1550 Peachtree Street, N.W. Atlanta, Georgia 30309 |
Jeff Dodge | Ines Gutzmer |
Investor Relations | Media Relations |
(404) 885-8804 | (404) 885-8325 |
jeff.dodge@equifax.com | ines.gutzmer@equifax.com |
• | Revenue of $801.1 million was up 20 percent (23 percent in local currency) compared to the fourth quarter of 2015. |
• | Diluted EPS of $1.01 was up 9 percent compared to the fourth quarter of 2015. |
• | Adjusted EPS of $1.42 was up 25 percent compared to the fourth quarter of 2015. |
• | Net Income attributable to Equifax of $123.0 million was up 10 percent compared to the fourth quarter of 2015. |
• | Adjusted EBITDA margin was 36.5 percent compared to 34.5 percent in the fourth quarter of 2015. |
• | Total revenue was $316.2 million in the fourth quarter of 2016 an increase of 7 percent from the fourth quarter of 2015. Operating margin for USIS was 44.5 percent in the fourth quarter of 2016, compared to 41.6 percent in the fourth quarter of 2015. Adjusted EBITDA margin for USIS was 51.0 percent in the fourth quarter of 2016 compared to 48.7 percent in the fourth quarter of 2016. |
• | Total revenue was $212.4 million in the fourth quarter of 2016, up 49 percent from the fourth quarter of 2015 and a 62 percent increase on a local currency basis. Operating margin for International was 15.1 percent in the fourth quarter of 2016 compared to 20.6 percent in the fourth quarter of 2015. Adjusted EBITDA margin for International was 30.3 percent in the fourth quarter of 2016 compared to 27.3 percent in the fourth quarter of 2015. |
• | Asia Pacific revenue was $70.7 million, compared to $2.6 million in the fourth quarter of 2015. |
• | Europe revenue was $63.6 million, up 4 percent from the fourth quarter of 2015 and up 21 percent on a local currency basis. |
• | Latin America revenue was $47.5 million, down 4 percent from the fourth quarter of 2015 and up 11 percent on a local currency basis. |
• | Canada revenue was $30.6 million, up 4 percent from the fourth quarter of 2015 and up 4 percent on a local currency basis. |
• | Total revenue was $173.6 million in the fourth quarter of 2016, a 21 percent increase from the fourth quarter of 2015. Operating margin for Workforce Solutions was 39.5 percent in the fourth quarter of 2016 compared to 36.8 percent in the fourth quarter of 2015. Adjusted EBITDA margin for Workforce Solutions was 45.8 percent in the fourth quarter of 2016, compared to 44.3 percent in the fourth quarter of 2015. |
• | Revenue was $98.9 million, an 18 percent increase from the fourth quarter of 2015 and up 20 percent on a local currency basis. Operating margin was 32.1 percent compared to 27.1 percent in the fourth quarter of 2015. Adjusted EBITDA margin was 34.5 percent compared to 29.7 percent in the fourth quarter of 2015. |
Three Months Ended December 31, | ||||||||
2016 | 2015 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 801.1 | $ | 666.3 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 286.3 | 225.0 | ||||||
Selling, general and administrative expenses | 240.0 | 215.5 | ||||||
Depreciation and amortization | 70.9 | 48.9 | ||||||
Total operating expenses | 597.2 | 489.4 | ||||||
Operating income | 203.9 | 176.9 | ||||||
Interest expense | (24.2 | ) | (15.7 | ) | ||||
Other income, net | 2.9 | 6.5 | ||||||
Consolidated income before income taxes | 182.6 | 167.7 | ||||||
Provision for income taxes | (57.8 | ) | (54.7 | ) | ||||
Consolidated net income | 124.8 | 113.0 | ||||||
Less: Net income attributable to noncontrolling interests | (1.8 | ) | (1.1 | ) | ||||
Net income attributable to Equifax | $ | 123.0 | $ | 111.9 | ||||
Basic earnings per share attributable to Equifax | $ | 1.03 | $ | 0.94 | ||||
Weighted-average shares used in computing basic earnings per share | 119.8 | 118.6 | ||||||
Diluted earnings per share attributable to Equifax | $ | 1.01 | $ | 0.93 | ||||
Weighted-average shares used in computing diluted earnings per share | 121.4 | 120.7 | ||||||
Dividends per share | $ | 0.33 | $ | 0.29 |
Twelve Months Ended December 31, | ||||||||
2016 | 2015 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 3,144.9 | $ | 2,663.6 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 1,113.4 | 887.4 | ||||||
Selling, general and administrative expenses | 948.2 | 884.3 | ||||||
Depreciation and amortization | 265.4 | 198.0 | ||||||
Total operating expenses | 2,327.0 | 1,969.7 | ||||||
Operating income | 817.9 | 693.9 | ||||||
Interest expense | (92.1 | ) | (63.8 | ) | ||||
Other income, net | 2.4 | 6.5 | ||||||
Consolidated income before income taxes | 728.2 | 636.6 | ||||||
Provision for income taxes | (233.1 | ) | (201.8 | ) | ||||
Consolidated net income | 495.1 | 434.8 | ||||||
Less: Net income attributable to noncontrolling interests | (6.3 | ) | (5.7 | ) | ||||
Net income attributable to Equifax | $ | 488.8 | $ | 429.1 | ||||
Basic earnings per share attributable to Equifax | $ | 4.10 | $ | 3.61 | ||||
Weighted-average shares used in computing basic earnings per share | 119.3 | 118.7 | ||||||
Diluted earnings per share attributable to Equifax | $ | 4.04 | $ | 3.55 | ||||
Weighted-average shares used in computing diluted earnings per share | 121.1 | 120.9 | ||||||
Dividends per share | $ | 1.32 | $ | 1.16 |
December 31, | December 31, | |||||||
2016 | 2015 | |||||||
(In millions, except par values) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 129.3 | $ | 93.3 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $7.8 and $7.5 at | ||||||||
December 31, 2016 and December 31, 2015, respectively | 433.3 | 349.8 | ||||||
Prepaid expenses | 60.2 | 39.3 | ||||||
Other current assets | 50.1 | 79.2 | ||||||
Total current assets | 672.9 | 561.6 | ||||||
Property and equipment: | ||||||||
Capitalized internal-use software and system costs | 307.0 | 212.5 | ||||||
Data processing equipment and furniture | 273.2 | 247.8 | ||||||
Land, buildings and improvements | 203.8 | 194.6 | ||||||
Total property and equipment | 784.0 | 654.9 | ||||||
Less accumulated depreciation and amortization | (317.1 | ) | (288.1 | ) | ||||
Total property and equipment, net | 466.9 | 366.8 | ||||||
Goodwill | 3,974.3 | 2,571.0 | ||||||
Indefinite-lived intangible assets | 94.8 | 94.7 | ||||||
Purchased intangible assets, net | 1,323.8 | 827.9 | ||||||
Other assets, net | 131.3 | 79.5 | ||||||
Total assets | $ | 6,664.0 | $ | 4,501.5 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term debt and current maturities of long-term debt | $ | 585.4 | $ | 49.3 | ||||
Accounts payable | 81.0 | 40.6 | ||||||
Accrued expenses | 149.3 | 112.7 | ||||||
Accrued salaries and bonuses | 158.8 | 139.2 | ||||||
Deferred revenue | 110.7 | 96.8 | ||||||
Other current liabilities | 174.4 | 165.2 | ||||||
Total current liabilities | 1,259.6 | 603.8 | ||||||
Long-term debt | 2,086.8 | 1,138.4 | ||||||
Deferred income tax liabilities, net | 325.4 | 205.5 | ||||||
Long-term pension and other postretirement benefit liabilities | 184.4 | 146.4 | ||||||
Other long-term liabilities | 86.5 | 57.0 | ||||||
Total liabilities | 3,942.7 | 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 December 31, 2016 and December 31, 2015; | ||||||||
Outstanding shares - 119.9 and 118.7 at December 31, 2016 and December 31, 2015, respectively | 236.6 | 236.6 | ||||||
Paid-in capital | 1,313.3 | 1,260.5 | ||||||
Retained earnings | 4,153.2 | 3,834.4 | ||||||
Accumulated other comprehensive loss | (528.9 | ) | (484.8 | ) | ||||
Treasury stock, at cost, 68.8 shares and 70.0 shares at December 31, 2016 and | ||||||||
December 31, 2015, respectively | (2,505.6 | ) | (2,529.9 | ) | ||||
Stock held by employee benefits trusts, at cost, 0.6 shares at December 31, 2016 and | ||||||||
December 31, 2015, respectively | (5.9 | ) | (5.9 | ) | ||||
Total Equifax shareholders' equity | 2,662.7 | 2,310.9 | ||||||
Noncontrolling interests | 58.6 | 39.5 | ||||||
Total equity | 2,721.3 | 2,350.4 | ||||||
Total liabilities and equity | $ | 6,664.0 | $ | 4,501.5 |
Twelve Months Ended December 31, | ||||||||
2016 | 2015 | |||||||
(In millions) | ||||||||
Operating activities: | ||||||||
Consolidated net income | 495.1 | $ | 434.8 | |||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | ||||||||
Impairment of cost method investment | — | 14.8 | ||||||
Depreciation and amortization | 268.7 | 200.0 | ||||||
Stock-based compensation expense | 37.1 | 38.4 | ||||||
Excess tax benefits from stock-based compensation plans | (35.9 | ) | (30.0 | ) | ||||
Deferred income taxes | (17.8 | ) | (28.7 | ) | ||||
Changes in assets and liabilities, excluding effects of acquisitions: | ||||||||
Accounts receivable, net | (55.7 | ) | (26.9 | ) | ||||
Other assets, current and long-term | (6.2 | ) | 15.9 | |||||
Other liabilities, current and long-term, excluding debt | 99.2 | 123.8 | ||||||
Cash provided by operating activities | 784.5 | 742.1 | ||||||
Investing activities: | ||||||||
Capital expenditures | (167.0 | ) | (146.2 | ) | ||||
Acquisitions, net of cash acquired | (1,791.6 | ) | (4.4 | ) | ||||
Cash received from divestitures | — | 2.9 | ||||||
Economic hedges | (10.8 | ) | — | |||||
Investment in unconsolidated affiliates, net | — | (0.1 | ) | |||||
Cash used in investing activities | (1,969.4 | ) | (147.8 | ) | ||||
Financing activities: | ||||||||
Net short-term borrowings (repayments) | 73.0 | (331.0 | ) | |||||
Payments on long-term debt | (350.0 | ) | — | |||||
Proceeds from issuance of long-term debt | 1,574.7 | — | ||||||
Treasury stock purchases | — | (196.3 | ) | |||||
Dividends paid to Equifax shareholders | (157.6 | ) | (137.8 | ) | ||||
Dividends paid to noncontrolling interests | (5.8 | ) | (6.4 | ) | ||||
Proceeds from exercise of stock options | 31.5 | 34.4 | ||||||
Excess tax benefits from stock-based compensation plans | 35.9 | 30.0 | ||||||
Payment of contingent consideration | (4.4 | ) | — | |||||
Purchase of redeemable noncontrolling interest | (3.6 | ) | — | |||||
Debt issuance costs | (6.2 | ) | (4.9 | ) | ||||
Cash provided by (used in) financing activities | 1,187.5 | (612.0 | ) | |||||
Effect of foreign currency exchange rates on cash and cash equivalents | 33.4 | (17.3 | ) | |||||
Increase (decrease) in cash and cash equivalents | 36.0 | (35.0 | ) | |||||
Cash and cash equivalents, beginning of period | 93.3 | 128.3 | ||||||
Cash and cash equivalents, end of period | $ | 129.3 | $ | 93.3 |
(in millions) | Three Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2016 | 2015 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 211.4 | $ | 203.9 | $ | 7.5 | 4 | % | ||||||||||
Mortgage Solutions | 36.2 | 28.0 | 8.2 | 29 | % | |||||||||||||
Financial Marketing Services | 68.6 | 64.2 | 4.4 | 7 | % | |||||||||||||
Total U.S. Information Solutions | 316.2 | 296.1 | 20.1 | 7 | % | |||||||||||||
Europe | 63.6 | 61.3 | 2.3 | 4 | % | 21 | % | |||||||||||
Asia Pacific | 70.7 | 2.6 | 68.1 | nm | nm | |||||||||||||
Latin America | 47.5 | 49.4 | (1.9 | ) | (4 | )% | 11 | % | ||||||||||
Canada | 30.6 | 29.3 | 1.3 | 4 | % | 4 | % | |||||||||||
Total International | 212.4 | 142.6 | 69.8 | 49 | % | 62 | % | |||||||||||
Verification Services | 113.7 | 91.7 | 22.0 | 24 | % | |||||||||||||
Employer Services | 59.9 | 52.0 | 7.9 | 15 | % | |||||||||||||
Total Workforce Solutions | 173.6 | 143.7 | 29.9 | 21 | % | |||||||||||||
Global Consumer Solutions | 98.9 | 83.9 | 15.0 | 18 | % | 20 | % | |||||||||||
Total operating revenue | $ | 801.1 | $ | 666.3 | $ | 134.8 | 20 | % | 23 | % |
(in millions) | Twelve Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2016 | 2015 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 879.3 | $ | 842.1 | $ | 37.2 | 4 | % | ||||||||||
Mortgage Solutions | 142.2 | 124.1 | 18.1 | 15 | % | |||||||||||||
Financial Marketing Services | 215.0 | 205.1 | 9.9 | 5 | % | |||||||||||||
Total U.S. Information Solutions | 1,236.5 | 1,171.3 | 65.2 | 6 | % | |||||||||||||
Europe | 253.6 | 237.5 | 16.1 | 7 | % | 18 | % | |||||||||||
Asia Pacific | 244.2 | 9.0 | 235.2 | nm | nm | |||||||||||||
Latin America | 183.9 | 199.6 | (15.7 | ) | (8 | )% | 12 | % | ||||||||||
Canada | 121.9 | 122.4 | (0.5 | ) | — | % | 3 | % | ||||||||||
Total International | 803.6 | 568.5 | 235.1 | 41 | % | 54 | % | |||||||||||
Verification Services | 437.3 | 364.4 | 72.9 | 20 | % | |||||||||||||
Employer Services | 264.9 | 213.3 | 51.6 | 24 | % | |||||||||||||
Total Workforce Solutions | 702.2 | 577.7 | 124.5 | 22 | % | |||||||||||||
Global Consumer Solutions | 402.6 | 346.1 | 56.5 | 16 | % | 18 | % | |||||||||||
Total operating revenue | $ | 3,144.9 | $ | 2,663.6 | $ | 481.3 | 18 | % | 21 | % |
Three Months Ended December 31, 2016 | |||||||
Operating Revenue | |||||||
Amount | % | ||||||
Europe | $ | (10.9 | ) | (18 | )% | ||
Latin America | (7.1 | ) | (14 | )% | |||
Canada | — | — | % | ||||
Asia Pacific | nm | nm | |||||
Global Consumer Solutions | (1.9 | ) | (2 | )% | |||
Total | $ | (19.9 | ) | (3 | )% |
Twelve Months Ended December 31, 2016 | |||||||
Operating Revenue | |||||||
Amount | % | ||||||
Europe | $ | (25.9 | ) | (11 | )% | ||
Latin America | (39.5 | ) | (20 | )% | |||
Canada | (4.4 | ) | (4 | )% | |||
Asia Pacific | nm | nm | |||||
Global Consumer Solutions | (5.4 | ) | (2 | )% | |||
Total | $ | (75.2 | ) | (3 | )% |
Three Months Ended December 31, | |||||||||||||||
(in millions, except per share amounts) | 2016 | 2015 | $ Change | % Change | |||||||||||
Net income attributable to Equifax | $ | 123.0 | $ | 111.9 | $ | 11.1 | 10 | % | |||||||
Acquisition-related amortization expense of certain acquired intangibles (1) | 46.1 | 29.3 | 16.8 | 57 | % | ||||||||||
Veda acquisition related amounts other than acquisition-related amortization (2) | 5.0 | (0.5 | ) | 5.5 | nm | ||||||||||
Accrual for certain legal claims (3) | 6.5 | — | 6.5 | nm | |||||||||||
Realignment of internal resources and other costs (4) | 5.7 | — | 5.7 | nm | |||||||||||
Tax impact of adjustments (5) | (13.9 | ) | (3.2 | ) | (10.7 | ) | nm | ||||||||
Net income attributable to Equifax, adjusted for items listed above | $ | 172.4 | $ | 137.5 | $ | 34.9 | 25 | % | |||||||
Diluted EPS attributable to Equifax, adjusted for the items listed above | $ | 1.42 | $ | 1.14 | $ | 0.28 | 25 | % | |||||||
Weighted-average shares used in computing diluted EPS | 121.4 | 120.7 |
Twelve Months Ended December 31, | |||||||||||||||
(in millions, except per share amounts) | 2016 | 2015 | $ Change | % Change | |||||||||||
Net income attributable to Equifax | $ | 488.8 | 429.1 | $ | 59.7 | 14 | % | ||||||||
Acquisition-related amortization expense of certain acquired intangibles (1) | 176.5 | 122.3 | 54.2 | 44 | % | ||||||||||
Veda acquisition related amounts other than acquisition-related amortization (2) | 40.2 | (0.5 | ) | 40.7 | nm | ||||||||||
Accrual for certain legal claims (3) | 6.5 | 7.5 | (1.0 | ) | nm | ||||||||||
Realignment of internal resources and other costs (4) | 5.7 | 23.4 | (17.7 | ) | nm | ||||||||||
Tax impact of adjustments (5) | (48.7 | ) | (31.8 | ) | (16.9 | ) | nm | ||||||||
Income from the settlement of escrow amounts (6) | — | (12.3 | ) | 12.3 | nm | ||||||||||
Impairment of BVS investment (7) | — | 14.8 | (14.8 | ) | nm | ||||||||||
State income tax benefit (8) | — | (8.6 | ) | 8.6 | nm | ||||||||||
Net income attributable to Equifax, adjusted for items listed above | $ | 669.0 | $ | 543.9 | $ | 125.1 | 23 | % | |||||||
Diluted EPS attributable to Equifax, adjusted for items listed above | $ | 5.52 | $ | 4.50 | $ | 1.02 | 23 | % | |||||||
Weighted-average shares used in computing diluted EPS | 121.1 | 120.9 |
(1) | During the fourth quarter of 2016, we recorded acquisition-related amortization expense of certain acquired intangibles of $46.1 million ($37.2 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 significant cash income tax savings resulting from the income tax deductibility of amortization for certain acquired intangibles. The $8.9 million of tax is comprised of $15.1 million of tax expense net of $6.2 million of a cash income tax benefit. During the fourth quarter of 2015, we recorded acquisition-related amortization expense of certain acquired intangibles of $29.3 million ($25.9 million net of tax). The $3.4 million of tax is comprised of $9.6 million of tax expense net of $6.2 million of a cash income tax benefit. |
(2) | During the fourth quarter of 2016, we recorded $5.0 million ($3.5 million, net of tax) for Veda acquisition related amounts other than acquisition-related amortization, of which $4.6 million related to integration costs is included in operating income, $0.2 million is recorded in depreciation and amortization, and $0.2 million related to foreign exchange loss is included in other income, net. See the Notes to this reconciliation for additional detail. During the fourth quarter of 2015 and for the year ended December 31, 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 statements of income. See the Notes to this reconciliation for additional detail. |
(3) | During the fourth quarter 2016, we recorded a $6.5 million ($5.0 million, net of tax) charge for a settlement with the CFPB consisting of consumer restitution of $3.8 million, a fine of $2.5 million and associated legal costs of $0.2 million. 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. See the Notes to this reconciliation for additional detail. |
(4) | The realignment of internal resources and other costs for the fourth quarter of 2016 of $5.7 million ($3.7 million, net of tax) and for the year ended December 31, 2015 of $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. See the Notes to this reconciliation for additional detail. |
(5) | During the fourth quarter of 2016, we recorded the tax impact of adjustments of $13.9 million comprised of (i) acquisition-related amortization expense of certain acquired intangibles of $8.9 million ($15.1 million of tax expense net of $6.2 million of a cash income tax benefit), (ii) tax adjustment of $1.5 million for Veda acquisition related amounts other than acquisition-related amortization, (iii) tax adjustment of $1.5 million related to a settlement with the CFPB, and (iv) tax adjustment of $2.0 million related to the realignment of internal resources. During the fourth quarter of 2015 we recorded the tax impact of adjustments of $3.2 million comprised of (i) acquisition-related amortization expense of certain acquired intangibles of $3.4 million ($9.6 million of tax expense net of $6.2 million of a cash income tax benefit), and (ii) tax adjustment of $0.2 million related to a gain on foreign currency hedges. |
(6) | 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. The income of $12.3 million is recorded in other income, net, on our consolidated statements of income. See the Notes to this reconciliation for additional detail. |
(7) | Impairment of our BVS 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. See the Notes to this reconciliation for additional detail. |
(8) | The state income tax benefit of $8.6 million was generated from a tax law change enacted in the second quarter of 2015. |
Three Months Ended December 31, | |||||||||||||||
(in millions) | 2016 | 2015 | $ Change | % Change | |||||||||||
Revenue | $ | 801.1 | $ | 666.3 | $ | 134.8 | 20 | % | |||||||
Net income attributable to Equifax | $ | 123.0 | $ | 111.9 | $ | 11.1 | 10 | % | |||||||
Income taxes | 57.8 | 54.7 | 3.1 | 6 | % | ||||||||||
Interest expense, net* | 23.4 | 14.9 | 8.5 | 57 | % | ||||||||||
Depreciation and amortization | 70.9 | 48.9 | 22.0 | 45 | % | ||||||||||
Veda acquisition related amounts (1) | 4.8 | (0.5 | ) | 5.3 | nm | ||||||||||
Accrual for certain legal claims (2) | 6.5 | — | 6.5 | nm | |||||||||||
Realignment of internal resources and other costs (3) | 5.7 | — | 5.7 | nm | |||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 292.1 | $ | 229.9 | $ | 62.2 | 27 | % | |||||||
Adjusted EBITDA margin | 36.5 | % | 34.5 | % |
Twelve Months Ended December 31, | |||||||||||||||
(in millions) | 2016 | 2015 | $ Change | % Change | |||||||||||
Revenue | $ | 3,144.9 | $ | 2,663.6 | $ | 481.3 | 18 | % | |||||||
Net income attributable to Equifax | $ | 488.8 | $ | 429.1 | $ | 59.7 | 14 | % | |||||||
Income taxes | 233.1 | 201.8 | 31.3 | 16 | % | ||||||||||
Interest expense, net* | 88.6 | 61.5 | 27.1 | 44 | % | ||||||||||
Depreciation and amortization | 265.4 | 198.0 | 67.4 | 34 | % | ||||||||||
Veda acquisition related amounts (1) | 39.3 | (0.5 | ) | 39.8 | nm | ||||||||||
Accrual for certain legal claims (2) | 6.5 | 7.5 | (1.0 | ) | nm | ||||||||||
Realignment of internal resources and other costs (3) | 5.7 | 23.4 | (17.7 | ) | nm | ||||||||||
Impairment of BVS investment (4) | — | 14.8 | (14.8 | ) | nm | ||||||||||
Income from the settlement of escrow amounts (5) | — | (12.3 | ) | 12.3 | nm | ||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 1,127.4 | $ | 923.3 | 204.1 | 22 | % | ||||||||
Adjusted EBITDA margin | 35.8 | % | 34.7 | % |
(1) | During the fourth quarter of 2016, we recorded $5.0 million ($3.5 million, net of tax) for Veda acquisition related amounts other than acquisition-related amortization, of which $4.6 million related to integration costs is included in operating income, $0.2 million is recorded in depreciation and amortization, and $0.2 million related to foreign exchange loss is included in other income, net. See the Notes to this reconciliation for additional detail. During the fourth quarter and for the year ended December 31, 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 and does not impact our operating margin. See the Notes to this reconciliation for additional detail. |
(2) | During the fourth quarter of 2016, we recorded a $6.5 million ($5.0 million, net of tax) charge for a settlement with the CFPB consisting of consumer restitution of $3.8 million, a fine of $2.5 million and associated legal costs of $0.2 million. 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. See the Notes to this reconciliation for additional detail. |
(3) | The realignment of internal resources and other costs for during the fourth quarter 2016 of $5.7 million ($3.7 million, net of tax) and for the year ended December 31, 2015 of $23.4 million ($14.9 million, net of tax) predominantly relates to the realignment of our internal resources to support our strategic objectives and increase the integration of our global operations. See the Notes to this reconciliation for additional detail. |
(4) | Impairment of BVS 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. See the Notes to this reconciliation for additional detail. |
(5) | 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. The income of $12.3 million is recorded in other income, net, on our consolidated statements of income. See the Notes to this reconciliation for additional detail. |
(In millions) | Three Months Ended December 31, 2016 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense* | Total | |||||||||||||||||||
Revenue | $ | 316.2 | $ | 212.4 | $ | 173.6 | $ | 98.9 | — | $ | 801.1 | |||||||||||||
Operating Income | 140.6 | 32.1 | 68.6 | 31.7 | (69.1 | ) | 203.9 | |||||||||||||||||
Depreciation and Amortization | 20.3 | 28.2 | 10.9 | 2.4 | 9.1 | 70.9 | ||||||||||||||||||
Other income/(expense), net** | 0.4 | 1.7 | — | — | — | 2.1 | ||||||||||||||||||
Noncontrolling interest | — | (1.8 | ) | — | — | — | (1.8 | ) | ||||||||||||||||
Adjustments (1)(2)(3) | — | 4.1 | — | — | 12.9 | 17.0 | ||||||||||||||||||
Adjusted EBITDA | $ | 161.3 | $ | 64.3 | $ | 79.5 | $ | 34.1 | $ | (47.1 | ) | $ | 292.1 | |||||||||||
Operating Margin | 44.5 | % | 15.1 | % | 39.5 | % | 32.1 | % | nm | 25.5 | % | |||||||||||||
Adjusted EBITDA Margin | 51.0 | % | 30.3 | % | 45.8 | % | 34.5 | % | nm | 36.5 | % |
(In millions) | Twelve Months Ended December 31, 2016 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense* | Total | |||||||||||||||||||
Revenue | $ | 1,236.5 | $ | 803.6 | $ | 702.2 | $ | 402.6 | — | $ | 3,144.9 | |||||||||||||
Operating Income | 537.0 | 111.4 | 295.5 | 112.4 | (238.4 | ) | 817.9 | |||||||||||||||||
Depreciation and Amortization | 82.1 | 101.6 | 42.7 | 9.6 | 29.4 | 265.4 | ||||||||||||||||||
Other income/(expense), net** | 1.9 | 13.0 | — | — | (16.0 | ) | (1.1 | ) | ||||||||||||||||
Noncontrolling interest | — | (6.3 | ) | — | — | — | (6.3 | ) | ||||||||||||||||
Adjustments (1)(2)(3) | — | 7.8 | — | — | 43.7 | 51.5 | ||||||||||||||||||
Adjusted EBITDA | $ | 621.0 | $ | 227.5 | $ | 338.2 | $ | 122.0 | $ | (181.3 | ) | $ | 1,127.4 | |||||||||||
Operating Margin | 43.4 | % | 13.9 | % | 42.1 | % | 27.9 | % | nm | 26.0 | % | |||||||||||||
Adjusted EBITDA Margin | 50.2 | % | 28.3 | % | 48.2 | % | 30.3 | % | nm | 35.8 | % |
(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 | — | $ | 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 (1) | — | — | — | — | (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 | — | $ | 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) | During the fourth quarter of 2016, we recorded $5.0 million ($3.5 million, net of tax) for Veda acquisition related amounts other than acquisition-related amortization, of which $4.6 million related to integration costs is included in operating income, $0.2 million is recorded in depreciation and amortization, and $0.2 million related to foreign exchange loss is included in other income, net. See the Notes to this reconciliation for additional detail. During the fourth quarter and year ended December 31, 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. See the Notes to this reconciliation for additional detail. |
(2) | During the fourth quarter of 2016, we recorded a $6.5 million ($5.0 million, net of tax) charge for a settlement with the CFPB consisting of consumer restitution of $3.8 million, a fine of $2.5 million and associated legal costs of $0.2 million. 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. See the Notes to this reconciliation for additional detail. |
(3) | The realignment of internal resources and other costs for during the fourth quarter of 2016 of $5.7 million ($3.7 million, net of tax) and for the year ended December 31, 2015 of $23.4 million ($14.9 million, net of tax) predominantly relates to the realignment of our internal resources to support our strategic objectives and increase the integration of our global operations. See the Notes to this reconciliation for additional detail. |
(4) | Impairment of BVS 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. See the Notes to this reconciliation for additional detail. |
(5) | 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. The income of $12.3 million is recorded in other income, net, on our consolidated statements of income. See the Notes to this reconciliation for additional detail. |