial
Solutions                 18.6     15.7     2.9       18%       13%

Total operating revenue   $ 460.7  $ 429.1  $ 31.6    7%        6%






(in millions)             Six Months Ended June 30,

                                                                Local Currency

Operating revenue:        2010     2009     $ Change  % Change  % Change*

Online Consumer
Information Solutions     $ 240.0  $ 259.6  $ (19.6)  -8%

Mortgage Solutions        52.0     54.0     (2.0)     -4%

Consumer Financial
Marketing Services        65.7     54.7     11.0      20%

Total U.S. Consumer
Information Solutions     357.7    368.3    (10.6)    -3%

Europe                    66.4     66.0     0.4       1%        -1%

Latin America             111.8    93.0     18.8      20%       9%

Canada Consumer           56.2     47.0     9.2       20%       3%

Total International       234.4    206.0    28.4      14%       4%

The Work Number           99.7     79.6     20.1      25%

Tax and Talent Management
Services                  94.6     94.3     0.3       0%

Total TALX                194.3    173.9    20.4      12%

North America Personal
Solutions                 80.0     75.9     4.1       5%

North America Commercial
Solutions                 37.3     31.5     5.8       18%       13%

Total operating revenue   $ 903.7  $ 855.6  $ 48.1    6%        3%






(in millions)        Three Months Ended June 30,

                              Operating           Operating

Operating income:    2010     Margin     2009     Margin     $ Change  % Change

U.S. Consumer
Information
Solutions            $ 68.3   37.1%      $ 69.1   37.4%      $ (0.8)   -1%

International        30.1     25.4%      26.6     25.3%      3.5       13%

TALX                 23.0     23.2%      20.0     23.2%      3.0       15%

North America
Personal Solutions   10.2     25.4%      8.0      21.5%      2.2       27%

North America
Commercial Solutions 3.7      20.2%      2.4      15.4%      1.3       54%

General Corporate
Expense              (29.5)   nm         (24.1)   nm         (5.4)     -23%

Total operating
income               $ 105.8  23.0%      $ 102.0  23.8%      $ 3.8     4%






(in millions)        Six Months Ended June 30,

                              Operating           Operating

Operating income:    2010     Margin     2009     Margin     $ Change  % Change

U.S. Consumer
Information
Solutions            $ 128.4  35.9%      $ 138.8  37.7%      $ (10.4)  -8%

International        58.8     25.1%      55.5     26.9%      3.3       6%

TALX                 44.5     22.9%      38.8     22.3%      5.7       15%

North America
Personal Solutions   20.2     25.3%      14.0     18.4%      6.2       45%

North America
Commercial Solutions 8.1      21.9%      4.7      14.9%      3.4       73%

General Corporate
Expense              (49.9)   nm         (52.9)   nm         3.0       5%

Total operating
income               $ 210.1  23.3%      $ 198.9  23.3%      $ 11.2    6%



nm - not meaningful

* Reflects percentage change in revenue conforming 2010 results using 2009
exchange rates.






Common Questions & Answers (Unaudited)

(Dollars in millions)



2. What drove the fluctuation in the effective tax rate?

Our effective income tax rate from continuing operations was 35.3% for
the three months ended June 30, 2010, down from 36.1% for the same period
in 2009, due primarily to the impact of a favorable UK audit settlement
recorded during the second quarter of 2010.



3. Can you provide depreciation and amortization by segment?

Depreciation and amortization are as follows:



                                    Three Months Ended  Six Months Ended

                                    June 30,            June 30,

                                    2010    2009        2010    2009

U.S. Consumer Information Solutions $ 9.9   $ 8.5       $ 19.9  $ 16.8

International                       6.2     5.8         12.1    11.1

TALX                                16.8    15.4        33.4    30.9

North America Personal Solutions    1.4     1.1         2.7     2.2

North America Commercial Solutions  1.6     1.4         3.1     2.8

General Corporate Expense           3.8     3.4         7.6     6.6

Total depreciation and amortization $ 39.7  $ 35.6      $ 78.8  $ 70.4






4. What was the currency impact on the foreign operations?

The U.S. dollar impact on operating revenue and operating income is as
follows:



                  Three Months Ended June 30, 2010

                  Operating Revenue  Operating Income

                  Amount  %          Amount  %

Canada Consumer   $ 3.5   14%        $ 1.3   13%

Canada Commercial 0.7     13%        0.3     12%

Europe            (1.6)   -5%        (0.3)   -6%

Latin America     3.9     8%         0.2     2%






                  Six Months Ended June 30, 2010

                  Operating Revenue  Operating Income

                  Amount  %          Amount  %

Canada Consumer   $ 7.9   17%        $ 3.1   17%

Canada Commercial 1.7     16%        0.7     15%

Europe            0.9     1%         0.1     1%

Latin America     10.7    12%        1.0     4%






5. What are the 2009 and 2008 quarterly revenue and operating income
impacts of the discontinued operations on the U.S. Consumer Information
Solutions segment?



        U.S.Consumer Information Solutions

        Operating Revenue      Operating Income       Operating Margin

        As Reported  Adjusted  As Reported  Adjusted  As Reported  Adjusted

Q1 2009 $ 210.0      $ 183.6   $ 75.5       $ 69.7    36%          38%

Q2 2009 211.0        184.7     74.3         69.1      35%          37%

Q3 2009 200.7        173.8     69.4         63.0      35%          36%

Q4 2009 199.0        170.1     66.0         57.6      33%          34%

2009    $ 820.7      $ 712.2   $ 285.2      $ 259.4   35%          36%



Q1 2008 $ 233.2      $ 202.7   $ 90.1       $ 81.8    39%          40%

Q2 2008 228.6        198.0     86.9         77.9      38%          39%

Q3 2008 220.6        190.8     84.2         75.3      38%          39%

Q4 2008 208.4        177.2     75.9         63.9      36%          36%

2008    $ 890.8      $ 768.7   $ 337.1      $ 298.9   38%          39%






Reconciliations of Non-GAAP Financial Measures to the Comparable GAAP Financial
Measures (Unaudited)

(Dollars in millions, except per share amounts)



A. Reconciliation of net income attributable to Equifax to diluted EPS
attributable to Equifax, adjusted for acquisition-related
amortization expense, gain from sale of business and restructuring charge:



                                         Three Months Ended

                                         June 30,

                                         2010    2009        $ Change  % Change



Net income attributable to Equifax       $ 71.3  $ 59.6      $ 11.7    20%



 Gain from sale of business, net of tax
 (1)                                     (11.9)  -           (11.9)    nm



Net income attributable to Equifax,
adjusted for gain from sale of business  59.4    59.6        (0.2)     0%



 Acquisition-related amortization
 expense, net of tax                     14.7    13.5        1.2       9%



Net income attributable to Equifax,
adjusted for gain from sale of
business and acquisition-related
amortization expense                     $ 74.1  $ 73.1      $ 1.0     1%



Diluted EPS attributable to Equifax,
adjusted for gain from sale of
business and acquisition-related
amortization expense                     $ 0.58  $ 0.57      $ 0.01    2%



Weighted-average shares used in
computing diluted EPS                    127.3   127.8






                                           Six Months Ended

                                           June 30,

                                           2010     2009     $ Change  % Change



Net income attributable to Equifax         $ 128.0  $ 114.0  $ 14.0    12%



 Gain from sale of business, net of tax
 (1)                                       (11.9)   -        (11.9)    nm



 Restructuring charges, net of tax (2)     -        5.4      (5.4)     nm



Net income attributable to Equifax,
adjusted for gain from sale of
business and restructuring charges         116.1    119.4    (3.3)     -3%



 Acquisition-related amortization expense,
 net of tax                                29.7     27.0     2.7       10%



Net income attributable to Equifax,
adjusted for gain from sale of
business, restructuring charges and
acquisition-related amortization expense   $ 145.8  $ 146.4  $ (0.6)   0%



Diluted EPS, adjusted for gain from sale
of business,
restructuring charges and
acquisition-related amortization expense   $ 1.14   $ 1.15   $ (0.01)  0%



Weighted-average shares used in computing
diluted EPS                                127.7    127.6



nm - not meaningful

(1) Gain from sale of business includes gain from the sale of APPRO and certain
direct costs of dispositions, net of tax. See the Notes to
this reconciliation for additional detail.

(2) Restructuring charge includes $8.4 million of severance expense in the
first quarter of 2009. See the Notes to this reconciliation for
additional detail.





Notes to Reconciliations of Non-GAAP Financial Measures to the Comparable GAAP Financial Measures

Gain from Sale of Business – During the second quarter of 2010, the Company sold its APPRO loan origination software business.  The Company recorded an $11.9 million gain, net of tax which includes the gain from the sale along with certain direct costs of business dispositions.  Management believes excluding this gain from certain financial results provides meaningful supplemental information regarding our financial results for the three and six months ended June 30, 2010, as compared to 2009, since a gain of such an amount is not comparable among the periods.  This is consistent with how our management reviews and assesses Equifax's historical performance and is useful when planning, forecasting and analyzing future periods.

Restructuring Charge – During the first quarter of 2009, the Company recorded a restructuring charge primarily related to severance expense of $8.4 million, pretax, ($5.4 million, net of tax) in selling, general and administrative expenses on our Consolidated Statements of Income.  Management believes excluding this charge from certain financial results provides meaningful supplemental information regarding our financial results for the six months ended June 31, 2009, as compared to 2010, since a charge of such an amount is not comparable among the periods.  This is consistent with how our management reviews and assesses Equifax's historical performance and is useful when planning, forecasting and analyzing future periods.

Diluted EPS attributable to Equifax, adjusted for acquisition-related amortization expense and restructuring charge - We calculate this financial measure by excluding acquisition-related amortization expense and the 2009 restructuring charge, both net of tax, from the determination of net income attributable to Equifax in the calculation of diluted EPS.  Net income attributable to Equifax includes the results of our discontinued operation as management has had responsibility for operating profitability of this business during the period presented. These financial measures are not prepared in conformity with GAAP.  Management believes that these measures are useful because management excludes acquisition-related amortization expense and other items that are not comparable when measuring operating profitability, evaluating performance trends, and setting performance objectives, and it allows investors to evaluate our performance for different periods on a more comparable basis by excluding items that relate to acquisition-related intangible assets and items that impact comparability.

SOURCE Equifax Inc.