Exhibit 99.1
1550 Peachtree Street, N.W. Atlanta, Georgia 30309
NEWS RELEASE
Contact:
| Jeff Dodge | Tim Klein | |
| Investor Relations | Media Relations | |
| (404) 885-8804 | (404) 885-8555 | |
| jeff.dodge@equifax.com | tim.klein@equifax.com |
Equifax Reports Second Quarter 2014 Results
ATLANTA, July 23, 2014 — Equifax Inc. (NYSE: EFX) today announced financial results for the quarter ended June 30, 2014. The company reported revenue from continuing operations of $613.9 million in the second quarter of 2014, a 5 percent increase from the second quarter of 2013 and a 6 percent increase in local currency.
Second quarter diluted EPS from continuing operations attributable to Equifax was $0.75, an increase of 2 percent from the second quarter of 2013. On a non-GAAP basis, adjusted EPS attributable to Equifax, excluding the impact of acquisition-related amortization expense, net of associated tax impacts, was $0.96, up 5 percent from the second quarter of 2013.
“Our second quarter performance was very strong and above our guidance due primarily to continued strong execution on our key strategic initiatives. For the quarter, the mortgage market headwind was consistent with our expectation,” said Richard F. Smith, Chairman and Chief Executive Officer of Equifax. “Given our strong, first half performance and the abating mortgage headwinds, our full year outlook for 2014 has improved.”
Second Quarter 2014 Highlights
| · | Operating margin was 27.3 percent for the second quarter of 2014, compared to 26.9 percent in the second quarter of 2013. |
| · | We repurchased 0.7 million of our common shares on the open market for $49.0 million during the second quarter of 2014. At June 30, 2014, our remaining authorization for future share repurchases was $141.7 million. |
U.S. Consumer Information Solutions (USCIS)
Total revenue was $264.1 million in the second quarter of 2014, a 2 percent increase when compared to the second quarter of 2013.
| · | Online Consumer Information Solutions revenue was $191.3 million, up 4 percent when compared to a year ago. |
| · | Mortgage Solutions revenue was $27.6 million, down 15 percent from a year ago. |
| · | Consumer Financial Marketing Services (CFMS) revenue was $45.2 million, up 7 percent when compared to a year ago. |
Operating margin for USCIS was 41.5 percent in the second quarter of 2014 compared to 40.2 percent in the second quarter of 2013.
International
Total revenue was $153.4 million in the second quarter of 2014, an 18 percent increase from the second quarter of 2013 and a 23 percent increase on a local currency basis.
| · | Latin America revenue was $47.9 million, up 19 percent in local currency and down 1 percent in U.S. dollars from a year ago. |
| · | Europe revenue was $72.3 million, up 40 percent in local currency and 53 percent in U.S. dollars from a year ago. European revenue includes the results of TDX Group since the date of its acquisition in the first quarter of 2014. |
| · | Canada Consumer revenue was $33.2 million, up 3 percent in local currency and down 3 percent in U.S. dollars from a year ago. |
Operating margin for International was 21.8 percent in the second quarter of 2014 compared to 28.7 percent in the second quarter of 2013 principally reflecting the near-term effect of recent acquisitions.
Workforce Solutions
Total revenue was $119.4 million in the second quarter of 2014, a 3 percent decrease when compared to the second quarter of 2013.
| · | Verification Services revenue was $72.3 million, down 6 percent when compared to a year ago. |
| · | Employer Services revenue was $47.1 million, up 1 percent when compared to a year ago. |
Operating margin for Workforce Solutions was 33.9 percent in the second quarter of 2014 compared to 31.1 percent in the second quarter of 2013.
North America Personal Solutions
Revenue was $54.0 million, a 5 percent increase from the second quarter of 2013. Operating margin was 30.5 percent compared to 27.6 percent in the second quarter of 2013.
North America Commercial Solutions
Revenue was $23.0 million, a 1 percent increase in U.S. dollars and up 3 percent in local currency compared to the second quarter of 2013. Operating margin was 17.3 percent compared to 16.8 percent in the second quarter of 2013.
Full Year and Third Quarter 2014 Outlook
Based on the current level of domestic and international business activity and current trends in foreign exchange rates, consolidated revenue for the full year of 2014 is expected to be between $2.440 billion and $2.465 billion and full year 2014 Adjusted EPS is expected to be between $3.83 and $3.91.
For the third quarter of 2014, consolidated revenue is expected to be between $620 million and $625 million and third quarter 2014 Adjusted EPS is expected to be between $0.96 and $0.99.
| 2 |
About Equifax
Equifax is a global leader in consumer, commercial and workforce information solutions, providing businesses of all sizes and consumers with insight and information they can trust. The company’s significant investments in differentiated data, its expertise in advanced analytics to explore and develop new multi-source data solutions, and its leading-edge proprietary technology enable it to create and deliver unparalleled customized insights that enrich both the performance of businesses and the lives of consumers.
Headquartered in Atlanta, Equifax operates or has investments in 19 countries and is a member of Standard & Poor's (S&P) 500® Index. Its common stock is traded on the New York Stock Exchange (NYSE) under the symbol EFX. In 2013, Equifax was named a Bloomberg BusinessWeek Top 50 company, was #3 in Fortune's Most Admired list in its category, and was named to InfoWeek 500 as well as the FinTech 100. For more information, please visit www.equifax.com.
Earnings Conference Call and Audio Webcast
In conjunction with this release, Equifax will host a conference call tomorrow, July 24, 2014, at 8:30 a.m. (EDT) via a live audio webcast. To access the webcast, go our website at www.investor.equifax.com/events.cfm. The discussion will be available via replay at the same site shortly after the conclusion of the webcast. This press release is also available under “Earnings Releases” at www.investor.equifax.com.
Non-GAAP Financial Measures
This earnings release presents net income and diluted EPS from continuing operations attributable to Equifax which excludes acquisition-related amortization expense, net of tax. These are important financial measures for Equifax but are not financial measures as defined by GAAP.
These non-GAAP financial measures should be reviewed in conjunction with the relevant GAAP financial measures and are not presented as an alternative measure of net income or EPS as determined in accordance with GAAP.
Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures and related notes are presented in the Q&A. This information can also be found under “Investor Relations/GAAP/Non-GAAP Measures” at www.investor.equifax.com.
Forward-Looking Statements
This release contains forward-looking statements or forward-looking information. These statements can be identified by expressions of belief, expectation or intention, as well as statements that are not historical fact. These statements are based on certain factors and assumptions including with respect to foreign exchange rates, expected growth, results of operations, performance, business prospects and opportunities and effective tax rates. While we believe these factors and assumptions to be reasonable based on information currently available, they may prove to be incorrect.
| 3 |
Several factors could cause actual
results to differ materially from those expressed or implied in the forward-looking statements, including, but not limited to
actions taken by us, including restructuring or strategic initiatives (including capital investments or asset acquisitions or
dispositions), as well as from developments beyond our control, including, but not limited to, changes in worldwide and U.S. economic
conditions that materially impact consumer spending, consumer debt and employment and the demand for Equifax's products and services.
Other risk factors include adverse or uncertain economic conditions and changes in credit and financial markets; risks relating
to illegal third party efforts to access data or other cybersecurity or physical security breaches; changes in, and the effects
of, laws and regulations and government policies governing our business, including our examination and supervision in the U.S.
by the Consumer Financial Protection Bureau (“CFPB”) and in the United Kingdom by the Financial Conduct Authority;
federal or state responses to identity theft concerns; potential adverse developments in new and pending legal proceedings or
government investigations, including investigations or examinations undertaken by the CFPB, State Attorneys General or other governmental
agencies; our ability to successfully develop and market new products and services, respond to pricing and other competitive pressures,
complete and integrate acquisitions and other investments and achieve targeted cost efficiencies; timing and amount of capital
expenditures; changes in capital markets and corresponding effects on our investments and benefit plan obligations; foreign currency
exchange rates and earnings repatriation limitations; and the decisions of taxing authorities, all of which could affect our effective
tax rates. A summary of additional risks and uncertainties can be found in our Annual Report on Form 10-K for the year ended December
31, 2013, including without limitation under the captions “Item 1. Business — Governmental Regulation” and “—
Forward-Looking Statements” and “Item 1A, Risk Factors,” and in our other filings with the U.S. Securities and
Exchange Commission. Forward-looking statements are given only as at the date of this release and the company disclaims any obligation
to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except
as required by law.
| 4 |
EQUIFAX
CONSOLIDATED STATEMENTS OF INCOME
| Three Months Ended | ||||||||
| June 30, | ||||||||
| 2014 | 2013 | |||||||
| (In millions, except per share amounts) | (Unaudited) | |||||||
| Operating revenue | $ | 613.9 | $ | 586.9 | ||||
| Operating expenses: | ||||||||
| Cost of services (exclusive of depreciation and amortization below) | 212.3 | 198.2 | ||||||
| Selling, general and administrative expenses | 183.5 | 186.5 | ||||||
| Depreciation and amortization | 50.7 | 44.1 | ||||||
| Total operating expenses | 446.5 | 428.8 | ||||||
| Operating income | 167.4 | 158.1 | ||||||
| Interest expense | (17.4 | ) | (17.6 | ) | ||||
| Other income, net | 0.5 | 3.5 | ||||||
| Consolidated income before income taxes | 150.5 | 144.0 | ||||||
| Provision for income taxes | (56.0 | ) | (51.7 | ) | ||||
| Consolidated income from continuing operations | 94.5 | 92.3 | ||||||
| Discontinued operations, net of tax | - | - | ||||||
| Consolidated net income | 94.5 | 92.3 | ||||||
| Less: Net income attributable to noncontrolling interests | (1.7 | ) | (1.8 | ) | ||||
| Net income attributable to Equifax | $ | 92.8 | $ | 90.5 | ||||
| Amounts attributable to Equifax: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 92.8 | $ | 90.5 | ||||
| Discontinued operations, net of tax | - | - | ||||||
| Net income | $ | 92.8 | $ | 90.5 | ||||
| Basic earnings per common share: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 0.76 | $ | 0.75 | ||||
| Discontinued operations attributable to Equifax | - | - | ||||||
| Net income attributable to Equifax | $ | 0.76 | $ | 0.75 | ||||
| Weighted-average shares used in computing basic earnings per share | 122.0 | 121.0 | ||||||
| Diluted earnings per common share: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 0.75 | $ | 0.73 | ||||
| Discontinued operations attributable to Equifax | - | - | ||||||
| Net income attributable to Equifax | $ | 0.75 | $ | 0.73 | ||||
| Weighted-average shares used in computing diluted earnings per share | 124.3 | 123.6 | ||||||
| Dividends per common share | $ | 0.25 | $ | 0.22 | ||||
| 5 |
EQUIFAX
CONSOLIDATED STATEMENTS OF INCOME
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2014 | 2013 | |||||||
| (In millions, except per share amounts) | (Unaudited) | |||||||
| Operating revenue | $ | 1,198.4 | $ | 1,153.4 | ||||
| Operating expenses: | ||||||||
| Cost of services (exclusive of depreciation and amortization below) | 419.1 | 393.3 | ||||||
| Selling, general and administrative expenses | 358.9 | 361.0 | ||||||
| Depreciation and amortization | 101.1 | 92.0 | ||||||
| Total operating expenses | 879.1 | 846.3 | ||||||
| Operating income | 319.3 | 307.1 | ||||||
| Interest expense | (34.7 | ) | (35.3 | ) | ||||
| Other (expense) income, net | (1.6 | ) | 3.6 | |||||
| Consolidated income from continuing operations before income taxes | 283.0 | 275.4 | ||||||
| Provision for income taxes | (102.2 | ) | (98.9 | ) | ||||
| Consolidated income from continuing operations | 180.8 | 176.5 | ||||||
| Discontinued operations, net of tax | - | 19.0 | ||||||
| Consolidated net income | 180.8 | 195.5 | ||||||
| Less: Net income attributable to noncontrolling interests | (4.1 | ) | (3.9 | ) | ||||
| Net income attributable to Equifax | $ | 176.7 | $ | 191.6 | ||||
| Amounts attributable to Equifax: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 176.7 | $ | 172.6 | ||||
| Discontinued operations, net of tax | - | 19.0 | ||||||
| Net income | $ | 176.7 | $ | 191.6 | ||||
| Basic earnings per common share: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 1.45 | $ | 1.43 | ||||
| Discontinued operations attributable to Equifax | - | 0.16 | ||||||
| Net income attributable to Equifax | $ | 1.45 | $ | 1.59 | ||||
| Weighted-average shares used in computing basic earnings per share | 122.0 | 120.7 | ||||||
| Diluted earnings per common share: | ||||||||
| Income from continuing operations attributable to Equifax | $ | 1.42 | $ | 1.40 | ||||
| Discontinued operations attributable to Equifax | - | 0.15 | ||||||
| Net income attributable to Equifax | $ | 1.42 | $ | 1.55 | ||||
| Weighted-average shares used in computing diluted earnings per share | 124.4 | 123.4 | ||||||
| Dividends per common share | $ | 0.50 | $ | 0.44 | ||||
| 6 |
EQUIFAX
CONDENSED CONSOLIDATED BALANCE SHEETS
| June 30, | December 31, | |||||||
| 2014 | 2013 | |||||||
| (In millions, except par values) | (Unaudited) | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 91.7 | $ | 235.9 | ||||
| Trade accounts receivable, net of allowance for doubtful accounts of $8.7 and $6.8 at June 30, 2014 and December 31, 2013, respectively | 345.3 | 309.7 | ||||||
| Prepaid expenses | 43.3 | 34.5 | ||||||
| Other current assets | 73.9 | 68.3 | ||||||
| Total current assets | 554.2 | 648.4 | ||||||
| Property and equipment: | ||||||||
| Capitalized internal-use software and system costs | 391.6 | 388.0 | ||||||
| Data processing equipment and furniture | 192.2 | 188.0 | ||||||
| Land, buildings and improvements | 190.7 | 185.2 | ||||||
| Total property and equipment | 774.5 | 761.2 | ||||||
| Less accumulated depreciation and amortization | (482.2 | ) | (472.3 | ) | ||||
| Total property and equipment, net | 292.3 | 288.9 | ||||||
| Goodwill | 2,646.0 | 2,395.1 | ||||||
| Indefinite-lived intangible assets | 95.5 | 95.5 | ||||||
| Purchased intangible assets, net | 1,030.6 | 973.2 | ||||||
| Other assets, net | 147.7 | 138.8 | ||||||
| Total assets | $ | 4,766.3 | $ | 4,539.9 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Short-term debt and current maturities of long-term debt | $ | 409.8 | $ | 296.5 | ||||
| Accounts payable | 40.9 | 19.9 | ||||||
| Accrued expenses | 98.0 | 95.4 | ||||||
| Accrued salaries and bonuses | 54.1 | 90.2 | ||||||
| Deferred revenue | 68.0 | 61.8 | ||||||
| Other current liabilities | 89.0 | 98.7 | ||||||
| Total current liabilities | 759.8 | 662.5 | ||||||
| Long-term debt | 1,145.6 | 1,145.5 | ||||||
| Deferred income tax liabilities, net | 290.5 | 263.7 | ||||||
| Long-term pension and other postretirement benefit liabilities | 72.6 | 72.4 | ||||||
| Other long-term liabilities | 56.6 | 54.8 | ||||||
| Total liabilities | 2,325.1 | 2,198.9 | ||||||
| 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, 2014 and December 31, 2013; Outstanding shares - 121.8 and 121.9 at June 30, 2014 and December 31, 2013, respectively | 236.6 | 236.6 | ||||||
| Paid-in capital | 1,197.7 | 1,174.6 | ||||||
| Retained earnings | 3,424.4 | 3,309.2 | ||||||
| Accumulated other comprehensive loss | (299.5 | ) | (312.6 | ) | ||||
| Treasury stock, at cost, 66.9 shares and 66.8 shares at June 30, 2014 and December 31, 2013, respectively | (2,150.1 | ) | (2,101.2 | ) | ||||
| Stock held by employee benefits trusts, at cost, 0.6 shares at June 30, 2014 and December 31, 2013, respectively | (5.9 | ) | (5.9 | ) | ||||
| Total Equifax shareholders' equity | 2,403.2 | 2,300.7 | ||||||
| Noncontrolling interests | 38.0 | 40.3 | ||||||
| Total equity | 2,441.2 | 2,341.0 | ||||||
| Total liabilities and equity | $ | 4,766.3 | $ | 4,539.9 | ||||
| 7 |
EQUIFAX
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Six Months Ended | ||||||||
| June 30, | ||||||||
| 2014 | 2013 | |||||||
| (In millions) | (Unaudited) | |||||||
| Operating activities: | ||||||||
| Consolidated net income | $ | 180.8 | $ | 195.5 | ||||
| Adjustments to reconcile consolidated net income to net cash provided by operating activities: | ||||||||
| Gain on divestitures | - | (19.0 | ) | |||||
| Depreciation and amortization | 101.2 | 92.3 | ||||||
| Stock-based compensation expense | 19.6 | 16.7 | ||||||
| Excess tax benefits from stock-based compensation plans | (10.4 | ) | (7.6 | ) | ||||
| Deferred income taxes | 2.8 | (7.5 | ) | |||||
| Changes in assets and liabilities, excluding effects of acquisitions: | ||||||||
| Accounts receivable, net | (27.8 | ) | (14.5 | ) | ||||
| Prepaid expenses and other current assets | (15.1 | ) | (3.9 | ) | ||||
| Other assets | (3.6 | ) | 0.6 | |||||
| Current liabilities, excluding debt | (31.9 | ) | (57.2 | ) | ||||
| Other long-term liabilities, excluding debt | 2.2 | 7.4 | ||||||
| Cash provided by operating activities | 217.8 | 202.8 | ||||||
| Investing activities: | ||||||||
| Capital expenditures | (37.7 | ) | (36.2 | ) | ||||
| Acquisitions, net of cash acquired | (333.7 | ) | - | |||||
| Cash received from divestitures | - | 47.5 | ||||||
| Investment in unconsolidated affiliates, net | 3.8 | (2.4 | ) | |||||
| Cash (used in) provided by investing activities | (367.6 | ) | 8.9 | |||||
| Financing activities: | ||||||||
| Net short-term borrowings (repayments) | 131.4 | (206.6 | ) | |||||
| Payments on long-term debt | (15.0 | ) | (15.0 | ) | ||||
| Treasury stock purchases | (73.4 | ) | - | |||||
| Dividends paid to Equifax shareholders | (61.2 | ) | (53.2 | ) | ||||
| Dividends paid to noncontrolling interests | (6.3 | ) | (3.9 | ) | ||||
| Proceeds from exercise of stock options | 24.5 | 24.3 | ||||||
| Excess tax benefits from stock-based compensation plans | 10.4 | 7.6 | ||||||
| Other | 0.1 | (0.6 | ) | |||||
| Cash provided by (used in) financing activities | 10.5 | (247.4 | ) | |||||
| Effect of foreign currency exchange rates on cash and cash equivalents | (4.9 | ) | (6.2 | ) | ||||
| Decrease in cash and cash equivalents | (144.2 | ) | (41.9 | ) | ||||
| Cash and cash equivalents, beginning of period | 235.9 | 146.8 | ||||||
| Cash and cash equivalents, end of period | $ | 91.7 | $ | 104.9 | ||||
| 8 |
Common Questions & Answers (Unaudited)
(Dollars in millions)
1. Can you provide a further analysis of operating revenue and operating income by operating segment?
Operating revenue and operating income consist of the following components:
| (in millions) | Three Months Ended June 30, | |||||||||||||||||||
| Local Currency | ||||||||||||||||||||
| Operating revenue: | 2014 | 2013 | $ Change | % Change | % Change* | |||||||||||||||
| Online Consumer Information Solutions | $ | 191.3 | $ | 184.8 | $ | 6.5 | 4 | % | ||||||||||||
| Mortgage Solutions | 27.6 | 32.5 | (4.9 | ) | -15 | % | ||||||||||||||
| Consumer Financial Marketing Services | 45.2 | 42.4 | 2.8 | 7 | % | |||||||||||||||
| Total U.S. Consumer Information Solutions | 264.1 | 259.7 | 4.4 | 2 | % | |||||||||||||||
| Latin America | 47.9 | 48.6 | (0.7 | ) | -1 | % | 19 | % | ||||||||||||
| Europe | 72.3 | 47.1 | 25.2 | 53 | % | 40 | % | |||||||||||||
| Canada Consumer | 33.2 | 34.1 | (0.9 | ) | -3 | % | 3 | % | ||||||||||||
| Total International | 153.4 | 129.8 | 23.6 | 18 | % | 23 | % | |||||||||||||
| Verification Services | 72.3 | 76.7 | (4.4 | ) | -6 | % | ||||||||||||||
| Employer Services | 47.1 | 46.5 | 0.6 | 1 | % | |||||||||||||||
| Total Workforce Solutions | 119.4 | 123.2 | (3.8 | ) | -3 | % | ||||||||||||||
| North America Personal Solutions | 54.0 | 51.5 | 2.5 | 5 | % | |||||||||||||||
| North America Commercial Solutions | 23.0 | 22.7 | 0.3 | 1 | % | 3 | % | |||||||||||||
| Total operating revenue | $ | 613.9 | $ | 586.9 | $ | 27.0 | 5 | % | 6 | % | ||||||||||
| (in millions) | Six Months Ended June 30, | |||||||||||||||||||
| Local Currency | ||||||||||||||||||||
| Operating revenue: | 2014 | 2013 | $ Change | % Change | % Change* | |||||||||||||||
| Online Consumer Information Solutions | $ | 369.8 | $ | 360.4 | $ | 9.4 | 3 | % | ||||||||||||
| Mortgage Solutions | 52.0 | 62.1 | (10.1 | ) | -16 | % | ||||||||||||||
| Consumer Financial Marketing Services | 86.2 | 82.3 | 3.9 | 5 | % | |||||||||||||||
| Total U.S. Consumer Information Solutions | 508.0 | 504.8 | 3.2 | 1 | % | |||||||||||||||
| Latin America | 94.5 | 95.1 | (0.6 | ) | -1 | % | 21 | % | ||||||||||||
| Europe | 138.2 | 91.7 | 46.5 | 51 | % | 39 | % | |||||||||||||
| Canada Consumer | 64.6 | 66.7 | (2.1 | ) | -3 | % | 4 | % | ||||||||||||
| Total International | 297.3 | 253.5 | 43.8 | 17 | % | 23 | % | |||||||||||||
| Verification Services | 136.2 | 145.5 | (9.3 | ) | -6 | % | ||||||||||||||
| Employer Services | 102.9 | 101.4 | 1.5 | 1 | % | |||||||||||||||
| Total Workforce Solutions | 239.1 | 246.9 | (7.8 | ) | -3 | % | ||||||||||||||
| North America Personal Solutions | 108.1 | 102.6 | 5.5 | 5 | % | |||||||||||||||
| North America Commercial Solutions | 45.9 | 45.6 | 0.3 | 1 | % | 3 | % | |||||||||||||
| Total operating revenue | $ | 1,198.4 | $ | 1,153.4 | $ | 45.0 | 4 | % | 5 | % | ||||||||||
| (in millions) | Three Months Ended June 30, | |||||||||||||||||||||||
| Operating | Operating | |||||||||||||||||||||||
| Operating income: | 2014 | Margin | 2013 | Margin | $ Change | % Change | ||||||||||||||||||
| U.S. Consumer Information Solutions | $ | 109.5 | 41.5 | % | $ | 104.3 | 40.2 | % | $ | 5.2 | 5 | % | ||||||||||||
| International | 33.4 | 21.8 | % | 37.2 | 28.7 | % | (3.8 | ) | -10 | % | ||||||||||||||
| Workforce Solutions | 40.5 | 33.9 | % | 38.3 | 31.1 | % | 2.2 | 6 | % | |||||||||||||||
| North America Personal Solutions | 16.5 | 30.5 | % | 14.2 | 27.6 | % | 2.3 | 16 | % | |||||||||||||||
| North America Commercial Solutions | 4.0 | 17.3 | % | 3.8 | 16.8 | % | 0.2 | 4 | % | |||||||||||||||
| General Corporate Expense | (36.5 | ) | nm | (39.7 | ) | nm | 3.2 | 8 | % | |||||||||||||||
| Total operating income | $ | 167.4 | 27.3 | % | $ | 158.1 | 26.9 | % | $ | 9.3 | 6 | % | ||||||||||||
| (in millions) | Six Months Ended June 30, | |||||||||||||||||||||||
| Operating | Operating | |||||||||||||||||||||||
| Operating income: | 2014 | Margin | 2013 | Margin | $ Change | % Change | ||||||||||||||||||
| U.S. Consumer Information Solutions | $ | 204.3 | 40.2 | % | $ | 196.2 | 38.9 | % | $ | 8.1 | 4 | % | ||||||||||||
| International | 62.8 | 21.1 | % | 71.9 | 28.4 | % | (9.1 | ) | -13 | % | ||||||||||||||
| Workforce Solutions | 79.2 | 33.1 | % | 75.7 | 30.7 | % | 3.5 | 5 | % | |||||||||||||||
| North America Personal Solutions | 31.8 | 29.4 | % | 28.7 | 28.0 | % | 3.1 | 11 | % | |||||||||||||||
| North America Commercial Solutions | 8.4 | 18.3 | % | 8.7 | 19.1 | % | (0.3 | ) | -3 | % | ||||||||||||||
| General Corporate Expense | (67.2 | ) | nm | (74.1 | ) | nm | 6.9 | 9 | % | |||||||||||||||
| Total operating income | $ | 319.3 | 26.6 | % | $ | 307.1 | 26.6 | % | $ | 12.2 | 4 | % | ||||||||||||
nm - not meaningful
* Reflects percentage change in revenue conforming 2014 results using 2013 exchange rates.
| 9 |
Common Questions & Answers (Unaudited)
(Dollars in millions)
2. Can you provide depreciation and amortization by segment?
Depreciation and amortization are as follows:
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2014 | 2013 | 2014 | 2013 | |||||||||||||
| U.S. Consumer Information Solutions | $ | 21.3 | $ | 18.1 | $ | 42.7 | $ | 36.4 | ||||||||
| International | 10.9 | 6.1 | 21.8 | 12.1 | ||||||||||||
| Workforce Solutions | 10.7 | 12.9 | 21.7 | 29.5 | ||||||||||||
| North America Personal Solutions | 1.9 | 1.7 | 3.7 | 3.3 | ||||||||||||
| North America Commercial Solutions | 0.9 | 1.0 | 1.7 | 2.1 | ||||||||||||
| General Corporate Expense | 5.0 | 4.3 | 9.5 | 8.6 | ||||||||||||
| Total depreciation and amortization | $ | 50.7 | $ | 44.1 | $ | 101.1 | $ | 92.0 | ||||||||
3. What was the currency impact on the foreign operations?
The U.S. dollar impact on operating revenue and operating income is as follows:
| Three Months Ended June 30, 2014 | ||||||||||||||||
| Operating Revenue | Operating Income | |||||||||||||||
| Amount | % | Amount | % | |||||||||||||
| Canada Consumer | $ | (2.1 | ) | -6 | % | $ | (1.0 | ) | -7 | % | ||||||
| Canada Commercial | (0.4 | ) | -2 | % | (0.2 | ) | -4 | % | ||||||||
| Europe | 6.2 | 13 | % | 0.9 | 8 | % | ||||||||||
| Latin America | (9.9 | ) | -20 | % | (4.1 | ) | -24 | % | ||||||||
| Six Months Ended June 30, 2014 | ||||||||||||||||
| Operating Revenue | Operating Income | |||||||||||||||
| Amount | % | Amount | % | |||||||||||||
| Canada Consumer | $ | (5.0 | ) | -7 | % | $ | (2.4 | ) | -8 | % | ||||||
| Canada Commercial | (0.9 | ) | -2 | % | (0.4 | ) | -4 | % | ||||||||
| Europe | 10.3 | 12 | % | 1.2 | 6 | % | ||||||||||
| Latin America | (20.4 | ) | -22 | % | (8.6 | ) | -25 | % | ||||||||
| 10 |
Reconciliations of Non-GAAP Financial Measures to the Comparable GAAP Financial Measures (Unaudited)
(Dollars in millions, except per share amounts)
A. Reconciliation of net income from continuing operations attributable to Equifax to diluted EPS from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense:
| Three Months Ended | ||||||||||||||||
| June 30, | ||||||||||||||||
| 2014 | 2013 | $ Change | % Change | |||||||||||||
| Net income from continuing operations attributable to Equifax | $ | 92.8 | $ | 90.5 | $ | 2.3 | 3 | % | ||||||||
| Acquisition-related amortization expense, net of tax, and cash income tax benefit of acquisition-related amortization expense of certain acquired intangibles | 26.9 | 22.9 | 4.0 | 17 | % | |||||||||||
| Net income from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense | $ | 119.7 | $ | 113.4 | $ | 6.3 | 5 | % | ||||||||
| Diluted EPS from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense | $ | 0.96 | $ | 0.92 | $ | 0.04 | 5 | % | ||||||||
| Weighted-average shares used in computing diluted EPS | 124.3 | 123.6 | ||||||||||||||
| Six Months Ended | ||||||||||||||||
| June 30, | ||||||||||||||||
| 2014 | 2013 | $ Change | % Change | |||||||||||||
| Net income from continuing operations attributable to Equifax | $ | 176.7 | $ | 172.6 | $ | 4.1 | 2 | % | ||||||||
| Acquisition-related amortization expense, net of tax, and cash income tax benefit of acquisition-related amortization expense of certain acquired intangibles | 53.9 | 48.4 | 5.5 | 11 | % | |||||||||||
| Net income from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense | $ | 230.6 | $ | 221.0 | $ | 9.6 | 4 | % | ||||||||
| Diluted EPS from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense | $ | 1.85 | $ | 1.79 | $ | 0.06 | 4 | % | ||||||||
| Weighted-average shares used in computing diluted EPS | 124.4 | 123.4 | ||||||||||||||
nm – not meaningful
| 11 |
Notes to Reconciliations of Non-GAAP Financial Measures to the Comparable GAAP Financial Measures
Diluted EPS and net income from continuing operations attributable to Equifax, adjusted for acquisition-related amortization expense - 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. These financial measures are not prepared in conformity with GAAP. Management believes excluding the impact of amortization expense is useful because excluding acquisition-related amortization, and other items that are not comparable, allows investors to evaluate our performance for different periods on a more comparable basis. Certain acquired intangibles result in material cash income tax savings which are not reflected in earnings. Management believes that including a benefit to reflect the cash income tax savings is useful as it allows investors to better value Equifax. Management makes these adjustments to earnings when measuring operating profitability, evaluating performance trends, setting performance objectives and calculating our return on invested capital.
| 12 |