1550 Peachtree Street, N.W. Atlanta, Georgia 30309 |
Jeff Dodge | Dianne Bernez |
Investor Relations | Media Relations |
(404) 885-8804 | (404) 885-8325 |
jeff.dodge@equifax.com | dianne.bernez@equifax.com |
• | Revenue of $811.3 million was up 20 percent (22 percent in local currency) compared to the second quarter of 2015. |
• | Diluted EPS of $1.08 was up 17 percent compared to the second quarter of 2015. |
• | Adjusted EPS of $1.43 was up 24 percent compared to the second quarter of 2015. |
• | Net income attributable to Equifax of $130.9 million was up 18 percent compared to the second quarter of 2015. |
• | Adjusted EBITDA margin was 36.6 percent compared to 35.0 percent in the second quarter of 2015. |
• | Total revenue was $307.9 million in the second quarter of 2016 compared to $298.2 million in the second quarter of 2015, an increase of 3 percent. Operating margin for USIS was 43.5 percent in the second quarter of 2016 compared to 42.9 percent in the second quarter of 2015. Adjusted EBITDA margin for USIS was 50.4 percent in the second quarter of 2016 compared to 50.1 percent in the second quarter of 2015. |
• | Online Information Solutions revenue was $220.0 million, up 2 percent from the second quarter of 2015. |
• | Mortgage Solutions revenue was $35.0 million, up 6 percent from the second quarter of 2015. |
• | Financial Marketing Services revenue was $52.9 million, up 7 percent when compared to the second quarter of 2015. |
• | Total revenue was $218.8 million in the second quarter of 2016, up 51 percent from the second quarter of 2015 and a 62 percent increase on a local currency basis. Operating margin for International was 15.4 percent in the second quarter of 2016, compared to 19.7 percent in the second quarter of 2015. Adjusted EBITDA margin for International was 28.4 percent in the second quarter of 2016, compared to 25.9 percent in the second quarter of 2015. |
• | Europe revenue was $67.3 million, up 12 percent from the second quarter of 2015 and up 18 percent on a local currency basis. |
• | Latin America revenue was $46.9 million, down 8 percent from the second quarter of 2015 and up 14 percent on a local currency basis. |
• | Asia Pacific revenue was $72.3 million, driven largely by the Veda acquisition. |
• | Canada revenue was $32.3 million, flat from the second quarter of 2015 and up 5 percent on a local currency basis. |
• | Total revenue was $177.3 million in the second quarter of 2016, a 21 percent increase from the second quarter of 2015. Operating margin for Workforce Solutions was 44.2 percent in the second quarter of 2016 compared to 38.3 percent in the second quarter of 2015. Adjusted EBITDA margin for Workforce Solutions was 50.2 percent in the second quarter of 2016 compared to 45.4 percent in the second quarter of 2015. |
• | Verification Services revenue was $109.9 million, up 17 percent when compared to the second quarter of 2015. |
• | Employer Services revenue was $67.4 million, up 29 percent when compared to the second quarter of 2015. |
• | Revenue was $107.3 million, a 21 percent increase from the second quarter of 2015 and up 22 percent on a local currency basis. |
• | Operating margin was 24.0 percent compared to 27.8 percent in the second quarter of 2015. Adjusted EBITDA margin was 26.4 percent compared to 30.6 percent in the second quarter of 2015. |
Three Months Ended June 30, | ||||||||
2016 | 2015 | |||||||
(In millions, except per share amounts) | (Unaudited) | |||||||
Operating revenue | $ | 811.3 | $ | 678.1 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 285.8 | 220.8 | ||||||
Selling, general and administrative expenses | 231.6 | 218.7 | ||||||
Depreciation and amortization | 68.2 | 50.1 | ||||||
Total operating expenses | 585.6 | 489.6 | ||||||
Operating income | 225.7 | 188.5 | ||||||
Interest expense | (23.6 | ) | (16.2 | ) | ||||
Other expense, net | (0.8 | ) | (13.9 | ) | ||||
Consolidated income from operations before income taxes | 201.3 | 158.4 | ||||||
Provision for income taxes | (68.3 | ) | (45.9 | ) | ||||
Consolidated net income | 133.0 | 112.5 | ||||||
Less: Net income attributable to noncontrolling interests including redeemable noncontrolling interests | (2.1 | ) | (1.5 | ) | ||||
Net income attributable to Equifax | $ | 130.9 | $ | 111.0 | ||||
Basic earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 1.10 | $ | 0.94 | ||||
Weighted-average shares used in computing basic earnings per share | 119.2 | 118.6 | ||||||
Diluted earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 1.08 | $ | 0.92 | ||||
Weighted-average shares used in computing diluted earnings per share | 121.1 | 120.9 | ||||||
Dividends per common share | $ | 0.33 | $ | 0.29 |
June 30, 2016 | December 31, 2015 | |||||||
(In millions, except par values) | (Unaudited) | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 96.8 | $ | 93.3 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $9.1 and $7.5 at June 30, 2016 and December 31, 2015, respectively | 418.0 | 349.8 | ||||||
Prepaid expenses | 55.9 | 39.3 | ||||||
Other current assets | 56.5 | 79.2 | ||||||
Total current assets | 627.2 | 561.6 | ||||||
Property and equipment: | ||||||||
Capitalized internal-use software and system costs | 252.5 | 212.5 | ||||||
Data processing equipment and furniture | 264.8 | 247.8 | ||||||
Land, buildings and improvements | 202.3 | 194.6 | ||||||
Total property and equipment | 719.6 | 654.9 | ||||||
Less accumulated depreciation and amortization | (301.4 | ) | (288.1 | ) | ||||
Total property and equipment, net | 418.2 | 366.8 | ||||||
Goodwill | 3,971.6 | 2,571.0 | ||||||
Indefinite-lived intangible assets | 94.9 | 94.7 | ||||||
Purchased intangible assets, net | 1,404.9 | 827.9 | ||||||
Other assets, net | 124.0 | 79.5 | ||||||
Total assets | $ | 6,640.8 | $ | 4,501.5 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term debt and current maturities of long-term debt | $ | 447.5 | $ | 49.3 | ||||
Accounts payable | 43.4 | 40.6 | ||||||
Accrued expenses | 129.9 | 112.7 | ||||||
Accrued salaries and bonuses | 101.2 | 139.2 | ||||||
Deferred revenue | 98.6 | 96.8 | ||||||
Other current liabilities | 141.3 | 165.2 | ||||||
Total current liabilities | 961.9 | 603.8 | ||||||
Long-term debt | 2,498.7 | 1,138.4 | ||||||
Deferred income tax liabilities, net | 365.9 | 205.5 | ||||||
Long-term pension and other postretirement benefit liabilities | 143.2 | 146.4 | ||||||
Other long-term liabilities | 87.7 | 57.0 | ||||||
Total liabilities | 4,057.4 | 2,151.1 | ||||||
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, 2016 and December 31, 2015; Outstanding shares - 119.3 and 118.7 at June 30, 2016 and December 31, 2015, respectively | 236.6 | 236.6 | ||||||
Paid-in capital | 1,288.4 | 1,260.5 | ||||||
Retained earnings | 3,988.3 | 3,834.4 | ||||||
Accumulated other comprehensive loss | (447.8 | ) | (484.8 | ) | ||||
Treasury stock, at cost, 69.4 shares and 70.0 shares at June 30, 2016 and December 31, 2015, respectively | (2,518.1 | ) | (2,529.9 | ) | ||||
Stock held by employee benefit trusts, at cost, 0.6 shares at June 30, 2016 and December 31, 2015 | (5.9 | ) | (5.9 | ) | ||||
Total Equifax shareholders' equity | 2,541.5 | 2,310.9 | ||||||
Noncontrolling interests | 41.9 | 39.5 | ||||||
Total equity | 2,583.4 | 2,350.4 | ||||||
Total liabilities and equity | $ | 6,640.8 | $ | 4,501.5 |
Six months ended June 30, | ||||||||
2016 | 2015 | |||||||
(In millions) | (Unaudited) | |||||||
Operating activities: | ||||||||
Consolidated net income | $ | 235.4 | $ | 202.1 | ||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | ||||||||
Impairment of cost method investment | — | 14.8 | ||||||
Depreciation and amortization | 124.7 | 100.8 | ||||||
Stock-based compensation expense | 22.2 | 24.5 | ||||||
Excess tax benefits from stock-based compensation plans | (20.0 | ) | (17.1 | ) | ||||
Deferred income taxes | 2.6 | (18.6 | ) | |||||
Changes in assets and liabilities, excluding effects of acquisitions: | ||||||||
Accounts receivable, net | (42.5 | ) | (34.8 | ) | ||||
Prepaid expenses and other current assets | 12.4 | 2.7 | ||||||
Other assets | (4.9 | ) | 4.4 | |||||
Current liabilities, excluding debt | (65.7 | ) | 9.4 | |||||
Other long-term liabilities, excluding debt | 15.3 | 1.4 | ||||||
Cash provided by operating activities | 279.5 | 289.6 | ||||||
Investing activities: | ||||||||
Capital expenditures | (82.8 | ) | (55.2 | ) | ||||
Acquisitions, net of cash acquired | (1,727.8 | ) | (4.4 | ) | ||||
Economic hedges | (10.8 | ) | — | |||||
Investment in unconsolidated affiliates, net | — | (0.1 | ) | |||||
Cash used in investing activities | (1,821.4 | ) | (59.7 | ) | ||||
Financing activities: | ||||||||
Net short-term borrowings (repayments) | 207.5 | (45.2 | ) | |||||
Payments on long-term debt | (210.0 | ) | — | |||||
Borrowings on long-term debt | 1,574.7 | — | ||||||
Treasury stock purchases | — | (182.2 | ) | |||||
Dividends paid to Equifax shareholders | (78.6 | ) | (69.0 | ) | ||||
Dividends paid to noncontrolling interests | (5.6 | ) | (6.0 | ) | ||||
Proceeds from exercise of stock options | 15.7 | 17.2 | ||||||
Excess tax benefits from stock-based compensation plans | 20.0 | 17.1 | ||||||
Debt issuance costs | (5.5 | ) | — | |||||
Cash provided by (used in) financing activities | 1,518.2 | (268.1 | ) | |||||
Effect of foreign currency exchange rates on cash and cash equivalents | 27.2 | (5.9 | ) | |||||
Increase (decrease) in cash and cash equivalents | 3.5 | (44.1 | ) | |||||
Cash and cash equivalents, beginning of period | 93.3 | 128.3 | ||||||
Cash and cash equivalents, end of period | $ | 96.8 | $ | 84.2 |
(In millions) | Three months ended June 30, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2016 | 2015 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 220.0 | $ | 215.9 | $ | 4.1 | 2 | % | ||||||||||
Mortgage Solutions | 35.0 | 33.1 | 1.9 | 6 | % | |||||||||||||
Financial Marketing Services | 52.9 | 49.2 | 3.7 | 7 | % | |||||||||||||
Total U.S. Information Solutions | 307.9 | 298.2 | 9.7 | 3 | % | |||||||||||||
Europe | 67.3 | 60.1 | 7.2 | 12 | % | 18 | % | |||||||||||
Latin America | 46.9 | 50.9 | (4.0 | ) | (8 | )% | 14 | % | ||||||||||
Asia Pacific | 72.3 | 1.9 | 70.4 | nm | nm | |||||||||||||
Canada | 32.3 | 32.2 | 0.1 | — | % | 5 | % | |||||||||||
Total International | 218.8 | 145.1 | 73.7 | 51 | % | 62 | % | |||||||||||
Verification Services | 109.9 | 94.0 | 15.9 | 17 | % | |||||||||||||
Employer Services | 67.4 | 52.3 | 15.1 | 29 | % | |||||||||||||
Total Workforce Solutions | 177.3 | 146.3 | 31.0 | 21 | % | |||||||||||||
Global Consumer Solutions | 107.3 | 88.5 | 18.8 | 21 | % | 22 | % | |||||||||||
Total operating revenue | $ | 811.3 | $ | 678.1 | $ | 133.2 | 20 | % | 22 | % |
Three Months Ended June 30, 2016 | |||||||
Operating Revenue | |||||||
(In millions) | Amount | % | |||||
Europe | $ | (3.4 | ) | (6 | )% | ||
Latin America | (11.0 | ) | (22 | )% | |||
Canada | (1.6 | ) | (5 | )% | |||
Asia Pacific | nm | nm | |||||
Global Consumer Solutions | (0.9 | ) | (1 | )% | |||
Total | $ | (16.9 | ) | (2 | )% |
Three Months Ended June 30, | |||||||||||||||
(In millions) | 2016 | 2015 | $ Change | % Change | |||||||||||
Net income attributable to Equifax | $ | 130.9 | $ | 111.0 | $ | 19.9 | 18 | % | |||||||
Acquisition-related amortization expense of certain acquired intangibles (1) | 47.1 | 31.3 | $ | 15.8 | 50 | % | |||||||||
Veda acquisition related amounts other than acquisition-related amortization (2) | 6.5 | — | 6.5 | nm | |||||||||||
Impairment of Brazil investment (3) | — | 14.8 | (14.8 | ) | nm | ||||||||||
State income tax benefit (4) | — | (8.6 | ) | 8.6 | nm | ||||||||||
Tax impact of adjustments (5) | (11.8 | ) | (9.4 | ) | (2.4 | ) | nm | ||||||||
Net income attributable to Equifax, adjusted for items listed above | 172.7 | 139.1 | $ | 33.6 | 24 | % | |||||||||
Diluted EPS attributable to Equifax, adjusted for items listed above | $ | 1.43 | $ | 1.15 | $ | 0.28 | 24 | % | |||||||
Weighted-average shares used in computing diluted EPS | 121.1 | 120.9 |
(1) | During the second quarter of 2016, we recorded acquisition-related amortization expense of certain acquired intangibles of $47.1 million ($37.9 million net of tax). We calculate this financial measure by excluding the impact of acquisition-related amortization expense and including a benefit to reflect the material cash income tax savings resulting from the income tax deductibility of amortization for certain acquired intangibles. The $9.2 million of tax is comprised of $15.4 million of tax expense net of $6.2 million of a cash income tax benefit. During the second quarter of 2015, we recorded acquisition-related amortization expense of certain acquired intangibles of $31.3 million ($26.9 million net of tax). The $4.4 million of tax is comprised of $10.6 million of tax expense net of $6.2 million of a cash income tax benefit. |
(2) | During the second quarter of 2016, we recorded $6.5 million ($3.9 million, net of tax) for Veda acquisition related amounts other than acquisition-related amortization. $3.4 million relates to transaction and integration costs in operating income and $3.1 million is recorded in other income and is the impact of foreign currency changes on the transaction structure. See the Notes to this reconciliation for additional detail. |
(3) | Impairment of Brazil investment of $14.8 million ($9.8 million, net of tax) relates to the impairment of our cost method investment in Brazil in the second quarter of 2015. The impairment of $14.8 million is recorded in other (expense) income, |
(4) | The state income tax benefit of $8.6 million was generated from a tax law change enacted in the second quarter of 2015. |
(5) | During the second quarter of 2016 we recorded the tax impact of adjustments of $11.8 million comprised of (i) acquisition-related amortization expense of certain acquired intangibles of $9.2 million ($15.4 million of tax expense net of $6.2 million of a cash income tax benefit) and (ii) tax adjustment of $2.6 million for Veda acquisition related amounts other than acquisition-related amortization. |
Three Months Ended June 30, | |||||||||||||||
(In millions) | 2016 | 2015 | $ Change | % Change | |||||||||||
Revenue | $ | 811.3 | $ | 678.1 | $ | 133.2 | 20 | % | |||||||
Consolidated net income | 130.9 | 111.0 | 19.9 | 18 | % | ||||||||||
Income taxes | 68.3 | 45.9 | 22.4 | 49 | % | ||||||||||
Interest expense, net* | 23.1 | 15.8 | 7.3 | 46 | % | ||||||||||
Depreciation and amortization | 68.2 | 50.1 | 18.1 | 36 | % | ||||||||||
Veda acquisition related amounts (1) | 6.5 | — | 6.5 | nm | |||||||||||
Impairment of Brazil investment (2) | — | 14.8 | (14.8 | ) | nm | ||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 297.0 | $ | 237.6 | $ | 59.4 | 25 | % | |||||||
Adjusted EBITDA margin | 36.6 | % | 35.0 | % |
(1) | During the second quarter of 2016, we recorded $6.5 million ($3.9 million, net of tax) for Veda acquisition related amounts other than acquisition-related amortization. $3.4 million relates to transaction and integration costs in operating income and $3.1 million is recorded in other (expense) income, net and is the impact of foreign currency changes on the transaction structure. See the Notes to this reconciliation for additional detail. |
(2) | During the second quarter of 2015 we recorded an impairment of our cost method investment in Brazil of $14.8 million ($9.8 million, net of tax). The impairment of $14.8 million is recorded in other (expense) income, net, on our Consolidated Statements of Income, and does not impact our operating margin. |
(In millions) | Three Months Ended June 30, 2016 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 307.9 | $ | 218.8 | $ | 177.3 | $ | 107.3 | nm | $ | 811.3 | |||||||||||||
Operating Income | 134.0 | 33.7 | 78.3 | 25.8 | (46.1 | ) | 225.7 | |||||||||||||||||
Depreciation and Amortization | 20.7 | 28.2 | 10.8 | 2.5 | 6.0 | 68.2 | ||||||||||||||||||
Other income/(expense), net* | 0.6 | (1.5 | ) | — | — | (0.4 | ) | (1.3 | ) | |||||||||||||||
Noncontrolling interest | — | (2.1 | ) | — | — | — | (2.1 | ) | ||||||||||||||||
Adjustments (1) | — | 3.9 | — | — | 2.6 | 6.5 | ||||||||||||||||||
Adjusted EBITDA | $ | 155.3 | $ | 62.2 | $ | 89.1 | $ | 28.3 | $ | (37.9 | ) | $ | 297.0 | |||||||||||
Operating Margin | 43.5 | % | 15.4 | % | 44.2 | % | 24.0 | % | nm | 27.8 | % | |||||||||||||
Adjusted EBITDA Margin | 50.4 | % | 28.4 | % | 50.2 | % | 26.4 | % | nm | 36.6 | % |
(In millions) | Three Months Ended June 30, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 298.2 | $ | 145.1 | $ | 146.3 | $ | 88.5 | nm | $ | 678.1 | |||||||||||||
Operating Income | 128.0 | 28.5 | 56.0 | 24.5 | (48.5 | ) | 188.5 | |||||||||||||||||
Depreciation and Amortization | 20.9 | 10.5 | 10.3 | 2.5 | 5.9 | 50.1 | ||||||||||||||||||
Other income/(expense), net* | 0.4 | (14.6 | ) | — | — | (0.1 | ) | (14.3 | ) | |||||||||||||||
Noncontrolling interest | — | (1.5 | ) | — | — | — | (1.5 | ) | ||||||||||||||||
Adjustments (2) | — | 14.8 | — | — | — | 14.8 | ||||||||||||||||||
Adjusted EBITDA | $ | 149.3 | $ | 37.7 | $ | 66.3 | $ | 27.0 | $ | (42.7 | ) | $ | 237.6 | |||||||||||
Operating Margin | 42.9 | % | 19.7 | % | 38.3 | % | 27.8 | % | nm | 27.8 | % | |||||||||||||
Adjusted EBITDA Margin | 50.1 | % | 25.9 | % | 45.4 | % | 30.6 | % | nm | 35.0 | % |
(1) | During the second quarter of 2016, we recorded $6.5 million for Veda acquisition related amounts other than acquisition-related amortization. $3.4 million relates to transaction and integration costs in operating income and $3.1 million is recorded in other (expense) income, net and is the impact of foreign currency changes on the transaction structure. See the Notes to this reconciliation for additional detail. |
(2) | Impairment of Brazil investment of $14.8 million relates to the impairment of our cost method investment in Brazil in the second quarter of 2015. The impairment of $14.8 million is recorded in other (expense) income, net, on our consolidated statements of income, and does not impact our operating margin. |
Three months ended | ||||||||||||||||||||
(In millions) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | Total 2015 | |||||||||||||||
Revenue | $ | 651.8 | $ | 678.1 | $ | 667.4 | $ | 666.3 | $ | 2,663.6 | ||||||||||
Consolidated net income | 88.3 | 111.0 | 117.9 | 111.9 | 429.1 | |||||||||||||||
Income taxes | 48.0 | 45.9 | 53.2 | 54.7 | 201.8 | |||||||||||||||
Interest expense, net* | 15.4 | 15.8 | 15.4 | 14.9 | 61.5 | |||||||||||||||
Depreciation and amortization | 49.6 | 50.1 | 49.4 | 48.9 | 198.0 | |||||||||||||||
Veda acquisition related amounts (1) | (0.5 | ) | (0.5 | ) | ||||||||||||||||
Impairment of Brazil investment (2) | 14.8 | 14.8 | ||||||||||||||||||
Income from the settlement of escrow amounts (3) | (12.3 | ) | (12.3 | ) | ||||||||||||||||
Accrual for certain legal claims (4) | 7.5 | 7.5 | ||||||||||||||||||
Realignment of internal resources and other costs (5) | 23.4 | 23.4 | ||||||||||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 224.7 | $ | 237.6 | $ | 231.1 | $ | 229.9 | $ | 923.3 | ||||||||||
Adjusted EBITDA margin | 34.5 | % | 35.0 | % | 34.6 | % | 34.5 | % | 34.7 | % |
(1) | During the fourth quarter of 2015, we recorded $0.5 million ($0.3 million, net of tax) for Veda acquisition related amounts. $3.7 million relates to due diligence expenses and fees incurred as a direct result of the proposed acquisition, recorded in selling, general, and administrative expenses on our consolidated statement of income. $4.2 million relates to a mark-to-market gain on foreign currency options and amortization of acquisition specific debt issuance costs, recorded in other income, net, on our consolidated statement of income. |
(2) | Impairment of Brazil investment of $14.8 million ($9.8 million, net of tax) relates to the impairment of our cost method investment in Brazil in the second quarter of 2015. The impairment of $14.8 million is recorded in other (expense) income, net, on our consolidated statements of income. |
(3) | Income from the settlement of escrow amounts related to a past acquisition - During the third quarter of 2015, we recorded income of $12.3 million ($11.1 million, net of tax) from the settlement of escrow amounts related to an acquisition completed in January 2014. |
(4) | Accrual for certain legal claims - During the third quarter of 2015, we recorded a charge of $7.5 million ($4.7 million, net of tax) related to an accrual for certain legal claims. This charge is recorded in selling, general and administrative expenses, on our consolidated statements of income. |
(5) | The realignment of internal resources and other costs for $23.4 million ($14.9 million, net of tax) predominantly relates to the realignment of our internal resources to support the Company’s strategic objectives and increase the integration of our global operations. |
(In millions) | Three Months Ended March 31, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 284.5 | $ | 135.4 | $ | 148.7 | $ | 83.2 | nm | $ | 651.8 | |||||||||||||
Operating Income | 123.1 | 27.1 | 60.0 | 22.4 | (78.4 | ) | 154.2 | |||||||||||||||||
Depreciation and Amortization | 20.9 | 10.3 | 10.4 | 2.4 | 5.6 | 49.6 | ||||||||||||||||||
Other income/(expense), net* | 0.4 | (1.5 | ) | — | — | (0.1 | ) | (1.2 | ) | |||||||||||||||
Noncontrolling interest | — | (1.3 | ) | — | — | — | (1.3 | ) | ||||||||||||||||
Adjustments (1) | — | — | — | — | 23.4 | 23.4 | ||||||||||||||||||
Adjusted EBITDA | $ | 144.4 | $ | 34.6 | $ | 70.4 | $ | 24.8 | $ | (49.5 | ) | $ | 224.7 | |||||||||||
Operating Margin | 43.3 | % | 19.9 | % | 40.3 | % | 26.9 | % | nm | 23.7 | % | |||||||||||||
Adjusted EBITDA Margin | 50.8 | % | 25.5 | % | 47.3 | % | 29.8 | % | nm | 34.5 | % |
(In millions) | Three Months Ended June 30, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 298.2 | $ | 145.1 | $ | 146.3 | $ | 88.5 | nm | $ | 678.1 | |||||||||||||
Operating Income | 128.0 | 28.5 | 56.0 | 24.5 | (48.5 | ) | 188.5 | |||||||||||||||||
Depreciation and Amortization | 20.9 | 10.5 | 10.3 | 2.5 | 5.9 | 50.1 | ||||||||||||||||||
Other income/(expense), net* | 0.4 | (14.6 | ) | — | — | (0.1 | ) | (14.3 | ) | |||||||||||||||
Noncontrolling interest | — | (1.5 | ) | — | — | — | (1.5 | ) | ||||||||||||||||
Adjustments (2) | — | 14.8 | — | — | — | 14.8 | ||||||||||||||||||
Adjusted EBITDA | $ | 149.3 | $ | 37.7 | $ | 66.3 | $ | 27.0 | $ | (42.7 | ) | $ | 237.6 | |||||||||||
Operating Margin | 42.9 | % | 19.7 | % | 38.3 | % | 27.8 | % | nm | 27.8 | % | |||||||||||||
Adjusted EBITDA Margin | 50.1 | % | 25.9 | % | 45.4 | % | 30.6 | % | nm | 35.0 | % |
(In millions) | Three Months Ended September 30, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 292.5 | $ | 145.4 | $ | 139.0 | $ | 90.5 | nm | $ | 667.4 | |||||||||||||
Operating Income | 117.0 | 28.5 | 49.9 | 25.6 | (46.7 | ) | 174.3 | |||||||||||||||||
Depreciation and Amortization | 20.9 | 9.9 | 10.5 | 2.3 | 5.8 | 49.4 | ||||||||||||||||||
Other income/(expense), net* | 0.5 | 1.4 | — | — | 12.1 | 14.0 | ||||||||||||||||||
Noncontrolling interest | — | (1.8 | ) | — | — | — | (1.8 | ) | ||||||||||||||||
Adjustments (3) (4) | 7.5 | — | — | — | (12.3 | ) | (4.8 | ) | ||||||||||||||||
Adjusted EBITDA | $ | 145.9 | $ | 38.0 | $ | 60.4 | $ | 27.9 | $ | (41.1 | ) | $ | 231.1 | |||||||||||
Operating Margin | 40.0 | % | 19.6 | % | 35.9 | % | 28.3 | % | nm | 26.1 | % | |||||||||||||
Adjusted EBITDA Margin | 49.9 | % | 26.2 | % | 43.5 | % | 30.8 | % | nm | 34.6 | % |
(In millions) | Three Months Ended December 31, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 296.1 | $ | 142.6 | $ | 143.7 | $ | 83.9 | nm | $ | 666.3 | |||||||||||||
Operating Income | 123.1 | 29.4 | 52.9 | 22.7 | (51.2 | ) | 176.9 | |||||||||||||||||
Depreciation and Amortization | 20.6 | 9.4 | 10.8 | 2.2 | 5.9 | 48.9 | ||||||||||||||||||
Other income/(expense), net* | 0.4 | 1.2 | — | — | 4.1 | 5.7 | ||||||||||||||||||
Noncontrolling interest | — | (1.1 | ) | — | — | — | (1.1 | ) | ||||||||||||||||
Adjustments (5) | — | — | — | — | (0.5 | ) | (0.5 | ) | ||||||||||||||||
Adjusted EBITDA | $ | 144.1 | $ | 38.9 | $ | 63.7 | $ | 24.9 | $ | (41.7 | ) | $ | 229.9 | |||||||||||
Operating Margin | 41.6 | % | 20.6 | % | 36.8 | % | 27.1 | % | nm | 26.5 | % | |||||||||||||
Adjusted EBITDA Margin | 48.7 | % | 27.3 | % | 44.3 | % | 29.7 | % | nm | 34.5 | % |
(In millions) | Twelve Months Ended December 31, 2015 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense | Total | |||||||||||||||||||
Revenue | $ | 1,171.3 | $ | 568.5 | $ | 577.7 | $ | 346.1 | nm | $ | 2,663.6 | |||||||||||||
Operating Income | 491.2 | 113.5 | 218.8 | 95.2 | (224.8 | ) | 693.9 | |||||||||||||||||
Depreciation and Amortization | 83.3 | 40.1 | 42.0 | 9.4 | 23.2 | 198.0 | ||||||||||||||||||
Other income/(expense), net* | 1.7 | (13.5 | ) | — | — | 16.0 | 4.2 | |||||||||||||||||
Noncontrolling interest | — | (5.7 | ) | — | — | — | (5.7 | ) | ||||||||||||||||
Adjustments (1)(2)(3)(4)(5) | 7.5 | 14.8 | — | — | 10.6 | 32.9 | ||||||||||||||||||
Adjusted EBITDA | $ | 583.7 | $ | 149.2 | $ | 260.8 | $ | 104.6 | $ | (175.0 | ) | $ | 923.3 | |||||||||||
Operating Margin | 41.9 | % | 20.0 | % | 37.9 | % | 27.5 | % | nm | 26.1 | % | |||||||||||||
Adjusted EBITDA Margin | 49.8 | % | 26.2 | % | 45.1 | % | 30.2 | % | nm | 34.7 | % |
(1) | The realignment of internal resources and other costs for $23.4 million ($14.9 million, net of tax) predominantly relates to the realignment of our internal resources to support the Company’s strategic objectives and increase the integration of our global operations. |
(2) | Impairment of Brazil investment of $14.8 million ($9.8 million, net of tax) relates to the impairment of our cost method investment in Brazil in the second quarter of 2015. The impairment of $14.8 million is recorded in other (expense) income, net, on our consolidated statements of income. |
(3) | Accrual for certain legal claims - During the third quarter of 2015, we recorded a charge of $7.5 million ($4.7 million, net of tax) related to an accrual for certain legal claims. This charge is recorded in selling, general and administrative expenses, on our consolidated statements of income. |
(4) | Income from the settlement of escrow amounts related to a past acquisition - During the third quarter of 2015, we recorded income of $12.3 million ($11.1 million, net of tax) from the settlement of escrow amounts related to an acquisition completed in January 2014. |
(5) | During the fourth quarter of 2015, we recorded $0.5 million ($0.3 million, net of tax) for Veda acquisition related amounts. $3.7 million relates to due diligence expenses and fees incurred as a direct result of the proposed acquisition, recorded in selling, general, and administrative expenses on our consolidated statement of income. $4.2 million relates to a mark-to-market gain on foreign currency options and amortization of acquisition specific debt issuance costs, recorded in other income, net, on our consolidated statement of income. |