1550 Peachtree Street, N.W. Atlanta, Georgia 30309 |
Jeff Dodge | Tim Klein |
Investor Relations | Media Relations |
(404) 885-8804 | (404) 885-8555 |
jeff.dodge@equifax.com | tim.klein@equifax.com |
• | In addition to the financial highlights noted above, fourth quarter 2014 net income attributable to Equifax was $98.0 million, a 28 percent increase from the prior year. |
• | Operating margin was 26.5 percent for the fourth quarter of 2014, compared to 26.6 percent in the fourth quarter of 2013. On a non-GAAP basis, adjusted operating margin, which excludes the collection of certain reserved billings and a resource realignment charge in 2013, was 26.5 percent for the fourth quarter of 2014, down 90 basis points from 2013. |
• | 1.4 million of our common shares have been repurchased for $115.0 million during the fourth quarter of 2014. At December 31, 2014, our remaining authorization for future share repurchases was $313.5 million. |
• | Total debt at December 31, 2014 was $1.5 billion, up $84.1 million from December 31, 2013. On December 1, 2014, $275.0 million of our 4.45% Senior Notes matured and was paid off with borrowings under our commercial paper program. |
• | Online Information Solutions revenue was $197.7 million, up 7 percent from a year ago. |
• | Mortgage Solutions revenue was $25.4 million, up 7 percent from a year ago. |
• | Financial Marketing Services revenue was $60.8 million, down 10 percent when compared to a year ago. |
• | Latin America revenue was $48.5 million, down 3 percent from the fourth quarter of 2013 and up 13 percent on a local currency basis. |
• | Europe revenue was $71.5 million, up 44 percent from the fourth quarter of 2013 and up 47 percent on a local currency basis. |
• | Canada revenue was $38.8 million, up 3 percent from the fourth quarter of 2013 and up 12 percent on a local currency basis. |
• | Verification Services revenue was $80.5 million, up 24 percent when compared to a year ago. |
• | Employer Services revenue was $48.0 million, up 2 percent when compared to a year ago. |
Three Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 624.6 | $ | 578.5 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 214.6 | 197.2 | ||||||
Selling, general and administrative expenses | 195.0 | 181.4 | ||||||
Depreciation and amortization | 49.8 | 45.8 | ||||||
Total operating expenses | 459.4 | 424.4 | ||||||
Operating income | 165.2 | 154.1 | ||||||
Interest expense | (16.7 | ) | (17.4 | ) | ||||
Other income (expense), net | 3.0 | (14.8 | ) | |||||
Consolidated income before income taxes | 151.5 | 121.9 | ||||||
Provision for income taxes | (52.7 | ) | (43.0 | ) | ||||
Consolidated net income | 98.8 | 78.9 | ||||||
Less: Net income attributable to noncontrolling interests | (0.8 | ) | (2.2 | ) | ||||
Net income attributable to Equifax | $ | 98.0 | $ | 76.7 | ||||
Basic earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 0.82 | $ | 0.63 | ||||
Weighted-average shares used in computing basic earnings per share | 119.7 | 121.8 | ||||||
Diluted earnings per common share: | ||||||||
Net income attributable to Equifax | $ | 0.80 | $ | 0.62 | ||||
Weighted-average shares used in computing diluted earnings per share | 122.0 | 124.2 | ||||||
Dividends per common share | $ | 0.25 | $ | 0.22 |
Twelve Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
(In millions, except per share amounts) | ||||||||
Operating revenue | $ | 2,436.4 | $ | 2,303.9 | ||||
Operating expenses: | ||||||||
Cost of services (exclusive of depreciation and amortization below) | 844.7 | 787.3 | ||||||
Selling, general and administrative expenses | 751.7 | 715.8 | ||||||
Depreciation and amortization | 201.8 | 189.6 | ||||||
Total operating expenses | 1,798.2 | 1,692.7 | ||||||
Operating income | 638.2 | 611.2 | ||||||
Interest expense | (68.6 | ) | (70.2 | ) | ||||
Other income (expense), net | 4.6 | (10.6 | ) | |||||
Consolidated income from continuing operations before income taxes | 574.2 | 530.4 | ||||||
Provision for income taxes | (200.2 | ) | (188.9 | ) | ||||
Consolidated income from continuing operations | 374.0 | 341.5 | ||||||
Discontinued operations, net of tax | — | 18.4 | ||||||
Consolidated net income | 374.0 | 359.9 | ||||||
Less: Net income attributable to noncontrolling interests | (6.6 | ) | (8.1 | ) | ||||
Net income attributable to Equifax | $ | 367.4 | $ | 351.8 | ||||
Amounts attributable to Equifax: | ||||||||
Income from continuing operations attributable to Equifax | $ | 367.4 | $ | 333.4 | ||||
Discontinued operations, net of tax | — | 18.4 | ||||||
Net income | $ | 367.4 | $ | 351.8 | ||||
Basic earnings per common share: | ||||||||
Income from continuing operations attributable to Equifax | $ | 3.03 | $ | 2.75 | ||||
Discontinued operations attributable to Equifax | — | 0.15 | ||||||
Net income attributable to Equifax | $ | 3.03 | $ | 2.90 | ||||
Weighted-average shares used in computing basic earnings per share | 121.2 | 121.2 | ||||||
Diluted earnings per common share: | ||||||||
Income from continuing operations attributable to Equifax | $ | 2.97 | $ | 2.69 | ||||
Discontinued operations attributable to Equifax | — | 0.15 | ||||||
Net income attributable to Equifax | $ | 2.97 | $ | 2.84 | ||||
Weighted-average shares used in computing diluted earnings per share | 123.5 | 123.7 | ||||||
Dividends per common share | $ | 1.00 | $ | 0.88 |
December 31, | December 31, | |||||||
2014 | 2013 | |||||||
(In millions, except par values) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 128.3 | $ | 235.9 | ||||
Trade accounts receivable, net of allowance for doubtful accounts of $7.2 and $6.8 at | ||||||||
December 31, 2014 and December 31, 2013, respectively | 337.2 | 309.7 | ||||||
Prepaid expenses | 35.7 | 34.5 | ||||||
Other current assets | 103.9 | 68.3 | ||||||
Total current assets | 605.1 | 648.4 | ||||||
Property and equipment: | ||||||||
Capitalized internal-use software and system costs | 257.3 | 388.0 | ||||||
Data processing equipment and furniture | 203.3 | 188.0 | ||||||
Land, buildings and improvements | 194.8 | 185.2 | ||||||
Total property and equipment | 655.4 | 761.2 | ||||||
Less accumulated depreciation and amortization | (354.8 | ) | (472.3 | ) | ||||
Total property and equipment, net | 300.6 | 288.9 | ||||||
Goodwill | 2,606.8 | 2,395.1 | ||||||
Indefinite-lived intangible assets | 95.2 | 95.5 | ||||||
Purchased intangible assets, net | 953.9 | 973.2 | ||||||
Other assets, net | 112.6 | 138.8 | ||||||
Total assets | $ | 4,674.2 | $ | 4,539.9 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term debt and current maturities of long-term debt | $ | 380.4 | $ | 296.5 | ||||
Accounts payable | 20.3 | 19.9 | ||||||
Accrued expenses | 85.5 | 95.4 | ||||||
Accrued salaries and bonuses | 101.9 | 90.2 | ||||||
Deferred revenue | 73.4 | 61.8 | ||||||
Other current liabilities | 161.6 | 98.7 | ||||||
Total current liabilities | 823.1 | 662.5 | ||||||
Long-term debt | 1,145.7 | 1,145.5 | ||||||
Deferred income tax liabilities, net | 241.5 | 263.7 | ||||||
Long-term pension and other postretirement benefit liabilities | 173.0 | 72.4 | ||||||
Other long-term liabilities | 56.3 | 54.8 | ||||||
Total liabilities | 2,439.6 | 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 December 31, 2014 and December 31, 2013; | ||||||||
Outstanding shares - 119.4 and 121.9 at December 31, 2014 and December 31, 2013, respectively | 236.6 | 236.6 | ||||||
Paid-in capital | 1,201.7 | 1,174.6 | ||||||
Retained earnings | 3,554.8 | 3,309.2 | ||||||
Accumulated other comprehensive loss | (435.4 | ) | (312.6 | ) | ||||
Treasury stock, at cost, 69.3 shares and 66.8 shares at December 31, 2014 and | ||||||||
December 31, 2013, respectively | (2,351.7 | ) | (2,101.2 | ) | ||||
Stock held by employee benefits trusts, at cost, 0.6 shares at December 31, 2014 and | ||||||||
December 31, 2013, respectively | (5.9 | ) | (5.9 | ) | ||||
Total Equifax shareholders' equity | 2,200.1 | 2,300.7 | ||||||
Noncontrolling interests | 34.5 | 40.3 | ||||||
Total equity | 2,234.6 | 2,341.0 | ||||||
Total liabilities and equity | $ | 4,674.2 | $ | 4,539.9 |
Twelve Months Ended December 31, | ||||||||
2014 | 2013 | |||||||
(In millions) | ||||||||
Operating activities: | ||||||||
Consolidated net income | $ | 374.0 | $ | 359.9 | ||||
Adjustments to reconcile consolidated net income to net cash provided | ||||||||
by operating activities: | ||||||||
Gain on divestitures | — | (19.0 | ) | |||||
Impairment of cost method investment | — | 17.0 | ||||||
Depreciation and amortization | 204.2 | 190.3 | ||||||
Stock-based compensation expense | 38.1 | 32.2 | ||||||
Excess tax benefits from stock-based compensation plans | (17.7 | ) | (14.6 | ) | ||||
Deferred income taxes | (9.6 | ) | (9.7 | ) | ||||
Changes in assets and liabilities, excluding effects of acquisitions: | ||||||||
Accounts receivable, net | (27.8 | ) | (2.4 | ) | ||||
Prepaid expenses and other current assets | (5.2 | ) | (4.2 | ) | ||||
Other assets | (0.6 | ) | 7.1 | |||||
Current liabilities, excluding debt | 54.3 | 2.1 | ||||||
Other long-term liabilities, excluding debt | 6.5 | 10.3 | ||||||
Cash provided by operating activities | 616.2 | 569.0 | ||||||
Investing activities: | ||||||||
Capital expenditures | (86.4 | ) | (83.3 | ) | ||||
Acquisitions, net of cash acquired | (341.0 | ) | (91.4 | ) | ||||
Cash received from divestitures | 0.6 | 47.5 | ||||||
Investment in unconsolidated affiliates, net | (2.5 | ) | (9.1 | ) | ||||
Cash used in investing activities | (429.3 | ) | (136.3 | ) | ||||
Financing activities: | ||||||||
Net short-term (repayments) borrowings | 379.9 | (267.3 | ) | |||||
Payments on long-term debt | (290.0 | ) | (15.0 | ) | ||||
Treasury stock purchases | (301.6 | ) | (11.9 | ) | ||||
Dividends paid to Equifax shareholders | (121.2 | ) | (106.7 | ) | ||||
Dividends paid to noncontrolling interests | (7.9 | ) | (10.5 | ) | ||||
Proceeds from exercise of stock options | 39.7 | 47.8 | ||||||
Excess tax benefits from stock-based compensation plans | 17.7 | 14.6 | ||||||
Contributions from noncontrolling interests | — | 16.7 | ||||||
Other | — | (0.8 | ) | |||||
Cash used in financing activities | (283.4 | ) | (333.1 | ) | ||||
Effect of foreign currency exchange rates on cash and cash equivalents | (11.1 | ) | (10.5 | ) | ||||
(Decrease) Increase in cash and cash equivalents | (107.6 | ) | 89.1 | |||||
Cash and cash equivalents, beginning of period | 235.9 | 146.8 | ||||||
Cash and cash equivalents, end of period | $ | 128.3 | $ | 235.9 |
(in millions) | Three Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2014 | 2013 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 197.7 | $ | 184.7 | $ | 13.0 | 7 | % | ||||||||||
Mortgage Solutions | 25.4 | 23.8 | 1.6 | 7 | % | |||||||||||||
Financial Marketing Services | 60.8 | 67.6 | (6.8 | ) | (10 | )% | ||||||||||||
Total U.S. Information Solutions | 283.9 | 276.1 | 7.8 | 3 | % | |||||||||||||
Latin America | 48.5 | 50.2 | (1.7 | ) | (3 | )% | 13 | % | ||||||||||
Europe | 71.5 | 49.8 | 21.7 | 44 | % | 47 | % | |||||||||||
Canada | 38.8 | 37.7 | 1.1 | 3 | % | 12 | % | |||||||||||
Total International | 158.8 | 137.7 | 21.1 | 15 | % | 25 | % | |||||||||||
Verification Services | 80.5 | 65.1 | 15.4 | 24 | % | |||||||||||||
Employer Services | 48.0 | 47.1 | 0.9 | 2 | % | |||||||||||||
Total Workforce Solutions | 128.5 | 112.2 | 16.3 | 15 | % | |||||||||||||
North America Personal Solutions | 53.4 | 52.5 | 0.9 | 2 | % | |||||||||||||
Total operating revenue | $ | 624.6 | $ | 578.5 | $ | 46.1 | 8 | % | 10 | % |
(in millions) | Twelve Months Ended December 31, | |||||||||||||||||
Local Currency | ||||||||||||||||||
Operating revenue: | 2014 | 2013 | $ Change | % Change | % Change* | |||||||||||||
Online Information Solutions | $ | 801.3 | $ | 770.3 | $ | 31.0 | 4 | % | ||||||||||
Mortgage Solutions | 105.7 | 114.3 | (8.6 | ) | (8 | )% | ||||||||||||
Financial Marketing Services | 197.8 | 199.9 | (2.1 | ) | (1 | )% | ||||||||||||
Total U.S. Information Solutions | 1,104.8 | 1,084.5 | 20.3 | 2 | % | |||||||||||||
Latin America | 192.2 | 194.3 | (2.1 | ) | (1 | )% | 18 | % | ||||||||||
Europe | 279.8 | 188.0 | 91.8 | 49 | % | 42 | % | |||||||||||
Canada | 154.2 | 155.6 | (1.4 | ) | (1 | )% | 6 | % | ||||||||||
Total International | 626.2 | 537.9 | 88.3 | 16 | % | 23 | % | |||||||||||
Verification Services | 292.6 | 279.3 | 13.3 | 5 | % | |||||||||||||
Employer Services | 197.5 | 194.8 | 2.7 | 1 | % | |||||||||||||
Total Workforce Solutions | 490.1 | 474.1 | 16.0 | 3 | % | |||||||||||||
North America Personal Solutions | 215.3 | 207.4 | 7.9 | 4 | % | |||||||||||||
Total operating revenue | $ | 2,436.4 | $ | 2,303.9 | $ | 132.5 | 6 | % | 7 | % |
(in millions) | Three Months Ended December 31, | |||||||||||||||||||
Operating Margin | Operating Margin | |||||||||||||||||||
Operating income: | 2014 | 2013 | $ Change | % Change | ||||||||||||||||
U.S. Information Solutions | $ | 115.8 | 40.8 | % | $ | 112.1 | 40.6 | % | 3.7 | 3 | % | |||||||||
International | 35.8 | 22.6 | % | 40.0 | 29.1 | % | (4.2 | ) | (11 | )% | ||||||||||
Workforce Solutions | 41.7 | 32.5 | % | 32.4 | 28.9 | % | 9.3 | 29 | % | |||||||||||
North America Personal Solutions | 18.0 | 33.7 | % | 16.2 | 30.7 | % | 1.8 | 11 | % | |||||||||||
General Corporate Expense | (46.1 | ) | nm | (46.6 | ) | nm | 0.5 | (1 | )% | |||||||||||
Total operating income | $ | 165.2 | 26.5 | % | $ | 154.1 | 26.6 | % | 11.1 | 7 | % |
(in millions) | Twelve Months Ended December 31, | ||||||||||||||||||||
Operating Margin | Operating Margin | ||||||||||||||||||||
Operating income: | 2014 | 2013 | $ Change | % Change | |||||||||||||||||
U.S. Information Solutions | $ | 428.2 | 38.8 | % | $ | 410.0 | 37.8 | % | $ | 18.2 | 4 | % | |||||||||
International | 140.4 | 22.4 | % | 157.3 | 29.2 | % | (16.9 | ) | (11 | )% | |||||||||||
Workforce Solutions | 160.7 | 32.8 | % | 142.6 | 30.1 | % | 18.1 | 13 | % | ||||||||||||
North America Personal Solutions | 66.8 | 31.0 | % | 58.6 | 28.2 | % | 8.2 | 14 | % | ||||||||||||
General Corporate Expense | (157.9 | ) | nm | (157.3 | ) | nm | (0.6 | ) | — | % | |||||||||||
Total operating income | $ | 638.2 | 26.2 | % | $ | 611.2 | 26.5 | % | $ | 27.0 | 4 | % |
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
(in millions) | 2014 | 2013 | 2014 | 2013 | ||||||||||||
U.S. Information Solutions | $ | 21.1 | $ | 22.0 | $ | 86.7 | $ | 88.8 | ||||||||
International | 10.9 | 6.1 | 44.4 | 24.1 | ||||||||||||
Workforce Solutions | 10.2 | 11.1 | 42.6 | 51.7 | ||||||||||||
North America Personal Solutions | 2.1 | 2.1 | 8.0 | 7.5 | ||||||||||||
General Corporate Expense | 5.5 | 4.5 | 20.1 | 17.5 | ||||||||||||
Total depreciation and amortization | $ | 49.8 | $ | 45.8 | $ | 201.8 | $ | 189.6 |
Three Months Ended December 31, 2014 | ||||||||||||||
Operating Revenue | Operating Income | |||||||||||||
(in millions) | Amount | % | Amount | % | ||||||||||
Latin America | $ | (8.5 | ) | (16 | )% | $ | (3.0 | ) | (19 | )% | ||||
Europe | (1.5 | ) | (3 | )% | (0.6 | ) | (5 | )% | ||||||
Canada | (3.3 | ) | (9 | )% | (1.7 | ) | (9 | )% | ||||||
Total | $ | (13.3 | ) | (2 | )% | $ | (5.3 | ) | (3 | )% |
Twelve Months Ended December 31, 2014 | ||||||||||||||
Operating Revenue | Operating Income | |||||||||||||
(in millions) | Amount | % | Amount | % | ||||||||||
Latin America | $ | (37.4 | ) | (19 | )% | $ | (15.7 | ) | (22 | )% | ||||
Europe | 13.6 | 7 | % | 1.1 | 3 | % | ||||||||
Canada | (11.1 | ) | (7 | )% | (5.2 | ) | (8 | )% | ||||||
Total | $ | (34.9 | ) | (1 | )% | $ | (19.8 | ) | (3 | )% |
• | U.S. Information Solutions - consists of the former U.S. Consumer Information Solutions and U.S. portion of the former North America Commercial Solutions segment. |
• | International - includes Latin America, Europe and Canada (now including Canada Commercial of the former North America Commercial Solutions segment). |
• | Workforce Solutions - did not change. |
• | North America Personal Solutions - did not change. |
• | U.S. Information Solutions - changed in July 2014 as described above in Question 4, but is not affected by this change. |
• | International - now excludes the personal solutions line of business in the United Kingdom. |
• | Workforce Solutions - did not change. |
• | Personal Solutions - now includes the legacy North America Personal Solutions segment and the personal solutions line of business in the United Kingdom. |
Multi-year growth** | Operating margin trend** | |||
Core organic revenue: | ||||
U.S. Information Solutions | 5 - 7% | Low 40's | ||
International(1) | 7 - 10% | Mid to Upper 20's | ||
Workforce Solutions | 7 - 10% | Upper 30's | ||
Personal Solutions(1) | 4 - 6% | Upper 20's | ||
General Corporate Expense | Mid-single digits | nm | ||
Total company organic revenue growth(1) | 6 - 8% | |||
Mergers & Acquisitions contribution(1) | 1 - 2% | |||
Total company(1)*** | 7 - 10% |
Multi-year outlook | ||
EBITDA margin(1)(2) | 35 - 38% | |
Operating margin(1) | 27 - 30% | |
Adjusted EPS growth(1) | 10 - 13% | |
Dividend yield(1) | 1 - 2% | |
Total return to shareholders(3) | 11 - 15% |
Three Months Ended December 31, | |||||||||||||||
(in millions except per share amounts) | 2014 | 2013 | $ Change | % Change | |||||||||||
Net income from continuing operations attributable to Equifax | $ | 98.0 | $ | 76.7 | $ | 21.3 | 28 | % | |||||||
Collection of certain reserved 2012 billings, net of tax (2) | — | (4.5 | ) | 4.5 | nm | ||||||||||
Charge related to resource realignment, net of tax (3) | — | 5.9 | (5.9 | ) | nm | ||||||||||
Impairment of BVS investment, net of tax (4) | — | 11.2 | (11.2 | ) | nm | ||||||||||
Net income from continuing operations attributable to Equifax, | |||||||||||||||
adjusted for items listed above | 98.0 | 89.3 | 8.7 | 10 | % | ||||||||||
Acquisition-related amortization expense, net of tax, and | |||||||||||||||
cash income tax benefit of acquisition-related amortization | |||||||||||||||
expense of certain acquired intangibles | 26.6 | 24.0 | 2.6 | 11 | % | ||||||||||
Net income from continuing operations attributable to Equifax, | |||||||||||||||
adjusted for items listed above and acquisition-related | |||||||||||||||
amortization expense | $ | 124.6 | $ | 113.3 | $ | 11.3 | 10 | % | |||||||
Diluted EPS from continuing operations attributable to Equifax, | |||||||||||||||
adjusted for items listed above and acquisition-related | |||||||||||||||
amortization expense | $ | 1.02 | $ | 0.91 | $ | 0.11 | 12 | % | |||||||
Weighted-average shares used in computing diluted EPS | 122.0 | 124.2 |
Twelve Months Ended December 31, | ||||||||||||||
(in millions except per share amounts) | 2014 | 2013 | $ Change | % Change | ||||||||||
Net income from continuing operations attributable to Equifax | $ | 367.4 | 333.4 | $ | 34.0 | 10 | % | |||||||
Settlement of a legal dispute over certain software license | ||||||||||||||
agreements, net of tax (1) | 5.0 | — | 5.0 | nm | ||||||||||
Collection of certain reserved 2012 billings, net of tax (2) | — | (4.5 | ) | 4.5 | nm | |||||||||
Charge related to resource realignment, net of tax (3) | — | 5.9 | (5.9 | ) | nm | |||||||||
Impairment of BVS investment, net of tax (4) | — | 11.2 | (11.2 | ) | nm | |||||||||
Net income from continuing operations attributable to Equifax, | ||||||||||||||
adjusted for items listed above | 372.4 | 346.0 | 26.4 | 8 | % | |||||||||
Acquisition-related amortization expense, net of tax, and | ||||||||||||||
cash income tax benefit of acquisition-related amortization | ||||||||||||||
expense of certain acquired intangibles | 107.7 | 99.9 | 7.8 | 8 | % | |||||||||
Net income from continuing operations attributable to Equifax, | ||||||||||||||
adjusted for items listed above and acquisition-related | ||||||||||||||
amortization expense | $ | 480.1 | 445.9 | $ | 34.2 | 8 | % | |||||||
Diluted EPS from continuing operations attributable to Equifax, | ||||||||||||||
adjusted for items listed above and acquisition-related | ||||||||||||||
amortization expense | $ | 3.89 | 3.60 | $ | 0.29 | 8 | % | |||||||
Weighted-average shares used in computing diluted EPS | 123.5 | 123.7 |
(1) | Settlement of a legal dispute over certain software license agreements of $7.9 million ($5.0 million, net of tax) recorded during the third quarter of 2014. See the Notes to this reconciliation for additional detail. |
(2) | Collection of certain reserved 2012 billings includes $7.2 million of revenue ($4.5 million, net of tax) recorded during the fourth quarter of 2013 that relates to the collection of revenue attributable to certain reserved 2012 billings that did not originally meet the revenue recognition criteria. See the Notes to this reconciliation for additional detail. |
(3) | Charge related to resource realignment includes $9.3 million ($5.9 million, net of tax) of primarily severance expense in the fourth quarter of 2013. See the Notes to this reconciliation for additional detail. |
(4) | Impairment of BVS investment includes a $17.0 million ($11.2 million, net of tax) impairment on our cost method investment in BVS in the fourth quarter of 2013. See the Notes to this reconciliation for additional detail. |
Three Months Ended December 31, | ||||||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | Local Currency % Change* | |||||||||||||
Revenue | $ | 624.6 | $ | 578.5 | $ | 46.1 | 8 | % | 10 | % | ||||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | nm | ||||||||||||
Adjusted revenue, excluding collection of certain reserved billings | $ | 624.6 | $ | 571.3 | $ | 53.3 | 9 | % | 12 | % | ||||||||
Operating income | $ | 165.2 | $ | 154.1 | $ | 11.1 | 7 | % | 11 | % | ||||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | nm | ||||||||||||
Charge related to resource realignment (3) | — | 9.3 | (9.3 | ) | nm | nm | ||||||||||||
Adjusted operating income, excluding the items listed above | $ | 165.2 | $ | 156.2 | $ | 9.0 | 6 | % | 9 | % | ||||||||
Adjusted operating margin | 26.5 | % | 27.4 | % |
Twelve Months Ended December 31, | ||||||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | Local Currency % Change* | |||||||||||||
Revenue | $ | 2,436.4 | $ | 2,303.9 | $ | 132.5 | 6 | % | 7 | % | ||||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | nm | ||||||||||||
Adjusted revenue, excluding collection of certain reserved billings | $ | 2,436.4 | $ | 2,296.7 | $ | 139.7 | 6 | % | 8 | % | ||||||||
Operating income | $ | 638.2 | $ | 611.2 | $ | 27.0 | 4 | % | 8 | % | ||||||||
Settlement of a legal dispute over certain software license | ||||||||||||||||||
agreements (1) | 7.9 | — | 7.9 | nm | nm | |||||||||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | nm | ||||||||||||
Charge related to resource realignment (3) | — | 9.3 | (9.3 | ) | nm | nm | ||||||||||||
Adjusted operating income, excluding the items listed above | $ | 646.1 | $ | 613.3 | $ | 32.8 | 5 | % | 9 | % | ||||||||
Adjusted operating margin | 26.5 | % | 26.7 | % |
(1) | Settlement of a legal dispute over certain software license agreements of $7.9 million ($5.0 million, net of tax) recorded during the third quarter of 2014. See the Notes to this reconciliation for additional detail. |
(2) | Collection of certain reserved 2012 billings includes $7.2 million of revenue ($4.5 million, net of tax) recorded during the fourth quarter of 2013 that relates to the collection of revenue attributable to certain reserved 2012 billings that did not originally meet the revenue recognition criteria. See the Notes to this reconciliation for additional detail. |
(3) | Charge related to resource realignment includes $9.3 million ($5.9 million, net of tax) of primarily severance expense in the fourth quarter of 2013. See the Notes to this reconciliation for additional detail. |
Three Months Ended December 31, | |||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | |||||||||||
Revenue | $ | 283.9 | $ | 276.1 | $ | 7.8 | 3 | % | |||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | ||||||||||
Adjusted revenue, excluding collection of certain reserved billings | $ | 283.9 | $ | 268.9 | $ | 15.0 | 6 | % | |||||||
Operating income | $ | 115.8 | $ | 112.1 | $ | 3.7 | 3 | % | |||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | ||||||||||
Adjusted operating income, excluding reserved billings collection | $ | 115.8 | $ | 104.9 | $ | 10.9 | 10 | % | |||||||
Adjusted operating margin | 40.8 | % | 39.0 | % |
Twelve Months Ended December 31, | |||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | |||||||||||
Revenue | $ | 1,104.8 | $ | 1,084.5 | $ | 20.3 | 2 | % | |||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | ||||||||||
Adjusted revenue, excluding collection of certain reserved billings | $ | 1,104.8 | $ | 1,077.3 | $ | 27.5 | 3 | % | |||||||
Operating income | $ | 428.2 | $ | 410.0 | $ | 18.2 | 4 | % | |||||||
Settlement of a legal dispute over certain software license | |||||||||||||||
agreements (1) | 7.9 | — | 7.9 | nm | |||||||||||
Collection of certain reserved 2012 billings (2) | — | (7.2 | ) | 7.2 | nm | ||||||||||
Adjusted operating income, excluding items listed above | $ | 436.1 | $ | 402.8 | $ | 33.3 | 8 | % | |||||||
Adjusted operating margin | 39.5 | % | 37.4 | % |
(1) | Settlement of a legal dispute over certain software license agreements of $7.9 million ($5.0 million, net of tax) recorded during the third quarter of 2014. See the Notes to this reconciliation for additional detail. |
(2) | Collection of certain reserved 2012 billings includes $7.2 million of revenue ($4.5 million, net of tax) recorded during the fourth quarter of 2013 that relates to the collection of revenue attributable to certain reserved 2012 billings that did not originally meet the revenue recognition criteria. See the Notes to this reconciliation for additional detail. |
Three Months Ended December 31, | |||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | |||||||||||
General corporate expense | $ | (46.1 | ) | $ | (46.6 | ) | $ | 0.5 | 1 | % | |||||
Charge related to resource realignment (1) | — | 9.3 | (9.3 | ) | nm | ||||||||||
Adjusted general corporate expense, excluding the resource | |||||||||||||||
realignment charge | $ | (46.1 | ) | $ | (37.3 | ) | $ | (8.8 | ) | 24 | % |
Twelve Months Ended December 31, | |||||||||||||||
(in millions) | 2014 | 2013 | $ Change | % Change | |||||||||||
General corporate expense | $ | (157.9 | ) | $ | (157.3 | ) | $ | (0.6 | ) | — | % | ||||
Charge related to resource realignment (1) | — | 9.3 | (9.3 | ) | nm | ||||||||||
Adjusted general corporate expense, excluding resource | |||||||||||||||
realignment charge | $ | (157.9 | ) | $ | (148.0 | ) | $ | (9.9 | ) | 7 | % |
(1) | Charge related to resource realignment includes $9.3 million ($5.9 million, net of tax) of primarily severance expense in the fourth quarter of 2013. See the Notes to this reconciliation for additional detail. |
Three Months Ended, | ||||||||||||||||||||
(in millions) | March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
Operating revenue: | 2014 | 2014 | 2014 | 2014 | 2014 | |||||||||||||||
Online Information Solutions | $ | 192.6 | $ | 205.5 | $ | 205.5 | $ | 197.7 | $ | 801.3 | ||||||||||
Mortgage Solutions | 24.4 | 27.6 | 28.3 | 25.4 | 105.7 | |||||||||||||||
Financial Marketing Services | 44.2 | 48.0 | 44.8 | 60.8 | 197.8 | |||||||||||||||
Total U.S. Information Solutions | 261.2 | 281.1 | 278.6 | 283.9 | 1,104.8 | |||||||||||||||
Latin America | 46.6 | 48.0 | 49.1 | 48.5 | 192.2 | |||||||||||||||
Europe | 57.6 | 63.3 | 60.7 | 62.4 | 244.0 | |||||||||||||||
Canada | 36.6 | 38.7 | 38.3 | 35.5 | 149.1 | |||||||||||||||
Total International | 140.8 | 150.0 | 148.1 | 146.4 | 585.3 | |||||||||||||||
Verification Services | 63.9 | 72.3 | 75.9 | 80.5 | 292.6 | |||||||||||||||
Employer Services | 55.8 | 47.1 | 46.6 | 48.0 | 197.5 | |||||||||||||||
Total Workforce Solutions | 119.7 | 119.4 | 122.5 | 128.5 | 490.1 | |||||||||||||||
Personal Solutions | 62.8 | 63.4 | 64.2 | 65.8 | 256.2 | |||||||||||||||
Total operating revenue | $ | 584.5 | $ | 613.9 | $ | 613.4 | $ | 624.6 | $ | 2,436.4 | ||||||||||
Three Months Ended, | ||||||||||||||||||||
(in millions) | March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
Operating revenue: | 2013 | 2013 | 2013 | 2013 | 2013 | |||||||||||||||
Online Information Solutions | $ | 188.9 | $ | 199.0 | $ | 197.7 | $ | 184.7 | $ | 770.3 | ||||||||||
Mortgage Solutions | 29.6 | 32.5 | 28.4 | 23.8 | 114.3 | |||||||||||||||
Financial Marketing Services | 43.7 | 44.5 | 44.1 | 67.6 | 199.9 | |||||||||||||||
Total U.S. Information Solutions | 262.2 | 276.0 | 270.2 | 276.1 | 1,084.5 | |||||||||||||||
Latin America | 46.5 | 48.6 | 49.0 | 50.2 | 194.3 | |||||||||||||||
Europe | 38.6 | 40.9 | 39.5 | 42.4 | 161.4 | |||||||||||||||
Canada | 38.0 | 39.6 | 38.7 | 37.4 | 153.7 | |||||||||||||||
Total International | 123.1 | 129.1 | 127.2 | 130.0 | 509.4 | |||||||||||||||
Verification Services | 68.8 | 76.7 | 68.7 | 65.1 | 279.3 | |||||||||||||||
Employer Services | 54.9 | 46.5 | 46.3 | 47.1 | 194.8 | |||||||||||||||
Total Workforce Solutions | 123.7 | 123.2 | 115.0 | 112.2 | 474.1 | |||||||||||||||
Personal Solutions | 57.5 | 58.6 | 59.6 | 60.2 | 235.9 | |||||||||||||||
Total operating revenue | $ | 566.5 | $ | 586.9 | $ | 572.0 | $ | 578.5 | $ | 2,303.9 |
Three Months Ended, | |||||||||||||||||||||||||
March 31, 2014 vs. 2013 | June 30, 2014 vs. 2013 | September 30, 2014 vs. 2013 | December 31 , 2014 vs. 2013 | Total 2014 vs. 2013 | |||||||||||||||||||||
USD | Local Currency | USD | Local Currency | USD | Local Currency | USD | Local Currency | USD | Local Currency | ||||||||||||||||
Operating revenue growth: | % Change | % Change * | % Change | % Change * | % Change | % Change * | % Change | % Change * | % Change | % Change * | |||||||||||||||
Online Information Solutions | 2 | % | 3 | % | 4 | % | 7 | % | 4 | % | |||||||||||||||
Mortgage Reporting Solutions | (18 | )% | (15 | )% | — | % | 7 | % | (8 | )% | |||||||||||||||
Financial Marketing Services | 1 | % | 8 | % | 2 | % | (10 | )% | (1 | )% | |||||||||||||||
Total U.S. Information Solutions | — | % | 2 | % | 3 | % | 3 | % | 2 | % | |||||||||||||||
Latin America | — | % | 23 | % | (1 | )% | 19 | % | — | % | 18 | % | (3 | )% | 13 | % | (1 | )% | 18 | % | |||||
Europe | 49 | % | 40 | % | 55 | % | 42 | % | 54 | % | 43 | % | 47 | % | 50 | % | 51 | % | 44 | % | |||||
Canada | (4 | )% | 5 | % | (2 | )% | 4 | % | (1 | )% | 4 | % | (5 | )% | 3 | % | (3 | )% | 4 | % | |||||
Total International | 14 | % | 23 | % | 16 | % | 22 | % | 16 | % | 21 | % | 13 | % | 23 | % | 15 | % | 22 | % | |||||
Verification Services | (7 | )% | (6 | )% | 10 | % | 24 | % | 5 | % | |||||||||||||||
Employer Services | 2 | % | 1 | % | 1 | % | 2 | % | 1 | % | |||||||||||||||
Total Workforce Solutions | (3 | )% | (3 | )% | 7 | % | 15 | % | 3 | % | |||||||||||||||
Personal Solutions | 9 | % | 8 | % | 8 | % | 7 | % | 8 | % | 6 | % | 9 | % | 10 | % | 9 | % | 8 | % | |||||
Total operating revenue growth | 3 | % | 5 | % | 5 | % | 6 | % | 7 | % | 8 | % | 8 | % | 10 | % | 6 | % | 7 | % |
Three Months Ended, | ||||||||||||||||||||
(in millions) | March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
Operating income: | 2014 | 2014 | 2014 | 2014 | 2014 | |||||||||||||||
U.S. Information Solutions | $ | 97.0 | $ | 111.1 | $ | 104.3 | $ | 115.8 | $ | 428.2 | ||||||||||
International | 29.0 | 32.8 | 33.3 | 29.8 | 124.9 | |||||||||||||||
Workforce Solutions | 38.7 | 40.5 | 39.8 | 41.7 | 160.7 | |||||||||||||||
Personal Solutions | 17.9 | 19.6 | 20.8 | 24.0 | 82.3 | |||||||||||||||
General Corporate Expense | (30.7 | ) | (36.6 | ) | (44.5 | ) | (46.1 | ) | (157.9 | ) | ||||||||||
Total operating income | $ | 151.9 | $ | 167.4 | $ | 153.7 | $ | 165.2 | $ | 638.2 |
Three Months Ended, | ||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | ||||||||||||||
Operating margin: | 2014 | 2014 | 2014 | 2014 | 2014 | |||||||||||||
U.S. Information Solutions | 37.2 | % | 39.5 | % | 37.4 | % | 1 | 40.8 | % | 38.8 | % | |||||||
International | 20.6 | % | 21.9 | % | 22.5 | % | 20.4 | % | 21.3 | % | ||||||||
Workforce Solutions | 32.3 | % | 33.9 | % | 32.5 | % | 32.5 | % | 32.8 | % | ||||||||
Personal Solutions | 28.5 | % | 30.9 | % | 32.4 | % | 36.5 | % | 32.1 | % | ||||||||
General Corporate Expense | nm | nm | nm | nm | nm | |||||||||||||
Total operating margin | 26.0 | % | 27.3 | % | 25.1 | % | 1 | 26.5 | % | 26.2 | % |
Three Months Ended, | ||||||||||||||||||||
(in millions) | March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
Operating income: | 2013 | 2013 | 2013 | 2013 | 2013 | |||||||||||||||
U.S. Information Solutions | $ | 94.5 | $ | 105.7 | $ | 97.7 | $ | 112.1 | $ | 410.0 | ||||||||||
International | 35.6 | 37.3 | 38.5 | 37.6 | 149.0 | |||||||||||||||
Workforce Solutions | 37.4 | 38.3 | 34.5 | 32.4 | 142.6 | |||||||||||||||
Personal Solutions | 15.9 | 16.5 | 15.9 | 18.6 | 66.9 | |||||||||||||||
General Corporate Expense | (34.4 | ) | (39.7 | ) | (36.6 | ) | (46.6 | ) | (157.3 | ) | ||||||||||
Total operating income | $ | 149.0 | $ | 158.1 | $ | 150.0 | $ | 154.1 | $ | 611.2 |
Three Months Ended, | |||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | |||||||||||
Operating margin: | 2013 | 2013 | 2013 | 2013 | 2013 | ||||||||||
U.S. Information Solutions | 36.1 | % | 38.3 | % | 36.2 | % | 40.6 | % | 37.8 | % | |||||
International | 28.9 | % | 28.9 | % | 30.3 | % | 28.9 | % | 29.3 | % | |||||
Workforce Solutions | 30.3 | % | 31.1 | % | 29.9 | % | 28.9 | % | 30.1 | % | |||||
Personal Solutions | 27.7 | % | 28.2 | % | 26.7 | % | 30.9 | % | 28.4 | % | |||||
General Corporate Expense | nm | nm | nm | nm | nm | ||||||||||
Total operating margin | 26.3 | % | 26.9 | % | 26.2 | % | 26.6 | % | 26.5 | % |
Three Months Ended | ||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | ||||||||||||||||
(in millions) | 2014 | 2014 | 2014 | 2014 | 2014 | |||||||||||||||
U.S. Information Solutions | $ | 22.1 | $ | 22.0 | $ | 21.5 | $ | 21.1 | $ | 86.7 | ||||||||||
International | 11.0 | 11.0 | 11.4 | 10.8 | 44.2 | |||||||||||||||
Workforce Solutions | 11.0 | 10.8 | 10.6 | 10.2 | 42.6 | |||||||||||||||
Personal Solutions | 1.9 | 1.9 | 2.2 | 2.2 | 8.2 | |||||||||||||||
General Corporate Expense | 4.5 | 4.9 | 5.2 | 5.5 | 20.1 | |||||||||||||||
Total depreciation and amortization | $ | 50.5 | $ | 50.6 | $ | 50.9 | $ | 49.8 | $ | 201.8 |
Three Months Ended | ||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | ||||||||||||||||
(in millions) | 2013 | 2013 | 2013 | 2013 | 2013 | |||||||||||||||
U.S. Information Solutions | $ | 19.1 | $ | 18.9 | $ | 28.8 | $ | 22.0 | $ | 88.8 | ||||||||||
International | 6.3 | 6.3 | 5.4 | 6.1 | 24.1 | |||||||||||||||
Workforce Solutions | 16.6 | 12.9 | 11.1 | 11.1 | 51.7 | |||||||||||||||
Personal Solutions | 1.6 | 1.7 | 2.1 | 2.1 | 7.5 | |||||||||||||||
General Corporate Expense | 4.3 | 4.3 | 4.4 | 4.5 | 17.5 | |||||||||||||||
Total depreciation and amortization | $ | 47.9 | $ | 44.1 | $ | 51.8 | $ | 45.8 | $ | 189.6 |
Three Months Ended March 31, 2014 | Three Months Ended June 30, 2014 | Three Months Ended September 30, 2014 | Three Months Ended December 31, 2014 | Twelve Months Ended December 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Latin America | $ | (10.5 | ) | (23 | )% | $ | (4.5 | ) | (26 | )% | $ | (9.9 | ) | (20 | )% | $ | (4.1 | ) | (24 | )% | $ | (8.5 | ) | (18 | )% | $ | (3.9 | ) | (21 | )% | $ | (8.5 | ) | (16 | )% | $ | (3.2 | ) | (19 | )% | $ | (37.4 | ) | (19 | )% | $ | (15.7 | ) | (22 | )% | ||||||||||||||||||||
Europe | 3.5 | 9 | % | 0.2 | 2 | % | 5.4 | 13 | % | 0.5 | 6 | % | 4.1 | 11 | % | 0.1 | 1 | % | (1.3 | ) | (3 | )% | (0.6 | ) | (6 | )% | 11.7 | 7 | % | 0.2 | 1 | % | ||||||||||||||||||||||||||||||||||||||
Canada | (3.4 | ) | (9 | )% | (1.6 | ) | (9 | )% | (2.5 | ) | (6 | )% | (1.2 | ) | (7 | )% | (1.8 | ) | (5 | )% | (0.9 | ) | (5 | )% | (3.0 | ) | (8 | )% | (1.3 | ) | (8 | )% | (10.7 | ) | (7 | )% | (5.0 | ) | (7 | )% | ||||||||||||||||||||||||||||||
Personal Solutions | 0.6 | 1 | % | 0.1 | 1 | % | 0.8 | 1 | % | 0.4 | 2 | % | 0.6 | 2 | % | 0.4 | 2 | % | (0.5 | ) | (1 | )% | (0.2 | ) | (1 | )% | 1.5 | 1 | % | 0.7 | 1 | % | ||||||||||||||||||||||||||||||||||||||
Total | $ | (9.8 | ) | (2 | )% | $ | (5.8 | ) | (3 | )% | $ | (6.2 | ) | (1 | )% | $ | (4.4 | ) | (3 | )% | $ | (5.6 | ) | (1 | )% | $ | (4.3 | ) | (3 | )% | $ | (13.3 | ) | (2 | )% | $ | (5.3 | ) | (3 | )% | $ | (34.9 | ) | (1 | )% | $ | (19.8 | ) | (3 | )% |
Three Months Ended March 31, 2013 | Three Months Ended June 30, 2013 | Three Months Ended September 30, 2013 | Three Months Ended December 31, 2013 | Twelve Months Ended December 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | Operating Revenue | Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||||||||||||||||||||||
Latin America | $ | (1.8 | ) | (4 | )% | $ | (1.3 | ) | (6 | )% | $ | (2.5 | ) | (6 | )% | $ | (1.5 | ) | (8 | )% | $ | (5.1 | ) | (11 | )% | $ | (2.5 | ) | (15 | )% | $ | (6.2 | ) | (13 | )% | $ | (2.9 | ) | (15 | )% | $ | (15.6 | ) | (8 | )% | $ | (8.2 | ) | (11 | )% | ||||||||||||||||||||
Europe | (0.2 | ) | (1 | )% | (0.2 | ) | (2 | )% | (0.6 | ) | (2 | )% | (0.2 | ) | (2 | )% | 0.2 | 1 | % | — | — | % | 0.8 | 2 | % | 0.1 | 2 | % | 0.2 | — | % | (0.3 | ) | (1 | )% | |||||||||||||||||||||||||||||||||||
Canada | (0.3 | ) | (1 | )% | (0.1 | ) | (1 | )% | (0.6 | ) | (1 | )% | (0.3 | ) | (2 | )% | (1.7 | ) | (4 | )% | (0.7 | ) | (5 | )% | (2.1 | ) | (5 | )% | (0.9 | ) | (6 | )% | (4.7 | ) | (3 | )% | (2.0 | ) | (3 | )% | ||||||||||||||||||||||||||||||
Personal Solutions | (0.1 | ) | — | % | — | — | % | (0.2 | ) | — | % | (0.1 | ) | — | % | (0.1 | ) | — | % | — | — | % | — | — | % | — | — | % | (0.4 | ) | — | % | (0.1 | ) | — | % | ||||||||||||||||||||||||||||||||||
Total | $ | (2.4 | ) | — | % | $ | (1.6 | ) | (1 | )% | $ | (3.9 | ) | (1 | )% | $ | (2.1 | ) | (2 | )% | $ | (6.7 | ) | (1 | )% | $ | (3.2 | ) | (2 | )% | $ | (7.5 | ) | (1 | )% | $ | (3.7 | ) | (4 | )% | $ | (20.5 | ) | (1 | )% | $ | (10.6 | ) | (2 | )% |