| | |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| | |
Georgia | 58-0401110 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
| |
1550 Peachtree Street, N.W., Atlanta, Georgia | 30309 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer x | Accelerated filer ¨ | Non-accelerated filer ¨ | Smaller reporting company ¨ |
| | (Do not check if a smaller | |
| | reporting company) | |
| | Page |
PART I. | Financial Information | 4 |
Item 1. | Financial Statements (Unaudited) | 4 |
| Consolidated Statements of IncomeThree and Nine Months Ended September 30, 2013 and 2012 | 4 |
| Consolidated Statements of Comprehensive IncomeThree and Nine Months Ended September 30, 2013 and 2012 | 6 |
| Consolidated Balance SheetsSeptember 30, 2013 and December 31, 2012 | 7 |
| Consolidated Statements of Cash FlowsNine Months Ended September 30, 2013 and 2012 | 8 |
| Consolidated Statements of Equity and Other Comprehensive IncomeNine Months Ended September 30, 2013 and 2012 | 9 |
| Notes to Consolidated Financial Statements | 10 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 22 |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 38 |
Item 4. | Controls and Procedures | 38 |
PART II. | Other Information | 39 |
Item 1. | Legal Proceedings | 39 |
Item 1A. | Risk Factors | 39 |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 40 |
Item 6. | Exhibits | 41 |
Signatures | | 42 |
Index to Exhibits | 43 |
2 | ||
3 | ||
| | Three Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
(In millions, except per share amounts) | | (Unaudited) | | ||||
Operating revenue | | $ | 572.0 | | $ | 520.0 | |
Operating expenses: | | | | | | | |
Cost of services (exclusive of depreciation and amortization below) | | | 196.8 | | | 188.4 | |
Selling, general and administrative expenses | | | 173.4 | | | 161.5 | |
Depreciation and amortization | | | 51.8 | | | 39.6 | |
Total operating expenses | | | 422.0 | | | 389.5 | |
Operating income | | | 150.0 | | | 130.5 | |
Interest expense | | | (17.5) | | | (13.6) | |
Other income, net | | | 0.6 | | | 1.9 | |
Consolidated income from continuing operations before income taxes | | | 133.1 | | | 118.8 | |
Provision for income taxes | | | (47.0) | | | (39.7) | |
Consolidated income from continuing operations | | | 86.1 | | | 79.1 | |
Discontinued operations, net of tax | | | (0.6) | | | 1.0 | |
Consolidated net income | | | 85.5 | | | 80.1 | |
Less: Net income attributable to noncontrolling interests | | | (2.0) | | | (2.2) | |
Net income attributable to Equifax | | $ | 83.5 | | $ | 77.9 | |
Amounts attributable to Equifax: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 84.1 | | $ | 76.9 | |
Discontinued operations, net of tax | | | (0.6) | | | 1.0 | |
Net income attributable to Equifax | | $ | 83.5 | | $ | 77.9 | |
Basic earnings per common share: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 0.69 | | $ | 0.64 | |
Discontinued operations attributable to Equifax | | | - | | | 0.01 | |
Net income attributable to Equifax | | $ | 0.69 | | $ | 0.65 | |
Weighted-average shares used in computing basic earnings per share | | | 121.6 | | | 119.7 | |
Diluted earnings per common share: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 0.67 | | $ | 0.63 | |
Discontinued operations attributable to Equifax | | | - | | | 0.01 | |
Net income attributable to Equifax | | $ | 0.67 | | $ | 0.64 | |
Weighted-average shares used in computing diluted earnings per share | | | 123.9 | | | 122.2 | |
Dividends per common share | | $ | 0.22 | | $ | 0.18 | |
4 | ||
| | Nine Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
(In millions, except per share amounts) | | (Unaudited) | | ||||
Operating revenue | | $ | 1,725.4 | | $ | 1,539.2 | |
Operating expenses: | | | | | | | |
Cost of services (exclusive of depreciation and amortization below) | | | 590.1 | | | 563.0 | |
Selling, general and administrative expenses | | | 534.4 | | | 468.1 | |
Depreciation and amortization | | | 143.8 | | | 120.3 | |
Total operating expenses | | | 1,268.3 | | | 1,151.4 | |
Operating income | | | 457.1 | | | 387.8 | |
Interest expense | | | (52.8) | | | (41.1) | |
Other income, net | | | 4.2 | | | 5.4 | |
Consolidated income from continuing operations before income taxes | | | 408.5 | | | 352.1 | |
Provision for income taxes | | | (145.9) | | | (123.2) | |
Consolidated income from continuing operations | | | 262.6 | | | 228.9 | |
Discontinued operations, net of tax | | | 18.4 | | | 3.7 | |
Consolidated net income | | | 281.0 | | | 232.6 | |
Less: Net income attributable to noncontrolling interests | | | (5.9) | | | (6.8) | |
Net income attributable to Equifax | | $ | 275.1 | | $ | 225.8 | |
Amounts attributable to Equifax: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 256.7 | | $ | 222.1 | |
Discontinued operations, net of tax | | | 18.4 | | | 3.7 | |
Net income attributable to Equifax | | $ | 275.1 | | $ | 225.8 | |
Basic earnings per common share: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 2.12 | | $ | 1.85 | |
Discontinued operations attributable to Equifax | | | 0.15 | | | 0.03 | |
Net income attributable to Equifax | | $ | 2.27 | | $ | 1.88 | |
Weighted-average shares used in computing basic earnings per share | | | 121.0 | | | 120.0 | |
Diluted earnings per common share: | | | | | | | |
Net income from continuing operations attributable to Equifax | | $ | 2.08 | | $ | 1.81 | |
Discontinued operations attributable to Equifax | | | 0.15 | | | 0.03 | |
Net income attributable to Equifax | | $ | 2.23 | | $ | 1.84 | |
Weighted-average shares used in computing diluted earnings per share | | | 123.5 | | | 122.4 | |
Dividends per common share | | $ | 0.66 | | $ | 0.54 | |
5 | ||
| | Three Months Ended September 30, | | ||||||||||||||||
| | 2013 | | 2012 | | ||||||||||||||
| | Equifax | | Noncontrolling | | | | | Equifax | | Noncontrolling | | | | | ||||
| | Shareholders | | Interests | | Total | | Shareholders | | Interests | | Total | | ||||||
| | (In millions) | | ||||||||||||||||
Net income | | $ | 83.5 | | $ | 2.0 | | $ | 85.5 | | $ | 77.9 | | $ | 2.2 | | $ | 80.1 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment, net | | | 6.0 | | | (4.3) | | | 1.7 | | | 14.7 | | | 0.1 | | | 14.8 | |
Change in unrecognized prior service cost and actuarial losses related to our pension and other postretirement benefit plans, net | | | 3.1 | | | - | | | 3.1 | | | 3.1 | | | - | | | 3.1 | |
Change in cumulative loss from cash flow hedging transactions, net | | | - | | | - | | | - | | | 0.1 | | | - | | | 0.1 | |
Comprehensive income | | $ | 92.6 | | $ | (2.3) | | $ | 90.3 | | $ | 95.8 | | $ | 2.3 | | $ | 98.1 | |
| | Nine Months Ended September 30, | | ||||||||||||||||
| | 2013 | | 2012 | | ||||||||||||||
| | Equifax | | Noncontrolling | | | | | Equifax | | Noncontrolling | | | | | ||||
| | Shareholders | | Interests | | Total | | Shareholders | | Interests | | Total | | ||||||
| | (In millions) | | ||||||||||||||||
Net income | | $ | 275.1 | | $ | 5.9 | | $ | 281.0 | | $ | 225.8 | | $ | 6.8 | | $ | 232.6 | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | (17.1) | | | (2.3) | | | (19.4) | | | 9.3 | | | (0.2) | | | 9.1 | |
Change in unrecognized prior service cost and actuarial losses related to our pension and other postretirement benefit plans | | | 8.4 | | | - | | | 8.4 | | | 9.3 | | | - | | | 9.3 | |
Change in cumulative loss from cash flow hedging transactions | | | - | | | - | | | - | | | 0.2 | | | - | | | 0.2 | |
Comprehensive income | | $ | 266.4 | | $ | 3.6 | | $ | 270.0 | | $ | 244.6 | | $ | 6.6 | | $ | 251.2 | |
6 | ||
| | September 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
(In millions, except par values) | | (Unaudited) | | | | ||
ASSETS | | | | | | | |
Current assets: | | | | | | | |
Cash and cash equivalents | | $ | 131.9 | | $ | 146.8 | |
Trade accounts receivable, net of allowance for doubtful accounts of $6.5 and $6.3 at September 30, 2013 and December 31, 2012, respectively | | | 306.2 | | | 317.0 | |
Prepaid expenses | | | 35.3 | | | 26.2 | |
Other current assets | | | 53.1 | | | 39.7 | |
Total current assets | | | 526.5 | | | 529.7 | |
Property and equipment: | | | | | | | |
Capitalized internal-use software and system costs | | | 389.6 | | | 369.9 | |
Data processing equipment and furniture | | | 199.7 | | | 198.4 | |
Land, buildings and improvements | | | 184.3 | | | 177.0 | |
Total property and equipment | | | 773.6 | | | 745.3 | |
Less accumulated depreciation and amortization | | | (487.9) | | | (461.6) | |
Total property and equipment, net | | | 285.7 | | | 283.7 | |
Goodwill | | | 2,356.0 | | | 2,290.4 | |
Indefinite-lived intangible assets | | | 95.6 | | | 254.5 | |
Purchased intangible assets, net | | | 966.3 | | | 987.7 | |
Other assets, net | | | 160.3 | | | 165.1 | |
Total assets | | $ | 4,390.4 | | $ | 4,511.1 | |
LIABILITIES AND EQUITY | | | | | | | |
Current liabilities: | | | | | | | |
Short-term debt and current maturities of long-term debt | | $ | 16.4 | | $ | 283.3 | |
Accounts payable | | | 19.9 | | | 25.1 | |
Accrued expenses | | | 82.6 | | | 84.9 | |
Accrued salaries and bonuses | | | 72.8 | | | 104.7 | |
Deferred revenue | | | 57.4 | | | 57.9 | |
Other current liabilities | | | 83.3 | | | 90.6 | |
Total current liabilities | | | 332.4 | | | 646.5 | |
Long-term debt | | | 1,427.8 | | | 1,447.4 | |
Deferred income tax liabilities, net | | | 211.4 | | | 227.7 | |
Long-term pension and other postretirement benefit liabilities | | | 171.4 | | | 176.3 | |
Other long-term liabilities | | | 54.0 | | | 54.0 | |
Total liabilities | | | 2,197.0 | | | 2,551.9 | |
Commitments and Contingencies (see Note 5) | | | | | | | |
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 September 30, 2013 and December 31, 2012; Outstanding shares - 121.5 and 120.4 at September 30, 2013 and December 31, 2012, respectively | | | 236.6 | | | 236.6 | |
Paid-in capital | | | 1,166.8 | | | 1,139.6 | |
Retained earnings | | | 3,259.4 | | | 3,064.6 | |
Accumulated other comprehensive loss | | | (370.7) | | | (362.0) | |
Treasury stock, at cost, 67.2 shares and 68.3 shares at September 30, 2013 and December 31, 2012, respectively | | | (2,112.2) | | | (2,139.7) | |
Stock held by employee benefits trusts, at cost, 0.6 shares at both September 30, 2013 and December 31, 2012 | | | (5.9) | | | (5.9) | |
Total Equifax shareholders' equity | | | 2,174.0 | | | 1,933.2 | |
Noncontrolling interests | | | 19.4 | | | 26.0 | |
Total equity | | | 2,193.4 | | | 1,959.2 | |
Total liabilities and equity | | $ | 4,390.4 | | $ | 4,511.1 | |
7 | ||
| | Nine Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
(In millions) | | (Unaudited) | | ||||
Operating activities: | | | | | | | |
Consolidated net income | | $ | 281.0 | | $ | 232.6 | |
Adjustments to reconcile consolidated net income to net cash provided by operating activities: | | | | | | | |
Gain on divestiture | | | (19.0) | | | - | |
Depreciation and amortization | | | 144.6 | | | 122.8 | |
Stock-based compensation expense | | | 23.1 | | | 20.0 | |
Excess tax benefits from stock-based compensation plans | | | (11.1) | | | (3.9) | |
Deferred income taxes | | | (6.9) | | | (3.8) | |
Changes in assets and liabilities, excluding effects of acquisitions: | | | | | | | |
Accounts receivable, net | | | (1.4) | | | (9.5) | |
Prepaid expenses and other current assets | | | (6.8) | | | (4.0) | |
Other assets | | | 4.5 | | | (2.4) | |
Current liabilities, excluding debt | | | (42.1) | | | (5.7) | |
Other long-term liabilities, excluding debt | | | 8.5 | | | 2.2 | |
Cash provided by operating activities | | | 374.4 | | | 348.3 | |
Investing activities: | | | | | | | |
Capital expenditures | | | (61.5) | | | (49.3) | |
Acquisitions, net of cash acquired | | | (27.5) | | | (7.3) | |
Cash received from divestitures | | | 47.5 | | | 2.5 | |
Investment in unconsolidated affiliates, net | | | (6.4) | | | (3.7) | |
Cash used in investing activities | | | (47.9) | | | (57.8) | |
Financing activities: | | | | | | | |
Net short-term repayments | | | (266.5) | | | (28.1) | |
Payments on long-term debt | | | (15.0) | | | (15.1) | |
Treasury stock purchases | | | (11.9) | | | (85.1) | |
Dividends paid to Equifax shareholders | | | (79.9) | | | (64.5) | |
Dividends paid to noncontrolling interests | | | (9.8) | | | (1.9) | |
Proceeds from exercise of stock options | | | 38.9 | | | 40.9 | |
Excess tax benefits from stock-based compensation plans | | | 11.1 | | | 3.9 | |
Other | | | (0.8) | | | - | |
Cash used in financing activities | | | (333.9) | | | (149.9) | |
Effect of foreign currency exchange rates on cash and cash equivalents | | | (7.5) | | | (1.2) | |
Increase (decrease) in cash and cash equivalents | | | (14.9) | | | 139.4 | |
Cash and cash equivalents, beginning of period | | | 146.8 | | | 127.7 | |
Cash and cash equivalents, end of period | | $ | 131.9 | | $ | 267.1 | |
8 | ||
| | Equifax Shareholders | | | | | | | | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | Stock | | | | | | | | |
| | | | | | | | | | | | | | Accumulated | | | | | Held By | | | | | | | | ||
| | Common Stock | | | | | | | | Other | | | | | Employee | | | | | | | | ||||||
| | Shares | | | | | Paid-In | | Retained | | Comprehensive | | Treasury | | Benefits | | Noncontrolling | | Total | | ||||||||
| | Outstanding | | Amount | | Capital | | Earnings | | Loss | | Stock | | Trusts | | Interests | | Equity | | |||||||||
| | (In millions, except per share amounts) | | |||||||||||||||||||||||||
Balance, December 31, 2012 | | | 120.4 | | $ | 236.6 | | $ | 1,139.6 | | $ | 3,064.6 | | $ | (362.0) | | $ | (2,139.7) | | $ | (5.9) | | $ | 26.0 | | $ | 1,959.2 | |
Net income | | | - | | | - | | | - | | | 275.1 | | | - | | | - | | | - | | | 5.9 | | | 281.0 | |
Other comprehensive income | | | - | | | - | | | - | | | - | | | (8.7) | | | - | | | - | | | (2.3) | | | (11.0) | |
Shares issued under stock and benefit plans, net of minimum tax withholdings | | | 1.3 | | | - | | | (7.4) | | | - | | | - | | | 39.4 | | | - | | | - | | | 32.0 | |
Treasury stock purchased under share repurchase program ($59.74 per share)* | | | (0.2) | | | - | | | - | | | - | | | - | | | (11.9) | | | - | | | - | | | (11.9) | |
Cash dividends ($0.66 per share) | | | - | | | - | | | - | | | (80.3) | | | - | | | - | | | - | | | | | | (80.3) | |
Dividends paid to employee benefits trusts | | | - | | | - | | | 0.4 | | | - | | | - | | | - | | | - | | | - | | | 0.4 | |
Stock-based compensation expense | | | - | | | - | | | 23.1 | | | - | | | - | | | - | | | - | | | - | | | 23.1 | |
Tax effects of stock-based compensation plans | | | - | | | - | | | 11.2 | | | - | | | - | | | - | | | - | | | - | | | 11.2 | |
Dividends paid to noncontrolling interests | | | - | | | - | | | - | | | - | | | - | | | - | | | - | | | (9.8) | | | (9.8) | |
Other | | | - | | | - | | | (0.1) | | | - | | | - | | | - | | | - | | | (0.4) | | | (0.5) | |
Balance, September 30, 2013 | | | 121.5 | | $ | 236.6 | | $ | 1,166.8 | | $ | 3,259.4 | | $ | (370.7) | | $ | (2,112.2) | | $ | (5.9) | | $ | 19.4 | | $ | 2,193.4 | |
| * | At September 30, 2013, $215.1 million was authorized for future purchases of common stock under our share repurchase authorization. |
| | September 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
| | (In millions) | | ||||
Foreign currency translation | | $ | (100.7) | | $ | (83.6) | |
Unrecognized actuarial losses and prior service cost related to our pension and other postretirement benefit plans, net of accumulated tax of $155.0 and $159.3 at September 30, 2013 and December 31, 2012, respectively | | | (268.0) | | | (276.4) | |
Cash flow hedging transactions, net of accumulated tax of $1.2 at September 30, 2013 and $1.3 at December 31, 2012 | | | (2.0) | | | (2.0) | |
Accumulated other comprehensive loss | | $ | (370.7) | | $ | (362.0) | |
9 | ||
10 | ||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | (In millions) | | | | | | | | ||||
Weighted-average shares outstanding (basic) | | | 121.6 | | | 119.7 | | | 121.0 | | | 120.0 | |
Effect of dilutive securities: | | | | | | | | | | | | | |
Stock options and restricted stock units | | | 2.3 | | | 2.5 | | | 2.5 | | | 2.4 | |
Weighted-average shares outstanding (diluted) | | | 123.9 | | | 122.2 | | | 123.5 | | | 122.4 | |
11 | ||
| | | | | Fair Value Measurements at Reporting Date Using: | | |||||||
Description | | Fair Value of Assets (Liabilities) at September 30, 2013 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | ||||
| | (In millions) | | ||||||||||
Fair Value Interest Rate Swaps(1) | | $ | 7.4 | | $ | - | | $ | 7.4 | | $ | - | |
Notes, due 2014(1) | | | (282.4) | | | - | | | (282.4) | | | - | |
Deferred Compensation Plan(2) | | | (20.4) | | | - | | | (20.4) | | | - | |
Total | | $ | (295.4) | | $ | - | | $ | (295.4) | | $ | - | |
12 | ||
| | U.S. Consumer | | | | | | | | North America | | North America | | | | | |||
| | Information | | | | | Workforce | | Personal | | Commercial | | | | | ||||
| | Solutions | | International | | Solutions | | Solutions | | Solutions | | Total | | ||||||
| | (In millions) | | ||||||||||||||||
Balance, December 31, 2012 | | $ | 947.7 | | $ | 369.3 | | $ | 934.0 | | $ | 1.8 | | $ | 37.6 | | $ | 2,290.4 | |
Acquisitions | | | - | | | - | | | - | | | 14.5 | | | - | | | 14.5 | |
Adjustments to initial purchase price allocation | | | 87.5 | | | - | | | - | | | - | | | - | | | 87.5 | |
Foreign currency translation | | | - | | | (5.8) | | | - | | | - | | | (0.2) | | | (6.0) | |
Tax benefits of stock options exercised | | | - | | | - | | | (0.2) | | | - | | | - | | | (0.2) | |
Businesses sold | | | (2.7) | | | (1.4) | | | (26.1) | | | - | | | - | | | (30.2) | |
Balance, September 30, 2013 | | $ | 1,032.5 | | $ | 362.1 | | $ | 907.7 | | $ | 16.3 | | $ | 37.4 | | $ | 2,356.0 | |
13 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||||||||
| | | | | Accumulated | | | | | | | | Accumulated | | | | | ||
| | Gross | | Amortization | | Net | | Gross | | Amortization | | Net | | ||||||
| | | | | | | | | | | | | | | | | | | |
Definite-lived intangible assets: | | (In millions) | | ||||||||||||||||
Purchased data files | | $ | 704.7 | | $ | (178.6) | | $ | 526.1 | | $ | 795.6 | | $ | (229.2) | | $ | 566.4 | |
Acquired software and technology | | | 36.1 | | | (18.7) | | | 17.4 | | | 34.4 | | | (13.5) | | | 20.9 | |
Customer relationships | | | 493.5 | | | (165.1) | | | 328.4 | | | 522.1 | | | (164.5) | | | 357.6 | |
Reacquired rights | | | 73.3 | | | (9.7) | | | 63.6 | | | - | | | - | | | - | |
Proprietary database | | | 7.4 | | | (4.9) | | | 2.5 | | | 125.0 | | | (115.9) | | | 9.1 | |
Non-compete agreements | | | 20.6 | | | (8.6) | | | 12.0 | | | 19.4 | | | (5.5) | | | 13.9 | |
Trade names and other intangible assets | | | 40.0 | | | (23.7) | | | 16.3 | | | 41.5 | | | (21.7) | | | 19.8 | |
Total definite-lived intangible assets | | $ | 1,375.6 | | $ | (409.3) | | $ | 966.3 | | $ | 1,538.0 | | $ | (550.3) | | $ | 987.7 | |
14 | ||
| | September 30, | | December 31, | | ||
| | 2013 | | 2012 | | ||
| | (In millions) | | ||||
Commercial paper | | $ | - | | $ | 265.0 | |
Notes, 7.34%, due in installments through May 2014 | | | 15.0 | | | 30.0 | |
Notes, 4.45%, due December 2014 | | | 275.0 | | | 275.0 | |
Notes, 6.30%, due July 2017 | | | 272.5 | | | 272.5 | |
Notes, 3.30%, due Dec 2022 | | | 500.0 | | | 500.0 | |
Debentures, 6.90%, due July 2028 | | | 125.0 | | | 125.0 | |
Notes, 7.00%, due July 2037 | | | 250.0 | | | 250.0 | |
Capitalized lease obligation | | | - | | | 2.2 | |
Other | | | 1.3 | | | 0.7 | |
Total debt | | | 1,438.8 | | | 1,720.4 | |
Less short-term debt and current maturities | | | (16.4) | | | (283.3) | |
Less unamortized discounts | | | (2.2) | | | (2.3) | |
Plus fair value adjustments | | | 7.6 | | | 12.6 | |
Total long-term debt, net | | $ | 1,427.8 | | $ | 1,447.4 | |
15 | ||
16 | ||
17 | ||
| | | | | Pension and other | | Cash flow | | | | | ||
| | Foreign | | postretirement | | hedging | | | | | |||
| | currency | | benefit plans | | transactions | | Total | | ||||
| | (In millions) | | ||||||||||
Balance, December 31, 2012 | | $ | (83.6) | | $ | (276.4) | | $ | (2.0) | | $ | (362.0) | |
Other comprehensive income before reclassifications | | | (17.1) | | | (2.6) | | | - | | | (19.7) | |
Amounts reclassified from accumulated other comprehensive income | | | - | | | 11.0 | | | - | | | 11.0 | |
Net current-period other comprehensive income | | | (17.1) | | | 8.4 | | | - | | | (8.7) | |
Balance, September 30, 2013 | | $ | (100.7) | | $ | (268.0) | | $ | (2.0) | | $ | (370.7) | |
| | Amount reclassified | | Affected line item in | | ||
Details about accumulated other | | from accumulated other | | the statement where | | ||
comprehensive income components | | comprehensive income (1) | | net income is presented | | ||
| | (in millions) | | | | | |
Amortization of pension and other postretirement plan items: | | | | | | | |
Prior service cost | | $ | (0.6) | | | (2) | |
Recognized actuarial loss | | | (17.1) | | | (2) | |
| | | (17.7) | | | Total before tax | |
| | | 6.7 | | | Tax benefit | |
| | $ | (11.0) | | | Net of tax | |
18 | ||
| | Pension Benefits | | Other Benefits | | ||||||||
| | Three Months Ended September 30, | | ||||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | (In millions) | | ||||||||||
Service cost | | $ | 1.3 | | $ | 1.6 | | $ | 0.1 | | $ | 0.1 | |
Interest cost | | | 7.2 | | | 8.3 | | | 0.3 | | | 0.3 | |
Expected return on plan assets | | | (9.8) | | | (11.6) | | | (0.4) | | | (0.4) | |
Amortization of prior service cost | | | 0.3 | | | 0.2 | | | (0.1) | | | (0.1) | |
Recognized actuarial loss | | | 4.4 | | | 4.0 | | | 0.3 | | | 0.3 | |
Total net periodic benefit cost | | $ | 3.4 | | $ | 2.5 | | $ | 0.2 | | $ | 0.2 | |
| | Pension Benefits | | Other Benefits | | ||||||||
| | Nine Months Ended September 30, | | ||||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | (In millions) | | ||||||||||
Service cost | | $ | 3.9 | | $ | 4.8 | | $ | 0.4 | | $ | 0.3 | |
Interest cost | | | 21.6 | | | 24.9 | | | 1.0 | | | 0.9 | |
Expected return on plan assets | | | (29.4) | | | (34.8) | | | (1.2) | | | (1.2) | |
Amortization of prior service cost | | | 0.9 | | | 0.6 | | | (0.3) | | | (0.3) | |
Recognized actuarial loss | | | 13.2 | | | 12.0 | | | 3.9 | | | 0.9 | |
Total net periodic benefit cost | | $ | 10.2 | | $ | 7.5 | | $ | 3.8 | | $ | 0.6 | |
19 | ||
| - | U.S. Consumer Information Solutions |
| - | International |
| - | Workforce Solutions |
| - | North America Personal Solutions |
| - | North America Commercial Solutions |
20 | ||
| | Three Months Ended | | Nine Months Ended | | ||||||||
(In millions) | | September 30, | | September 30, | | ||||||||
Operating revenue: | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
U.S. Consumer Information Solutions | | $ | 253.1 | | $ | 219.8 | | $ | 757.9 | | $ | 647.7 | |
International | | | 128.5 | | | 121.1 | | | 382.0 | | | 361.6 | |
Workforce Solutions | | | 115.0 | | | 111.8 | | | 361.9 | | | 330.4 | |
North America Personal Solutions | | | 52.3 | | | 46.1 | | | 154.9 | | | 137.2 | |
North America Commercial Solutions | | | 23.1 | | | 21.2 | | | 68.7 | | | 62.3 | |
Total operating revenue | | $ | 572.0 | | $ | 520.0 | | $ | 1,725.4 | | $ | 1,539.2 | |
| | Three Months Ended | | Nine Months Ended | | ||||||||
(In millions) | | September 30, | | September 30, | | ||||||||
Operating income: | | 2013 | | 2012 | | 2013 | | 2012 | | ||||
U.S. Consumer Information Solutions | | $ | 95.8 | | $ | 88.1 | | $ | 292.0 | | $ | 256.9 | |
International | | | 38.6 | | | 33.1 | | | 110.5 | | | 106.6 | |
Workforce Solutions | | | 34.5 | | | 28.4 | | | 110.2 | | | 81.3 | |
North America Personal Solutions | | | 13.7 | | | 13.1 | | | 42.4 | | | 36.8 | |
North America Commercial Solutions | | | 4.0 | | | 4.0 | | | 12.7 | | | 10.3 | |
General Corporate Expense | | | (36.6) | | | (36.2) | | | (110.7) | | | (104.1) | |
Total operating income | | $ | 150.0 | | $ | 130.5 | | $ | 457.1 | | $ | 387.8 | |
21 | ||
22 | ||
| | Key Performance Indicators | | | |||||||||||||
| | Three Months Ended | | Nine Months Ended | | | |||||||||||
| | September 30, | | | September 30, | | | ||||||||||
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | | ||||
| | (Dollars in millions, except per share data) | | ||||||||||||||
Operating revenue | | $ | 572.0 | | | $ | 520.0 | | | $ | 1,725.4 | | | $ | 1,539.2 | | |
Operating revenue change | | | 10 | % | | | 10 | % | | | 12 | % | | | 10 | % | |
Operating income | | $ | 150.0 | | | $ | 130.5 | | | $ | 457.1 | | | $ | 387.8 | | |
Operating margin | | | 26.2 | % | | | 25.1 | % | | | 26.5 | % | | | 25.2 | % | |
Net income from continuing operations attributable to Equifax | | $ | 84.1 | | | $ | 76.9 | | | $ | 256.7 | | | $ | 222.1 | | |
Net income attributable to Equifax | | $ | 83.5 | | | $ | 77.9 | | | $ | 275.1 | | | $ | 225.8 | | |
Diluted earnings per share from continuing operations attributable to Equifax | | $ | 0.67 | | | $ | 0.63 | | | $ | 2.08 | | | $ | 1.81 | | |
Diluted earnings per share attributable to Equifax | | $ | 0.67 | | | $ | 0.64 | | | $ | 2.23 | |