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 |
• | Total revenue was $313.0 million in the fourth quarter of 2017 a decrease of 1 percent from the fourth quarter of 2016. Operating margin for USIS was 41.6 percent in the fourth quarter of 2017, compared to 44.5 percent in the fourth quarter of 2016. Adjusted EBITDA margin for USIS was 48.5 percent in the fourth quarter of 2017 compared to 51.0 percent in the fourth quarter of 2016. |
• | Total revenue was $244.8 million in the fourth quarter of 2017, an increase of 15 percent from the fourth quarter of 2016 and an increase of 12 percent on a local currency basis. Operating margin for International was 16.6 percent in the fourth quarter of 2017 compared to 15.1 percent in the fourth quarter of 2016. Adjusted EBITDA margin for International was 28.3 percent in the fourth quarter of 2017 compared to 30.3 percent in the fourth quarter of 2016. |
• | Asia Pacific revenue was $79.2 million, up 12 percent from the fourth quarter of 2016 and up 10 percent on a local currency basis. |
• | Europe revenue was $74.5 million, up 17 percent from the fourth quarter of 2016 and up 9 percent on a local currency basis. |
• | Latin America revenue was $55.2 million, up 16 percent from the fourth quarter of 2016 and up 19 percent on a local currency basis. |
• | Canada revenue was $35.9 million, up 18 percent from the fourth quarter of 2016 and up 12 percent on a local currency basis. |
• | Total revenue was $183.4 million in the fourth quarter of 2017, a 6 percent increase from the fourth quarter of 2016. Operating margin for Workforce Solutions was 39.9 percent in the fourth quarter of 2017 compared to 39.5 percent in the fourth quarter of 2016. Adjusted EBITDA margin for Workforce Solutions was 45.5 percent in the fourth quarter of 2017, compared to 45.8 percent in the fourth quarter of 2016. |
• | Revenue was $97.3 million, a 2 percent decrease from the fourth quarter of 2016 as well as on a local currency basis. Operating margin was 23.9 percent compared to 32.1 percent in the fourth quarter of 2016. Adjusted EBITDA margin was 32.4 percent compared to 34.5 percent in the fourth quarter of 2016. |
• | The Tax Cuts and Jobs Act of 2017 (“Tax Act”), as signed by the President of the United States on December 22, 2017, significantly revises U.S. tax law. The legislation will positively impact the Company’s ongoing effective tax rate due to the reduction of the U.S. federal corporate tax rate from 35% to 21%. As a result of the Tax Act, the company recorded one-time adjustments totaling a net tax benefit of $48.3 million in the fourth quarter of 2017. Given the substantial changes to the Internal Revenue Code as a result of the 2017 Tax Act, the estimated financial impacts for the fourth quarter and the full year 2017 are provisional and subject to further analysis, interpretation and clarification of the act, which could result in changes to these estimates in 2018. |
• | Adjusted EPS attributable to Equifax was $1.39, down 2 percent compared to the fourth quarter of 2016. This financial measure for 2017 excludes cybersecurity incident related costs, the impact of tax legislation enacted in 2017, and the income tax effects of stock awards recognized upon vesting or settlement. The financial measure for 2016 excludes Veda acquisition related amounts other than acquisition-related amortization, an accrual for certain legal claims and realignment of internal resources and other costs. The financial measure for both 2017 and 2016 excludes acquisition-related amortization expense of certain acquired intangibles. These items are net of associated tax impacts and are described more fully in the attached Q&A. |
• | Adjusted EBITDA margin was 34.8 percent, compared to 36.5 percent in the fourth quarter of 2016. These financial measures for 2017 and 2016 have been adjusted for certain items, including 2017 costs related to the cybersecurity incident, which affect the comparability of the underlying operational performance and are described more fully in the attached Q&A. |
• | Full year adjusted EPS attributable to Equifax was $5.97, up 8 percent from the prior year period. Full year adjusted EBITDA margin was 36.8 percent compared to 35.8 percent in 2016. These financial measures for 2017 and 2016 have been adjusted for certain items, including 2017 costs related to the cybersecurity incident, which affect the comparability of the underlying operational performance and are described more fully in the attached Q&A. |
Three Months Ended December 31, | ||||||||
2017 | 2016 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 838.5 | $ | 801.1 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 318.9 | 286.3 | ||||||
Selling, general and administrative expenses | 255.2 | 240.0 | ||||||
Depreciation and amortization | 73.5 | 70.9 | ||||||
Total operating expenses | 647.6 | 597.2 | ||||||
Operating income | 190.9 | 203.9 | ||||||
Interest expense | (22.7 | ) | (24.2 | ) | ||||
Other income, net | 4.1 | 2.9 | ||||||
Consolidated income before income taxes | 172.3 | 182.6 | ||||||
Benefit (provision) for income taxes | 2.1 | (57.8 | ) | |||||
Consolidated net income | 174.4 | 124.8 | ||||||
Less: Net income attributable to noncontrolling interests including redeemable noncontrolling interests | (2.1 | ) | (1.8 | ) | ||||
Net income attributable to Equifax | $ | 172.3 | $ | 123.0 | ||||
Basic earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 1.44 | $ | 1.03 | ||||
Weighted-average shares used in computing basic earnings per share | 120.1 | 119.8 | ||||||
Diluted earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 1.42 | $ | 1.01 | ||||
Weighted-average shares used in computing diluted earnings per share | 121.2 | 121.4 | ||||||
Dividends per share | $ | 0.39 | $ | 0.33 |
Twelve Months Ended December 31, | ||||||||
2017 | 2016 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 3,362.2 | $ | 3,144.9 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 1,210.7 | 1,113.4 | ||||||
Selling, general and administrative expenses | 1,039.1 | 948.2 | ||||||
Depreciation and amortization | 287.8 | 265.4 | ||||||
Total operating expenses | 2,537.6 | 2,327.0 | ||||||
Operating income | 824.6 | 817.9 | ||||||
Interest expense | (92.8 | ) | (92.1 | ) | ||||
Other income, net | 14.8 | 2.4 | ||||||
Consolidated income before income taxes | 746.6 | 728.2 | ||||||
Provision for income taxes | (148.6 | ) | (233.1 | ) | ||||
Consolidated net income | 598.0 | 495.1 | ||||||
Less: Net income attributable to noncontrolling interests including redeemable noncontrolling interests | (10.7 | ) | (6.3 | ) | ||||
Net income attributable to Equifax | $ | 587.3 | $ | 488.8 | ||||
Basic earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 4.89 | $ | 4.10 | ||||
Weighted-average shares used in computing basic earnings per share | 120.1 | 119.3 | ||||||
Diluted earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 4.83 | $ | 4.04 | ||||
Weighted-average shares used in computing diluted earnings per share | 121.5 | 121.1 | ||||||
Dividends per common share | $ | 1.56 | $ | 1.32 |
December 31, | December 31, | |||||||
2017 | 2016 | |||||||
(In millions, except par values) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 336.4 | $ | 129.3 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $9.1 and $7.8 at December 31, 2017 and 2016, respectively | 444.8 | 433.3 | ||||||
Prepaid expenses | 94.3 | 60.2 | ||||||
Other current assets | 122.9 | 50.1 | ||||||
Total current assets | 998.4 | 672.9 | ||||||
Property and equipment: | ||||||||
Capitalized internal-use software and system costs | 427.9 | 307.0 | ||||||
Data processing equipment and furniture | 306.6 | 273.2 | ||||||
Land, buildings and improvements | 212.5 | 203.8 | ||||||
Total property and equipment | 947.0 | 784.0 | ||||||
Less accumulated depreciation and amortization | (380.0 | ) | (317.1 | ) | ||||
Total property and equipment, net | 567.0 | 466.9 | ||||||
Goodwill | 4,184.0 | 3,974.3 | ||||||
Indefinite-lived intangible assets | 95.0 | 94.8 | ||||||
Purchased intangible assets, net | 1,247.0 | 1,323.8 | ||||||
Other assets, net | 142.0 | 131.3 | ||||||
Total assets | $ | 7,233.4 | $ | 6,664.0 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term debt and current maturities of long-term debt | $ | 965.3 | $ | 585.4 | ||||
Accounts payable | 110.3 | 81.0 | ||||||
Accrued expenses | 160.9 | 149.3 | ||||||
Accrued salaries and bonuses | 119.4 | 158.8 | ||||||
Deferred revenue | 108.4 | 110.7 | ||||||
Other current liabilities | 209.2 | 174.4 | ||||||
Total current liabilities | 1,673.5 | 1,259.6 | ||||||
Long-term debt | 1,739.0 | 2,086.8 | ||||||
Deferred income tax liabilities, net | 305.1 | 325.4 | ||||||
Long-term pension and other postretirement benefit liabilities | 175.8 | 184.4 | ||||||
Other long-term liabilities | 101.0 | 86.5 | ||||||
Total liabilities | 3,994.4 | 3,942.7 | ||||||
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, 2017 and 2016; Outstanding shares - 120.1 and 119.9 at December 31, 2017 and 2016, respectively | 236.6 | 236.6 | ||||||
Paid-in capital | 1,332.7 | 1,313.3 | ||||||
Retained earnings | 4,600.6 | 4,153.2 | ||||||
Accumulated other comprehensive loss | (412.0 | ) | (528.9 | ) | ||||
Treasury stock, at cost, 68.6 shares and 68.8 shares at December 31, 2017 and 2016, respectively | (2,577.6 | ) | (2,505.6 | ) | ||||
Stock held by employee benefits trusts, at cost, 0.6 shares at December 31, 2017 and 2016 | (5.9 | ) | (5.9 | ) | ||||
Total Equifax shareholders' equity | 3,174.4 | 2,662.7 | ||||||
Noncontrolling interests including redeemable noncontrolling interests | 64.6 | 58.6 | ||||||
Total shareholders' equity | 3,239.0 | 2,721.3 | ||||||
Total liabilities and equity | $ | 7,233.4 | $ | 6,664.0 |
Twelve Months Ended December 31, | ||||||||
2017 | 2016 | |||||||
(In millions) | ||||||||
Operating activities: | ||||||||
Consolidated net income | $ | 598.0 | $ | 495.1 | ||||
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 290.9 | 268.7 | ||||||
Stock-based compensation expense | 38.3 | 37.1 | ||||||
Excess tax benefits from stock-based compensation plans | — | (35.9 | ) | |||||
Deferred income taxes | (44.1 | ) | (13.0 | ) | ||||
Changes in assets and liabilities, excluding effects of acquisitions: | ||||||||
Accounts receivable, net | (1.3 | ) | (55.7 | ) | ||||
Other assets, current and long-term | (120.1 | ) | 0.3 | |||||
Current and long-term liabilities, excluding debt | 54.3 | 126.4 | ||||||
Cash provided by operating activities | 816.0 | 823.0 | ||||||
Investing activities: | ||||||||
Capital expenditures | (218.2 | ) | (173.5 | ) | ||||
Acquisitions, net of cash acquired | (139.9 | ) | (1,791.6 | ) | ||||
Cash received from sale of asset | 8.6 | — | ||||||
Economic hedges | — | (10.8 | ) | |||||
Cash used in investing activities | (349.5 | ) | (1,975.9 | ) | ||||
Financing activities: | ||||||||
Net short-term borrowings (repayments) | 252.4 | 73.0 | ||||||
Payments on long-term debt | (322.5 | ) | (350.0 | ) | ||||
Proceeds from issuance of long-term debt | 100.0 | 1,574.7 | ||||||
Treasury stock purchases | (77.1 | ) | — | |||||
Dividends paid to Equifax shareholders | (187.4 | ) | (157.6 | ) | ||||
Dividends paid to noncontrolling interests | (8.4 | ) | (5.8 | ) | ||||
Proceeds from exercise of stock options | 19.2 | 31.5 | ||||||
Payment of taxes related to settlement of equity awards | (33.5 | ) | (27.2 | ) | ||||
Excess tax benefits from stock-based compensation plans | — | 35.9 | ||||||
Payment of contingent consideration | (3.5 | ) | (4.4 | ) | ||||
Purchase of redeemable noncontrolling interests | (2.6 | ) | (3.6 | ) | ||||
Debt issuance costs | (0.3 | ) | (6.2 | ) | ||||
Cash (used in) provided by financing activities | (263.7 | ) | 1,160.3 | |||||
Effect of foreign currency exchange rates on cash and cash equivalents | 4.3 | 28.6 | ||||||
Increase (decrease) in cash and cash equivalents | 207.1 | 36.0 | ||||||
Cash and cash equivalents, beginning of period | 129.3 | 93.3 | ||||||
Cash and cash equivalents, end of period | $ | 336.4 | $ | 129.3 |
(In millions) | Three Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2017 | 2016 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 210.9 | $ | 211.4 | $ | (0.5 | ) | — | % | |||||||||
Mortgage Solutions | 32.8 | 36.2 | (3.4 | ) | (9 | )% | ||||||||||||
Financial Marketing Services | 69.3 | 68.6 | 0.7 | 1 | % | |||||||||||||
Total U.S. Information Solutions | 313.0 | 316.2 | (3.2 | ) | (1 | )% | ||||||||||||
Asia Pacific | 79.2 | 70.7 | 8.5 | 12 | % | 10 | % | |||||||||||
Europe | 74.5 | 63.6 | 10.9 | 17 | % | 9 | % | |||||||||||
Latin America | 55.2 | 47.5 | 7.7 | 16 | % | 19 | % | |||||||||||
Canada | 35.9 | 30.6 | 5.3 | 18 | % | 12 | % | |||||||||||
Total International | 244.8 | 212.4 | 32.4 | 15 | % | 12 | % | |||||||||||
Verification Services | 126.3 | 113.7 | 12.6 | 11 | % | |||||||||||||
Employer Services | 57.1 | 59.9 | (2.8 | ) | (5 | )% | ||||||||||||
Total Workforce Solutions | 183.4 | 173.6 | 9.8 | 6 | % | |||||||||||||
Global Consumer Solutions | 97.3 | 98.9 | (1.6 | ) | (2 | )% | (2 | )% | ||||||||||
Total operating revenue | $ | 838.5 | $ | 801.1 | $ | 37.4 | 5 | % | 4 | % |
(In millions) | Twelve Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2017 | 2016 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 889.6 | $ | 879.3 | $ | 10.3 | 1 | % | ||||||||||
Mortgage Solutions | 148.9 | 142.2 | 6.7 | 5 | % | |||||||||||||
Financial Marketing Services | 224.2 | 215.0 | 9.2 | 4 | % | |||||||||||||
Total U.S. Information Solutions | 1,262.7 | 1,236.5 | 26.2 | 2 | % | |||||||||||||
Asia Pacific | 308.9 | 244.2 | 64.7 | 26 | % | 24 | % | |||||||||||
Europe | 273.8 | 253.6 | 20.2 | 8 | % | 12 | % | |||||||||||
Latin America | 213.6 | 183.9 | 29.7 | 16 | % | 18 | % | |||||||||||
Canada | 136.0 | 121.9 | 14.1 | 12 | % | 9 | % | |||||||||||
Total International | 932.3 | 803.6 | 128.7 | 16 | % | 17 | % | |||||||||||
Verification Services | 501.5 | 437.3 | 64.2 | 15 | % | |||||||||||||
Employer Services | 262.7 | 264.9 | (2.2 | ) | (1 | )% | ||||||||||||
Total Workforce Solutions | 764.2 | 702.2 | 62.0 | 9 | % | |||||||||||||
Global Consumer Solutions | 403.0 | 402.6 | 0.4 | — | % | 1 | % | |||||||||||
Total operating revenue | $ | 3,362.2 | $ | 3,144.9 | $ | 217.3 | 7 | % | 7 | % |
Three Months Ended December 31, 2017 | |||||||
(In millions) | Operating Revenue | ||||||
Amount | % | ||||||
Europe | $ | 5.2 | 8 | % | |||
Latin America | (1.2 | ) | (3 | )% | |||
Canada | 1.7 | 6 | % | ||||
Asia Pacific | 1.6 | 2 | % | ||||
Global Consumer Solutions | 0.7 | 1 | % | ||||
Total | $ | 8.0 | 1 | % |
Twelve Months Ended December 31, 2017 | |||||||
(In millions) | Operating Revenue | ||||||
Amount | % | ||||||
Europe | $ | (9.1 | ) | (4 | )% | ||
Latin America | (3.9 | ) | (2 | )% | |||
Canada | 2.7 | 2 | % | ||||
Asia Pacific | 6.1 | 3 | % | ||||
Global Consumer Solutions | (1.8 | ) | — | % | |||
Total | $ | (6.0 | ) | — | % |
(In millions) | Three Months Ended December 31, 2017 | Year Ended December 31, 2017 | ||||||
Product cost & customer support | $ | (5.7 | ) | $ | 64.6 | |||
Professional fees | 82.2 | 99.4 | ||||||
Insurance Recoveries | (50.0 | ) | (50.0 | ) | ||||
Total | $ | 26.5 | $ | 114.0 |
Three Months Ended December 31, | |||||||||||||||
(In millions, except per share amounts) | 2017 | 2016 | $ Change | % Change | |||||||||||
Net income attributable to Equifax | $ | 172.3 | $ | 123.0 | $ | 49.3 | 40 | % | |||||||
Acquisition-related amortization expense of certain acquired intangibles (1) | 42.4 | 46.1 | (3.7 | ) | (8 | )% | |||||||||
Veda acquisition related amounts other than acquisition-related amortization (2) | — | 5.0 | (5.0 | ) | nm | ||||||||||
Income tax effects of stock awards that are recognized upon vesting or settlement (3) | (2.1 | ) | — | (2.1 | ) | nm | |||||||||
Cybersecurity incident related costs (4) | 26.5 | — | 26.5 | nm | |||||||||||
Accrual for certain legal claims (6) | — | 6.5 | (6.5 | ) | nm | ||||||||||
Realignment of internal resources and other costs (7) | — | 5.7 | (5.7 | ) | nm | ||||||||||
Impact of tax legislation enacted in 2017 (8) | (48.3 | ) | — | (48.3 | ) | nm | |||||||||
Tax impact of adjustments (9) | (22.2 | ) | (13.9 | ) | (8.3 | ) | nm | ||||||||
Net income attributable to Equifax, adjusted for items listed above | $ | 168.6 | $ | 172.4 | $ | (3.8 | ) | (2 | )% | ||||||
Diluted EPS attributable to Equifax, adjusted for the items listed above | $ | 1.39 | $ | 1.42 | $ | (0.03 | ) | (2 | )% | ||||||
Weighted-average shares used in computing diluted EPS | 121.2 | 121.4 |
Twelve Months Ended December 31, | |||||||||||||||
(In millions, except per share amounts) | 2017 | 2016 | $ Change | % Change | |||||||||||
Net income attributable to Equifax | $ | 587.3 | $ | 488.8 | $ | 98.5 | 20 | % | |||||||
Acquisition-related amortization expense of certain acquired intangibles (1) | 172.2 | 176.5 | (4.3 | ) | (2 | )% | |||||||||
Veda acquisition related amounts other than acquisition-related amortization (2) | 11.4 | 40.2 | (28.8 | ) | (72 | )% | |||||||||
Income tax effects of stock awards that are recognized upon vesting or settlement (3) | (26.7 | ) | — | (26.7 | ) | nm | |||||||||
Cybersecurity incident related costs (4) | 114.0 | — | 114.0 | nm | |||||||||||
Adjustments for uncertain tax positions (5) | (8.3 | ) | — | (8.3 | ) | nm | |||||||||
Accrual for certain legal claims (6) | — | 6.5 | (6.5 | ) | nm | ||||||||||
Realignment of internal resources and other costs (7) | — | 5.7 | (5.7 | ) | nm | ||||||||||
Impact of tax legislation enacted in 2017 (8) | (48.3 | ) | — | (48.3 | ) | nm | |||||||||
Tax impact of adjustments (9) | (76.7 | ) | (48.7 | ) | (28.0 | ) | nm | ||||||||
Net income attributable to Equifax, adjusted for items listed above | $ | 724.9 | $ | 669.0 | $ | 55.9 | 8 | % | |||||||
Diluted EPS attributable to Equifax, adjusted for items listed above | $ | 5.97 | $ | 5.52 | $ | 0.45 | 8 | % | |||||||
Weighted-average shares used in computing diluted EPS | 121.5 | 121.1 |
(1) | During the fourth quarter of 2017, we recorded acquisition-related amortization expense of certain acquired intangibles of $42.4 million ($34.7 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 $7.7 million of tax is comprised of $13.9 million of tax expense net of $6.2 million of a cash income tax benefit. 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). 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. |
(2) | For the year ended December 31, 2017, we recorded $11.4 million ($9.0 million, net of tax) for Veda acquisition related amounts. $11.7 million related to transaction and integration costs in operating income, $0.3 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure. For the year ended December 31, 2016, we recorded $40.2 million ($28.2 million, net of tax) for Veda acquisition related amounts. $30.1 million related to transaction and integration costs in operating income, $9.2 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure, including the economic hedges, $0.2 million is recorded in depreciation and amortization, and $0.7 million is recorded in interest expense. See the Notes to this reconciliation for additional detail. |
(3) | During the fourth quarter of 2017 and for the year ended December 31, 2017, we recorded a tax benefit of $2.1 million and $26.7 million, respectively, related to the tax effects of deductions for stock compensation in excess of amounts recorded for compensation costs. See the Notes to this reconciliation for additional detail. |
(4) | During the fourth quarter 2017 and for year ended December 31, 2017, we recorded $26.5 million ($12.0 million, net of tax) and $114.0 million ($71.3 million, net of tax), respectively, for expenses related to the cybersecurity incident. See the Notes to this reconciliation for additional detail. |
(5) | For the year ended December 31, 2017, we recorded $8.3 million related to adjustments from uncertain tax positions resulting from the completion of examinations of historical tax returns. See the Notes to this reconciliation for additional detail. |
(6) | 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. |
(7) | The realignment of internal resources and other costs for the fourth quarter of 2016 of $5.7 million ($3.7 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. |
(8) | During the fourth quarter of 2017, as a result of recent tax legislation, the company recorded one-time adjustments of $48.3 million for the re-measurement of deferred tax assets (liabilities), the deemed repatriation tax on unremitted foreign earnings and a valuation allowance for foreign tax credit carryforwards. |
(9) | During the fourth quarter of 2017, we recorded the tax impact of adjustments of $22.2 million comprised of (i) acquisition-related amortization expense of certain acquired intangibles of $7.7 million ($13.9 million of tax expense net of $6.2 million of a cash income tax benefit) and (ii) a tax adjustment of $14.5 million related to expenses for the cybersecurity incident. 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. |
Three Months Ended December 31, | |||||||||||||||
(In millions) | 2017 | 2016 | $ Change | % Change | |||||||||||
Revenue | $ | 838.5 | $ | 801.1 | $ | 37.4 | 5 | % | |||||||
Net income attributable to Equifax | $ | 172.3 | $ | 123.0 | $ | 49.3 | 40 | % | |||||||
Income taxes | (2.1 | ) | 57.8 | (59.9 | ) | (104 | )% | ||||||||
Interest expense, net* | 21.8 | 23.4 | (1.6 | ) | (7 | )% | |||||||||
Depreciation and amortization | 73.5 | 70.9 | 2.6 | 4 | % | ||||||||||
Veda acquisition related amounts (1) | — | 4.8 | (4.8 | ) | nm | ||||||||||
Cybersecurity incident related costs (2) | 26.5 | — | 26.5 | 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 | ||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 292.0 | $ | 292.1 | $ | (0.1 | ) | — | % | ||||||
Adjusted EBITDA margin | 34.8 | % | 36.5 | % |
Twelve Months Ended December 31, | |||||||||||||||
(In millions) | 2017 | 2016 | $ Change | % Change | |||||||||||
Revenue | $ | 3,362.2 | $ | 3,144.9 | $ | 217.3 | 7 | % | |||||||
Net income attributable to Equifax | $ | 587.3 | $ | 488.8 | $ | 98.5 | 20 | % | |||||||
Income taxes | 148.6 | 233.1 | (84.5 | ) | (36 | )% | |||||||||
Interest expense, net* | 89.7 | 88.6 | 1.1 | 1 | % | ||||||||||
Depreciation and amortization | 287.8 | 265.4 | 22.4 | 8 | % | ||||||||||
Veda acquisition related amounts (1) | 11.4 | 39.3 | (27.9 | ) | (71 | )% | |||||||||
Cybersecurity incident related costs (2) | 114.0 | — | 114.0 | 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 | ||||||||||
Adjusted EBITDA, excluding the items listed above | $ | 1,238.8 | $ | 1,127.4 | $ | 111.4 | 10 | % | |||||||
Adjusted EBITDA margin | 36.8 | % | 35.8 | % |
(1) | For the year ended December 31, 2017, we recorded $11.4 million ($9.0 million, net of tax) for Veda acquisition related amounts. $11.7 million related to transaction and integration costs in operating income, $0.3 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure. For the year ended December 31, 2016, we recorded $40.2 million ($28.2 million, net of tax) for Veda acquisition related amounts. $30.1 million related to transaction and integration costs in operating income, $9.2 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure, including the economic hedges, $0.2 million is recorded in depreciation and amortization, and $0.7 million is recorded in interest expense. See the Notes to this reconciliation for additional detail. |
(2) | During the fourth quarter 2017 and for year ended December 31, 2017, we recorded $26.5 million ($12.0 million, net of tax) and $114.0 million ($71.3 million, net of tax), respectively, for expenses related to the cybersecurity incident. 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. |
(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) 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. |
(In millions) | Three Months Ended December 31, 2017 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense** | Total | |||||||||||||||||||
Revenue | $ | 313.0 | $ | 244.8 | $ | 183.4 | $ | 97.3 | — | $ | 838.5 | |||||||||||||
Operating Income | 130.3 | 40.6 | 73.2 | 23.3 | (76.5 | ) | 190.9 | |||||||||||||||||
Depreciation and Amortization | 20.8 | 28.0 | 10.3 | 3.7 | 10.7 | 73.5 | ||||||||||||||||||
Other income/(expense), net* | 0.5 | 2.8 | — | — | (0.1 | ) | 3.2 | |||||||||||||||||
Noncontrolling interest | — | (2.1 | ) | — | — | — | (2.1 | ) | ||||||||||||||||
Adjustments (1) | — | — | — | 4.5 | 22.0 | 26.5 | ||||||||||||||||||
Adjusted EBITDA | $ | 151.6 | $ | 69.3 | $ | 83.5 | $ | 31.5 | $ | (43.9 | ) | $ | 292.0 | |||||||||||
Operating Margin | 41.6 | % | 16.6 | % | 39.9 | % | 23.9 | % | nm | 22.8 | % | |||||||||||||
Adjusted EBITDA Margin | 48.5 | % | 28.3 | % | 45.5 | % | 32.4 | % | nm | 34.8 | % |
(In millions) | Twelve Months Ended December 31, 2017 | |||||||||||||||||||||||
U.S. Information Solutions | International | Workforce Solutions | Global Consumer Solutions | General Corporate Expense** | Total | |||||||||||||||||||
Revenue | $ | 1,262.7 | $ | 932.3 | $ | 764.2 | $ | 403.0 | — | $ | 3,362.2 | |||||||||||||
Operating Income | 539.1 | 169.4 | 331.9 | 106.2 | (322.0 | ) | 824.6 | |||||||||||||||||
Depreciation and Amortization | 83.7 | 109.9 | 42.1 | 13.2 | 38.9 | 287.8 | ||||||||||||||||||
Other income/(expense), net* | 2.0 | 9.7 | — | — | — | 11.7 | ||||||||||||||||||
Noncontrolling interest | — | (10.7 | ) | — | — | — | (10.7 | ) | ||||||||||||||||
Adjustments (1)(2) | — | 9.5 | — | 4.5 | 111.4 | 125.4 | ||||||||||||||||||
Adjusted EBITDA | $ | 624.8 | $ | 287.8 | $ | 374.0 | $ | 123.9 | $ | (171.7 | ) | $ | 1,238.8 | |||||||||||
Operating Margin | 42.7 | % | 18.2 | % | 43.4 | % | 26.4 | % | nm | 24.5 | % | |||||||||||||
Adjusted EBITDA Margin | 49.5 | % | 30.9 | % | 48.9 | % | 30.7 | % | nm | 36.8 | % |
(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 (2)(3)(4) | — | 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 (2)(3)(4) | — | 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 | % |
(1) | During the fourth quarter 2017 and for year ended December 31, 2017, we recorded $26.5 million ($12.0 million, net of tax) and $114.0 million ($71.3 million, net of tax), respectively, for expenses related to the cybersecurity incident. See the Notes to this reconciliation for additional detail. |
(2) | For the year ended December 31, 2017, we recorded $11.4 million ($9.0 million, net of tax) for Veda acquisition related amounts. $11.7 million related to transaction and integration costs in operating income, $0.3 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure. For the year ended December 31, 2016, we recorded $40.2 million ($28.2 million, net of tax) for Veda acquisition related amounts. $30.1 million related to transaction and integration costs in operating income, $9.2 million is recorded in other income, net and is the impact of foreign currency changes on the transaction structure, including the economic hedges, $0.2 million is recorded in depreciation and amortization, and $0.7 million is recorded in interest expense. 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. |
(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) 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. |