Annual Income Statements for Equifax
This table shows Equifax's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Equifax
This table shows Equifax's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
108 |
112 |
138 |
162 |
132 |
125 |
164 |
141 |
174 |
133 |
191 |
Consolidated Net Income / (Loss) |
|
109 |
114 |
139 |
164 |
135 |
126 |
165 |
143 |
173 |
134 |
193 |
Net Income / (Loss) Continuing Operations |
|
109 |
114 |
139 |
164 |
135 |
126 |
165 |
143 |
173 |
134 |
193 |
Total Pre-Tax Income |
|
141 |
152 |
192 |
191 |
183 |
167 |
225 |
194 |
226 |
185 |
261 |
Total Revenue |
|
1,143 |
1,244 |
1,257 |
1,256 |
1,266 |
1,330 |
1,373 |
1,386 |
1,364 |
1,389 |
1,484 |
Net Interest Income / (Expense) |
|
-55 |
-58 |
-61 |
-63 |
-60 |
-60 |
-57 |
-56 |
-56 |
-53 |
-53 |
Total Interest Income |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Total Interest Expense |
|
55 |
58 |
61 |
63 |
60 |
60 |
57 |
56 |
56 |
53 |
53 |
Long-Term Debt Interest Expense |
|
55 |
58 |
61 |
63 |
60 |
60 |
57 |
56 |
56 |
53 |
53 |
Total Non-Interest Income |
|
1,198 |
1,302 |
1,318 |
1,319 |
1,327 |
1,389 |
1,431 |
1,442 |
1,419 |
1,442 |
1,537 |
Other Non-Interest Income |
|
1,198 |
1,302 |
1,318 |
1,319 |
1,327 |
1,389 |
1,431 |
1,442 |
1,419 |
1,442 |
1,537 |
Total Non-Interest Expense |
|
1,022 |
1,097 |
1,081 |
1,073 |
1,082 |
1,165 |
1,148 |
1,195 |
1,131 |
1,206 |
1,226 |
Property & Liability Insurance Claims |
|
539 |
580 |
- |
585 |
- |
628 |
631 |
645 |
- |
657 |
665 |
Other Operating Expenses |
|
340 |
366 |
931 |
333 |
-245 |
373 |
353 |
380 |
-286 |
375 |
384 |
Depreciation Expense |
|
142 |
150 |
150 |
154 |
157 |
164 |
165 |
169 |
172 |
175 |
177 |
Nonoperating Income / (Expense), net |
|
20 |
4.40 |
16 |
7.10 |
-1.70 |
1.60 |
-0.30 |
3.00 |
-6.80 |
2.50 |
3.60 |
Income Tax Expense |
|
32 |
39 |
53 |
26 |
48 |
41 |
59 |
51 |
52 |
52 |
69 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.00 |
1.10 |
1.10 |
2.10 |
2.10 |
1.20 |
1.30 |
1.40 |
-0.70 |
0.70 |
1.30 |
Basic Earnings per Share |
|
$0.88 |
$0.92 |
$1.13 |
$1.32 |
$1.07 |
$1.01 |
$1.32 |
$1.14 |
$1.41 |
$1.07 |
$1.54 |
Weighted Average Basic Shares Outstanding |
|
122.40M |
122.60M |
122.70M |
123M |
122.90M |
123.50M |
123.70M |
123.90M |
123.80M |
124.10M |
124M |
Diluted Earnings per Share |
|
$0.88 |
$0.91 |
$1.12 |
$1.31 |
$1.06 |
$1.00 |
$1.31 |
$1.13 |
$1.40 |
$1.06 |
$1.53 |
Weighted Average Diluted Shares Outstanding |
|
123.30M |
123.50M |
123.80M |
123.90M |
123.90M |
124.80M |
124.80M |
125.20M |
124.90M |
125.10M |
125M |
Weighted Average Basic & Diluted Shares Outstanding |
|
122.49M |
122.64M |
122.72M |
123.22M |
123.96M |
123.61M |
123.74M |
123.95M |
124.02M |
124.20M |
123.80M |
Cash Dividends to Common per Share |
|
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.39 |
$0.50 |
Annual Cash Flow Statements for Equifax
This table details how cash moves in and out of Equifax's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-108 |
-35 |
36 |
207 |
-113 |
178 |
1,283 |
-1,460 |
61 |
-68 |
-47 |
Net Cash From Operating Activities |
|
616 |
769 |
823 |
816 |
672 |
314 |
946 |
1,335 |
757 |
1,117 |
1,325 |
Net Cash From Continuing Operating Activities |
|
616 |
769 |
823 |
816 |
672 |
314 |
946 |
1,335 |
757 |
1,123 |
1,325 |
Net Income / (Loss) Continuing Operations |
|
374 |
435 |
495 |
598 |
317 |
-378 |
526 |
749 |
700 |
552 |
607 |
Consolidated Net Income / (Loss) |
|
374 |
435 |
495 |
598 |
317 |
-378 |
526 |
749 |
700 |
552 |
607 |
Depreciation Expense |
|
204 |
200 |
269 |
291 |
316 |
337 |
399 |
490 |
569 |
620 |
681 |
Non-Cash Adjustments to Reconcile Net Income |
|
11 |
-5.50 |
-12 |
-5.80 |
43 |
-33 |
-28 |
123 |
114 |
-12 |
15 |
Changes in Operating Assets and Liabilities, net |
|
27 |
140 |
71 |
-67 |
-3.20 |
388 |
49 |
-26 |
-626 |
-36 |
22 |
Net Cash From Investing Activities |
|
-429 |
-148 |
-1,976 |
-350 |
-462 |
-698 |
-493 |
-3,398 |
-960 |
-878 |
-512 |
Net Cash From Continuing Investing Activities |
|
-427 |
-148 |
-1,976 |
-350 |
-462 |
-698 |
-493 |
-3,398 |
-960 |
-878 |
-512 |
Purchase of Investment Securities |
|
-427 |
-151 |
-1,976 |
-358 |
-6.90 |
-698 |
-493 |
-3,405 |
-1,058 |
-284 |
-512 |
Divestitures |
|
0.60 |
2.90 |
- |
- |
- |
0.00 |
0.00 |
1.50 |
99 |
6.90 |
0.00 |
Net Cash From Financing Activities |
|
-283 |
-639 |
1,160 |
-264 |
-311 |
558 |
811 |
618 |
274 |
-306 |
-846 |
Net Cash From Continuing Financing Activities |
|
-283 |
-639 |
1,160 |
-264 |
-311 |
558 |
811 |
618 |
274 |
-306 |
-846 |
Issuance of Debt |
|
380 |
0.00 |
1,575 |
352 |
995 |
998 |
1,123 |
1,697 |
992 |
873 |
650 |
Repayment of Debt |
|
-290 |
-336 |
-283 |
-323 |
-1,067 |
-257 |
-136 |
-791 |
-506 |
-957 |
-1,360 |
Payment of Dividends |
|
-129 |
-144 |
-163 |
-196 |
-198 |
-195 |
-194 |
-197 |
-194 |
-237 |
-198 |
Other Financing Activities, Net |
|
57 |
37 |
32 |
-20 |
-40 |
12 |
17 |
-22 |
-17 |
15 |
61 |
Effect of Exchange Rate Changes |
|
-11 |
-17 |
29 |
4.30 |
-13 |
3.50 |
19 |
-14 |
-11 |
-0.80 |
-14 |
Quarterly Cash Flow Statements for Equifax
This table details how cash moves in and out of Equifax's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
44 |
-53 |
-68 |
249 |
-196 |
-16 |
-19 |
286 |
-298 |
25 |
-6.20 |
Net Cash From Operating Activities |
|
325 |
151 |
262 |
382 |
322 |
253 |
268 |
480 |
325 |
224 |
361 |
Net Cash From Continuing Operating Activities |
|
325 |
151 |
262 |
382 |
328 |
253 |
268 |
480 |
325 |
224 |
361 |
Net Income / (Loss) Continuing Operations |
|
109 |
114 |
139 |
164 |
135 |
126 |
165 |
143 |
173 |
134 |
193 |
Consolidated Net Income / (Loss) |
|
109 |
114 |
139 |
164 |
135 |
126 |
165 |
143 |
173 |
134 |
193 |
Depreciation Expense |
|
145 |
152 |
152 |
157 |
159 |
167 |
167 |
173 |
174 |
176 |
179 |
Non-Cash Adjustments to Reconcile Net Income |
|
36 |
25 |
8.30 |
-53 |
8.20 |
23 |
-2.60 |
6.00 |
-12 |
31 |
8.00 |
Changes in Operating Assets and Liabilities, net |
|
36 |
-140 |
-38 |
114 |
27 |
-63 |
-62 |
157 |
-10 |
-117 |
-19 |
Net Cash From Investing Activities |
|
-152 |
-163 |
-156 |
-406 |
-154 |
-132 |
-137 |
-124 |
-119 |
-107 |
-121 |
Net Cash From Continuing Investing Activities |
|
-152 |
-163 |
-156 |
-406 |
-154 |
-132 |
-137 |
-124 |
-119 |
-107 |
-121 |
Purchase of Investment Securities |
|
-152 |
-163 |
-163 |
-406 |
448 |
-132 |
-137 |
-124 |
-119 |
-107 |
-122 |
Net Cash From Financing Activities |
|
-143 |
-43 |
-174 |
281 |
-370 |
-132 |
-149 |
-64 |
-501 |
-96 |
-251 |
Net Cash From Continuing Financing Activities |
|
-143 |
-43 |
-174 |
281 |
-370 |
-132 |
-149 |
-64 |
-501 |
-96 |
-251 |
Repayment of Debt |
|
-501 |
-161 |
-831 |
327 |
-292 |
-88 |
-115 |
-694 |
-463 |
-48 |
-68 |
Payment of Dividends |
|
-48 |
-48 |
-50 |
-49 |
-91 |
-49 |
-51 |
-49 |
-49 |
-49 |
-66 |
Other Financing Activities, Net |
|
16 |
-9.30 |
8.90 |
2.10 |
13 |
4.50 |
18 |
29 |
10 |
0.80 |
10 |
Effect of Exchange Rate Changes |
|
13 |
2.30 |
-0.50 |
-7.90 |
5.30 |
-4.70 |
-1.10 |
-4.90 |
-2.80 |
4.40 |
5.10 |
Annual Balance Sheets for Equifax
This table presents Equifax's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
4,661 |
4,502 |
6,664 |
7,233 |
7,153 |
7,909 |
9,612 |
11,041 |
11,548 |
12,280 |
11,759 |
Cash and Due from Banks |
|
128 |
93 |
129 |
336 |
224 |
401 |
1,685 |
225 |
285 |
217 |
170 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
43 |
154 |
160 |
139 |
81 |
948 |
-235 |
1,316 |
1,587 |
1,834 |
-926 |
Goodwill |
|
2,607 |
2,571 |
3,974 |
4,184 |
4,130 |
4,308 |
4,496 |
6,258 |
6,384 |
6,830 |
6,548 |
Intangible Assets |
|
1,306 |
1,135 |
1,726 |
1,770 |
1,878 |
1,140 |
2,467 |
1,993 |
1,913 |
1,954 |
4,433 |
Other Assets |
|
576 |
548 |
675 |
804 |
841 |
1,112 |
1,199 |
1,249 |
1,379 |
1,446 |
1,534 |
Total Liabilities & Shareholders' Equity |
|
4,661 |
4,502 |
6,664 |
7,233 |
7,153 |
7,909 |
9,612 |
11,041 |
11,548 |
12,280 |
11,759 |
Total Liabilities |
|
2,426 |
2,151 |
3,943 |
3,994 |
3,998 |
5,286 |
6,402 |
7,440 |
7,575 |
7,593 |
6,840 |
Short-Term Debt |
|
401 |
90 |
666 |
1,076 |
181 |
151 |
1,260 |
1,036 |
1,218 |
1,161 |
826 |
Accrued Interest Payable |
|
86 |
113 |
149 |
161 |
213 |
164 |
252 |
238 |
229 |
245 |
251 |
Other Short-Term Payables |
|
337 |
401 |
444 |
329 |
433 |
1,044 |
971 |
1,017 |
568 |
613 |
735 |
Long-Term Debt |
|
1,146 |
1,138 |
2,087 |
1,739 |
2,631 |
3,380 |
3,277 |
4,470 |
4,820 |
4,748 |
4,323 |
Other Long-Term Liabilities |
|
458 |
409 |
596 |
690 |
540 |
548 |
641 |
678 |
739 |
826 |
706 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
135 |
105 |
Total Equity & Noncontrolling Interests |
|
2,235 |
2,350 |
2,721 |
3,239 |
3,156 |
2,623 |
3,210 |
3,601 |
3,973 |
4,552 |
4,814 |
Total Preferred & Common Equity |
|
2,200 |
2,311 |
2,663 |
3,174 |
3,108 |
2,579 |
3,168 |
3,584 |
3,957 |
4,534 |
4,797 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,200 |
2,311 |
2,663 |
3,174 |
3,108 |
2,579 |
3,168 |
3,584 |
3,957 |
4,534 |
4,798 |
Common Stock |
|
1,432 |
1,491 |
1,544 |
1,563 |
1,587 |
1,636 |
1,701 |
1,767 |
1,825 |
1,992 |
2,146 |
Retained Earnings |
|
3,555 |
3,834 |
4,153 |
4,601 |
4,718 |
3,855 |
4,185 |
4,752 |
5,256 |
5,609 |
6,019 |
Treasury Stock |
|
-2,352 |
-2,530 |
-2,506 |
-2,578 |
-2,571 |
-2,557 |
-2,547 |
-2,639 |
-2,651 |
-2,635 |
-2,645 |
Accumulated Other Comprehensive Income / (Loss) |
|
-435 |
-485 |
-529 |
-412 |
-626 |
-354 |
-171 |
-295 |
-474 |
-431 |
-723 |
Other Equity Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.60 |
Noncontrolling Interest |
|
35 |
40 |
59 |
65 |
48 |
44 |
42 |
17 |
17 |
18 |
18 |
Quarterly Balance Sheets for Equifax
This table presents Equifax's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
11,548 |
11,584 |
11,538 |
12,349 |
12,280 |
12,251 |
12,152 |
12,344 |
11,759 |
11,855 |
11,918 |
Cash and Due from Banks |
|
285 |
233 |
164 |
413 |
217 |
201 |
182 |
468 |
170 |
195 |
189 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,587 |
-570 |
-629 |
-665 |
1,834 |
-746 |
-813 |
-874 |
1,892 |
-974 |
-1,017 |
Goodwill |
|
6,384 |
6,396 |
6,401 |
6,731 |
6,830 |
6,761 |
6,747 |
6,730 |
6,548 |
6,591 |
6,655 |
Intangible Assets |
|
1,913 |
4,080 |
4,145 |
4,427 |
1,954 |
4,464 |
4,483 |
4,517 |
1,616 |
4,432 |
4,450 |
Other Assets |
|
1,379 |
1,446 |
1,457 |
1,443 |
1,446 |
1,571 |
1,554 |
1,503 |
1,534 |
1,611 |
1,641 |
Total Liabilities & Shareholders' Equity |
|
11,548 |
11,584 |
11,538 |
12,349 |
12,280 |
12,251 |
12,152 |
12,344 |
11,759 |
11,855 |
11,918 |
Total Liabilities |
|
7,575 |
7,502 |
7,330 |
7,864 |
7,593 |
7,539 |
7,319 |
7,298 |
6,840 |
6,742 |
6,682 |
Short-Term Debt |
|
1,218 |
962 |
317 |
692 |
1,161 |
1,078 |
972 |
903 |
826 |
812 |
1,019 |
Accrued Interest Payable |
|
229 |
283 |
271 |
267 |
245 |
306 |
238 |
263 |
251 |
281 |
270 |
Other Short-Term Payables |
|
568 |
548 |
504 |
623 |
613 |
590 |
577 |
708 |
735 |
638 |
657 |
Long-Term Debt |
|
4,820 |
4,988 |
5,503 |
5,500 |
4,748 |
4,745 |
4,743 |
4,721 |
4,323 |
4,324 |
4,051 |
Other Long-Term Liabilities |
|
739 |
722 |
734 |
782 |
826 |
820 |
789 |
702 |
706 |
687 |
686 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
0.00 |
- |
- |
176 |
135 |
132 |
121 |
121 |
105 |
113 |
116 |
Total Equity & Noncontrolling Interests |
|
3,973 |
4,082 |
4,208 |
4,309 |
4,552 |
4,581 |
4,713 |
4,926 |
4,814 |
5,000 |
5,120 |
Total Preferred & Common Equity |
|
3,957 |
4,064 |
4,191 |
4,293 |
4,534 |
4,562 |
4,696 |
4,909 |
4,797 |
4,981 |
5,104 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,957 |
4,064 |
4,191 |
4,293 |
4,534 |
4,562 |
4,696 |
4,909 |
4,797 |
4,981 |
5,104 |
Common Stock |
|
1,825 |
1,862 |
1,881 |
1,967 |
1,992 |
2,055 |
2,088 |
2,128 |
2,146 |
2,184 |
2,206 |
Retained Earnings |
|
5,256 |
5,320 |
5,411 |
5,525 |
5,609 |
5,685 |
5,800 |
5,893 |
6,019 |
6,103 |
6,232 |
Treasury Stock |
|
-2,651 |
-2,657 |
-2,655 |
-2,635 |
-2,635 |
-2,652 |
-2,648 |
-2,647 |
-2,645 |
-2,648 |
-2,775 |
Accumulated Other Comprehensive Income / (Loss) |
|
-474 |
-461 |
-446 |
-564 |
-431 |
-527 |
-544 |
-465 |
-723 |
-657 |
-560 |
Other Equity Adjustments |
|
- |
- |
- |
- |
- |
0.60 |
- |
- |
- |
- |
0.60 |
Noncontrolling Interest |
|
17 |
18 |
17 |
16 |
18 |
19 |
17 |
17 |
18 |
19 |
16 |
Annual Metrics And Ratios for Equifax
This table displays calculated financial ratios and metrics derived from Equifax's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.00% |
9.80% |
-103.54% |
3,649.84% |
1.20% |
2.64% |
-104.17% |
3,474.51% |
3.37% |
1.71% |
8.52% |
EBITDA Growth |
|
7.37% |
7.28% |
20.09% |
3.30% |
-35.87% |
-116.63% |
1,087.70% |
36.65% |
-2.73% |
-8.99% |
13.84% |
EBIT Growth |
|
7.39% |
10.62% |
15.57% |
1.47% |
-53.38% |
-229.78% |
253.25% |
44.83% |
-12.03% |
-20.71% |
17.45% |
NOPAT Growth |
|
8.64% |
16.00% |
15.04% |
19.54% |
-50.18% |
-206.15% |
268.13% |
48.72% |
-15.98% |
-19.09% |
14.52% |
Net Income Growth |
|
3.92% |
16.26% |
13.87% |
20.78% |
-46.99% |
-219.27% |
239.17% |
42.25% |
-6.45% |
-21.21% |
10.08% |
EPS Growth |
|
4.58% |
19.53% |
13.80% |
19.55% |
-47.00% |
-223.05% |
234.60% |
41.98% |
-6.15% |
-22.12% |
10.00% |
Operating Cash Flow Growth |
|
8.30% |
24.81% |
7.01% |
-0.85% |
-17.62% |
-53.32% |
201.53% |
41.07% |
-43.28% |
47.51% |
18.60% |
Free Cash Flow Firm Growth |
|
54.93% |
61.02% |
-321.40% |
100.91% |
2,896.52% |
-231.02% |
-113.62% |
45.93% |
57.36% |
78.49% |
2,247.63% |
Invested Capital Growth |
|
-0.58% |
-5.35% |
52.97% |
10.58% |
-1.43% |
3.13% |
25.90% |
17.55% |
9.92% |
5.84% |
-4.98% |
Revenue Q/Q Growth |
|
2.01% |
1.67% |
-103.15% |
303.60% |
-33.92% |
2.03% |
-103.75% |
822.99% |
-1.42% |
2.51% |
1.82% |
EBITDA Q/Q Growth |
|
4.06% |
1.59% |
4.75% |
-1.14% |
-17.89% |
5.18% |
34.92% |
-2.53% |
-5.41% |
6.27% |
4.37% |
EBIT Q/Q Growth |
|
4.57% |
2.34% |
3.04% |
-1.70% |
-30.38% |
-0.43% |
63.10% |
-6.51% |
-9.55% |
10.03% |
6.23% |
NOPAT Q/Q Growth |
|
4.77% |
2.32% |
2.44% |
7.94% |
-33.90% |
-0.43% |
67.54% |
11.30% |
-11.63% |
8.67% |
7.52% |
Net Income Q/Q Growth |
|
5.62% |
3.38% |
2.44% |
9.06% |
-30.18% |
-3.28% |
11.01% |
6.46% |
-1.96% |
4.83% |
6.83% |
EPS Q/Q Growth |
|
6.45% |
3.50% |
2.54% |
9.03% |
-30.43% |
-2.94% |
10.42% |
6.55% |
-1.74% |
4.27% |
7.56% |
Operating Cash Flow Q/Q Growth |
|
1.80% |
3.99% |
5.99% |
-8.06% |
-5.95% |
26.58% |
7.56% |
7.07% |
-7.33% |
-0.29% |
0.20% |
Free Cash Flow Firm Q/Q Growth |
|
671.91% |
-14.24% |
9.60% |
-95.28% |
-1.45% |
-150.89% |
17.12% |
42.88% |
-287.90% |
85.15% |
98.71% |
Invested Capital Q/Q Growth |
|
-4.54% |
-1.78% |
-3.56% |
1.66% |
-0.78% |
4.28% |
3.25% |
-1.19% |
1.84% |
-0.75% |
-5.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.68% |
31.93% |
0.00% |
31.50% |
19.96% |
-3.23% |
0.00% |
31.02% |
29.19% |
26.12% |
27.40% |
EBIT Margin |
|
24.06% |
24.24% |
0.00% |
22.60% |
10.41% |
-13.17% |
0.00% |
20.77% |
17.67% |
13.78% |
14.91% |
Profit (Net Income) Margin |
|
15.80% |
16.72% |
0.00% |
18.29% |
9.58% |
-11.13% |
0.00% |
15.66% |
14.18% |
10.98% |
11.14% |
Tax Burden Percent |
|
65.13% |
68.30% |
67.99% |
80.10% |
85.58% |
91.37% |
76.80% |
78.86% |
75.31% |
76.85% |
74.93% |
Interest Burden Percent |
|
100.81% |
101.03% |
100.00% |
101.04% |
107.52% |
92.55% |
100.00% |
95.65% |
106.49% |
103.71% |
99.69% |
Effective Tax Rate |
|
34.87% |
31.70% |
32.01% |
19.90% |
14.42% |
0.00% |
23.20% |
21.14% |
24.69% |
23.15% |
25.07% |
Return on Invested Capital (ROIC) |
|
9.78% |
11.70% |
0.00% |
10.27% |
4.91% |
-5.16% |
0.00% |
9.29% |
6.88% |
5.16% |
5.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.98% |
12.02% |
0.00% |
10.49% |
5.69% |
-7.22% |
0.00% |
8.61% |
7.62% |
5.49% |
5.86% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.56% |
7.27% |
0.00% |
9.80% |
5.01% |
-7.92% |
0.00% |
12.69% |
11.61% |
7.58% |
6.75% |
Return on Equity (ROE) |
|
16.35% |
18.97% |
19.52% |
20.07% |
9.91% |
-13.09% |
18.04% |
21.98% |
18.49% |
12.74% |
12.64% |
Cash Return on Invested Capital (CROIC) |
|
10.36% |
17.19% |
-30.94% |
0.22% |
6.35% |
-8.25% |
-15.36% |
-6.85% |
-2.58% |
-0.51% |
11.01% |
Operating Return on Assets (OROA) |
|
12.38% |
13.75% |
0.00% |
10.63% |
4.79% |
-5.94% |
0.00% |
9.61% |
7.73% |
5.81% |
6.76% |
Return on Assets (ROA) |
|
8.13% |
9.49% |
0.00% |
8.61% |
4.41% |
-5.02% |
0.00% |
7.25% |
6.20% |
4.63% |
5.05% |
Return on Common Equity (ROCE) |
|
16.08% |
18.66% |
19.15% |
19.65% |
9.74% |
-12.88% |
17.77% |
21.79% |
18.41% |
12.49% |
12.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.00% |
18.82% |
18.59% |
18.84% |
10.20% |
-14.66% |
16.61% |
20.88% |
17.70% |
12.17% |
12.66% |
Net Operating Profit after Tax (NOPAT) |
|
371 |
430 |
495 |
592 |
295 |
-313 |
526 |
783 |
657 |
532 |
609 |
NOPAT Margin |
|
15.67% |
16.55% |
0.00% |
18.10% |
8.91% |
-9.22% |
0.00% |
16.38% |
13.31% |
10.59% |
11.17% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.20% |
-0.32% |
0.00% |
-0.22% |
-0.79% |
2.05% |
0.00% |
0.68% |
-0.74% |
-0.33% |
0.03% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
75.94% |
75.76% |
0.00% |
77.40% |
89.59% |
113.17% |
0.00% |
79.23% |
82.33% |
86.22% |
85.09% |
Earnings before Interest and Taxes (EBIT) |
|
570 |
630 |
728 |
739 |
345 |
-447 |
685 |
992 |
873 |
692 |
813 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
774 |
830 |
997 |
1,030 |
660 |
-110 |
1,085 |
1,482 |
1,442 |
1,312 |
1,494 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.03 |
5.25 |
4.94 |
4.20 |
3.45 |
6.35 |
7.22 |
9.78 |
5.93 |
6.68 |
6.59 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.74 |
4.67 |
0.00 |
4.08 |
3.24 |
4.82 |
0.00 |
7.34 |
4.75 |
6.03 |
5.79 |
Price to Earnings (P/E) |
|
24.13 |
28.28 |
26.94 |
22.69 |
34.50 |
0.00 |
43.98 |
47.12 |
33.73 |
55.55 |
52.29 |
Dividend Yield |
|
1.36% |
1.13% |
1.20% |
1.41% |
1.76% |
1.15% |
0.83% |
0.54% |
0.81% |
0.63% |
0.61% |
Earnings Yield |
|
4.14% |
3.54% |
3.71% |
4.41% |
2.90% |
0.00% |
2.27% |
2.12% |
2.96% |
1.80% |
1.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.73 |
3.72 |
2.90 |
2.62 |
2.24 |
3.18 |
3.33 |
4.43 |
2.92 |
3.41 |
3.64 |
Enterprise Value to Revenue (EV/Rev) |
|
4.36 |
5.12 |
0.00 |
4.85 |
4.03 |
5.76 |
0.00 |
8.45 |
5.92 |
7.19 |
6.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.33 |
16.03 |
15.90 |
15.41 |
20.21 |
0.00 |
23.76 |
27.24 |
20.29 |
27.54 |
24.57 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.12 |
21.12 |
21.76 |
21.48 |
38.74 |
0.00 |
37.61 |
40.68 |
33.51 |
52.20 |
45.13 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.81 |
30.92 |
32.01 |
26.81 |
45.27 |
0.00 |
48.98 |
51.58 |
44.49 |
67.93 |
60.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.75 |
17.30 |
19.26 |
19.45 |
19.85 |
62.32 |
27.24 |
30.24 |
38.64 |
32.36 |
27.70 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.26 |
21.03 |
0.00 |
1,246.36 |
34.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.69 |
0.52 |
1.01 |
0.87 |
0.89 |
1.35 |
1.41 |
1.53 |
1.52 |
1.26 |
1.05 |
Long-Term Debt to Equity |
|
0.51 |
0.48 |
0.77 |
0.54 |
0.83 |
1.29 |
1.02 |
1.24 |
1.21 |
1.01 |
0.88 |
Financial Leverage |
|
0.66 |
0.61 |
0.79 |
0.93 |
0.88 |
1.10 |
1.38 |
1.47 |
1.52 |
1.38 |
1.15 |
Leverage Ratio |
|
2.01 |
2.00 |
2.20 |
2.33 |
2.25 |
2.61 |
3.00 |
3.03 |
2.98 |
2.75 |
2.50 |
Compound Leverage Factor |
|
2.03 |
2.02 |
2.20 |
2.36 |
2.42 |
2.41 |
3.00 |
2.90 |
3.18 |
2.85 |
2.49 |
Debt to Total Capital |
|
40.90% |
34.32% |
50.29% |
46.49% |
47.11% |
57.38% |
58.57% |
60.46% |
60.31% |
55.76% |
51.14% |
Short-Term Debt to Total Capital |
|
10.60% |
2.51% |
12.17% |
17.77% |
3.03% |
2.46% |
16.27% |
11.38% |
12.17% |
10.96% |
8.20% |
Long-Term Debt to Total Capital |
|
30.30% |
31.81% |
38.12% |
28.73% |
44.09% |
54.92% |
42.30% |
49.08% |
48.15% |
44.81% |
42.93% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.91% |
1.10% |
1.07% |
1.07% |
0.80% |
0.72% |
0.54% |
0.18% |
0.17% |
1.45% |
1.22% |
Common Equity to Total Capital |
|
58.19% |
64.57% |
48.64% |
52.44% |
52.08% |
41.90% |
40.89% |
39.36% |
39.52% |
42.79% |
47.64% |
Debt to EBITDA |
|
2.00 |
1.48 |
2.76 |
2.73 |
4.26 |
-32.16 |
4.18 |
3.72 |
4.19 |
4.50 |
3.45 |
Net Debt to EBITDA |
|
1.83 |
1.37 |
2.63 |
2.41 |
3.92 |
-28.50 |
2.63 |
3.56 |
3.99 |
4.34 |
3.33 |
Long-Term Debt to EBITDA |
|
1.48 |
1.37 |
2.09 |
1.69 |
3.98 |
-30.78 |
3.02 |
3.02 |
3.34 |
3.62 |
2.89 |
Debt to NOPAT |
|
4.17 |
2.85 |
5.56 |
4.76 |
9.53 |
-11.28 |
8.62 |
7.04 |
9.18 |
11.11 |
8.45 |
Net Debt to NOPAT |
|
3.82 |
2.64 |
5.30 |
4.19 |
8.78 |
-10.00 |
5.42 |
6.75 |
8.75 |
10.70 |
8.17 |
Long-Term Debt to NOPAT |
|
3.09 |
2.65 |
4.21 |
2.94 |
8.92 |
-10.80 |
6.23 |
5.71 |
7.33 |
8.93 |
7.10 |
Noncontrolling Interest Sharing Ratio |
|
1.63% |
1.61% |
1.93% |
2.07% |
1.76% |
1.60% |
1.48% |
0.86% |
0.44% |
1.97% |
2.87% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
393 |
633 |
-1,401 |
13 |
382 |
-500 |
-1,068 |
-577 |
-246 |
-53 |
1,137 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
208.82% |
0.00% |
0.00% |
0.00% |
0.00% |
185.73% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
5.73 |
9.92 |
-15.21 |
0.14 |
3.69 |
-4.48 |
-7.54 |
-3.97 |
-1.35 |
-0.22 |
4.96 |
Operating Cash Flow to Interest Expense |
|
8.98 |
12.05 |
8.94 |
8.79 |
6.49 |
2.81 |
6.68 |
9.17 |
4.14 |
4.63 |
5.78 |
Operating Cash Flow Less CapEx to Interest Expense |
|
8.98 |
12.05 |
8.94 |
8.79 |
3.38 |
2.81 |
6.68 |
9.17 |
4.14 |
2.14 |
5.78 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.51 |
0.57 |
0.00 |
0.47 |
0.46 |
0.45 |
0.00 |
0.46 |
0.44 |
0.42 |
0.45 |
Fixed Asset Turnover |
|
0.00 |
26.31 |
0.00 |
21.87 |
30.11 |
6.60 |
0.00 |
0.00 |
3.40 |
2.94 |
2.93 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,781 |
3,579 |
5,475 |
6,054 |
5,967 |
6,154 |
7,748 |
9,108 |
10,011 |
10,596 |
10,068 |
Invested Capital Turnover |
|
0.62 |
0.71 |
0.00 |
0.57 |
0.55 |
0.56 |
0.00 |
0.57 |
0.52 |
0.49 |
0.53 |
Increase / (Decrease) in Invested Capital |
|
-22 |
-202 |
1,896 |
579 |
-87 |
187 |
1,594 |
1,360 |
904 |
585 |
-528 |
Enterprise Value (EV) |
|
10,319 |
13,308 |
15,848 |
15,869 |
13,346 |
19,556 |
25,771 |
40,367 |
29,251 |
36,135 |
36,691 |
Market Capitalization |
|
8,866 |
12,133 |
13,166 |
13,327 |
10,711 |
16,383 |
22,877 |
35,068 |
23,481 |
30,290 |
31,589 |
Book Value per Share |
|
$18.25 |
$19.51 |
$22.23 |
$26.44 |
$25.77 |
$21.30 |
$26.05 |
$29.38 |
$32.31 |
$36.80 |
$38.70 |
Tangible Book Value per Share |
|
($14.21) |
($11.78) |
($25.36) |
($23.15) |
($24.05) |
($23.70) |
($31.19) |
($38.25) |
($35.45) |
($34.49) |
($27.16) |
Total Capital |
|
3,781 |
3,579 |
5,475 |
6,054 |
5,967 |
6,154 |
7,748 |
9,108 |
10,011 |
10,596 |
10,068 |
Total Debt |
|
1,546 |
1,228 |
2,753 |
2,815 |
2,811 |
3,531 |
4,538 |
5,507 |
6,038 |
5,909 |
5,149 |
Total Long-Term Debt |
|
1,146 |
1,138 |
2,087 |
1,739 |
2,631 |
3,380 |
3,277 |
4,470 |
4,820 |
4,748 |
4,323 |
Net Debt |
|
1,418 |
1,135 |
2,624 |
2,478 |
2,588 |
3,130 |
2,853 |
5,282 |
5,753 |
5,692 |
4,979 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
322 |
0.00 |
0.00 |
0.00 |
0.00 |
601 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-3.00 |
-4.44 |
0.00 |
-6.17 |
-22 |
65 |
0.00 |
34 |
-43 |
-20 |
1.87 |
Net Nonoperating Obligations (NNO) |
|
1,546 |
1,228 |
2,753 |
2,815 |
2,811 |
3,531 |
4,538 |
5,507 |
6,038 |
5,909 |
5,149 |
Total Depreciation and Amortization (D&A) |
|
204 |
200 |
269 |
291 |
316 |
337 |
399 |
490 |
569 |
620 |
681 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.03 |
$3.61 |
$4.10 |
$4.89 |
$2.49 |
($3.30) |
$4.28 |
$6.11 |
$5.69 |
$4.44 |
$4.88 |
Adjusted Weighted Average Basic Shares Outstanding |
|
121.20M |
118.70M |
119.30M |
120.10M |
120.40M |
120.90M |
121.50M |
121.90M |
122.40M |
122.90M |
123.80M |
Adjusted Diluted Earnings per Share |
|
$2.97 |
$3.55 |
$4.04 |
$4.83 |
$2.47 |
($3.27) |
$4.24 |
$6.02 |
$5.65 |
$4.40 |
$4.84 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
123.50M |
120.90M |
121.10M |
121.50M |
121.40M |
122M |
122.80M |
123.60M |
123.30M |
123.90M |
124.90M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($3.30) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
119.49M |
118.71M |
119.85M |
120.12M |
120.70M |
121.24M |
121.79M |
122.08M |
122.49M |
123.96M |
124.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
371 |
430 |
-1,640 |
592 |
295 |
-313 |
-2,759 |
783 |
657 |
532 |
609 |
Normalized NOPAT Margin |
|
15.67% |
16.55% |
0.00% |
18.10% |
8.91% |
-9.22% |
0.00% |
16.38% |
13.31% |
10.59% |
11.17% |
Pre Tax Income Margin |
|
24.25% |
24.49% |
0.00% |
22.84% |
11.20% |
-12.19% |
0.00% |
19.86% |
18.82% |
14.29% |
14.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.30 |
9.88 |
7.91 |
7.96 |
3.33 |
-4.00 |
4.84 |
6.82 |
4.77 |
2.87 |
3.55 |
NOPAT to Interest Expense |
|
5.41 |
6.75 |
5.38 |
6.38 |
2.85 |
-2.80 |
3.72 |
5.37 |
3.59 |
2.20 |
2.66 |
EBIT Less CapEx to Interest Expense |
|
8.30 |
9.88 |
7.91 |
7.96 |
0.22 |
-4.00 |
4.84 |
6.82 |
4.77 |
0.38 |
3.55 |
NOPAT Less CapEx to Interest Expense |
|
5.41 |
6.75 |
5.38 |
6.38 |
-0.26 |
-2.80 |
3.72 |
5.37 |
3.59 |
-0.29 |
2.66 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.52% |
33.16% |
33.00% |
32.74% |
62.52% |
-51.65% |
36.89% |
26.25% |
27.73% |
43.03% |
32.57% |
Augmented Payout Ratio |
|
115.16% |
78.31% |
33.00% |
45.64% |
62.52% |
-51.65% |
36.89% |
35.59% |
27.73% |
43.03% |
32.57% |
Quarterly Metrics And Ratios for Equifax
This table displays calculated financial ratios and metrics derived from Equifax's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.87% |
-5.98% |
-1.43% |
4.94% |
10.74% |
6.85% |
9.25% |
10.28% |
7.69% |
4.47% |
8.06% |
EBITDA Growth |
|
-23.65% |
-30.56% |
-18.92% |
0.47% |
29.10% |
10.53% |
19.34% |
7.02% |
18.23% |
8.35% |
11.54% |
EBIT Growth |
|
-43.14% |
-49.50% |
-33.00% |
-6.23% |
51.93% |
11.64% |
27.64% |
3.92% |
25.84% |
10.85% |
14.58% |
NOPAT Growth |
|
-50.75% |
-48.65% |
-36.08% |
6.35% |
44.81% |
13.31% |
29.37% |
-11.18% |
31.51% |
5.69% |
14.83% |
Net Income Growth |
|
-11.37% |
-49.06% |
-30.78% |
-1.56% |
23.28% |
11.10% |
18.51% |
-13.15% |
28.85% |
6.11% |
16.59% |
EPS Growth |
|
-10.20% |
-49.44% |
-31.29% |
-2.24% |
20.45% |
9.89% |
16.96% |
-13.74% |
32.08% |
6.00% |
16.79% |
Operating Cash Flow Growth |
|
-15.55% |
176.02% |
-4.79% |
7.55% |
-1.01% |
67.46% |
2.06% |
25.62% |
0.84% |
-11.40% |
34.99% |
Free Cash Flow Firm Growth |
|
30.75% |
96.00% |
89.50% |
-48.18% |
44.55% |
-448.00% |
-73.17% |
121.25% |
257.30% |
210.44% |
222.10% |
Invested Capital Growth |
|
9.92% |
1.82% |
3.42% |
8.61% |
5.84% |
5.02% |
5.18% |
-0.05% |
-4.98% |
-2.72% |
-2.29% |
Revenue Q/Q Growth |
|
-4.49% |
8.83% |
1.00% |
-0.05% |
0.79% |
5.02% |
3.27% |
0.90% |
-1.58% |
1.87% |
6.82% |
EBITDA Q/Q Growth |
|
-21.46% |
12.78% |
9.43% |
3.66% |
0.91% |
-3.44% |
18.15% |
-7.04% |
11.48% |
-11.50% |
21.63% |
EBIT Q/Q Growth |
|
-37.95% |
21.65% |
19.22% |
4.20% |
0.54% |
-10.62% |
36.30% |
-15.16% |
21.75% |
-21.27% |
40.90% |
NOPAT Q/Q Growth |
|
-36.98% |
17.57% |
16.01% |
23.71% |
-14.18% |
-8.00% |
32.45% |
-15.07% |
27.07% |
-26.06% |
43.90% |
Net Income Q/Q Growth |
|
-34.63% |
4.03% |
22.82% |
17.86% |
-18.14% |
-6.25% |
31.01% |
-13.62% |
21.44% |
-22.79% |
43.95% |
EPS Q/Q Growth |
|
-34.33% |
3.41% |
23.08% |
16.96% |
-19.08% |
-5.66% |
31.00% |
-13.74% |
23.89% |
-24.29% |
44.34% |
Operating Cash Flow Q/Q Growth |
|
-8.31% |
-53.63% |
73.69% |
45.63% |
-15.61% |
-21.55% |
5.86% |
79.25% |
-32.26% |
-31.07% |
61.28% |
Free Cash Flow Firm Q/Q Growth |
|
-74.46% |
91.46% |
-195.22% |
-236.82% |
34.71% |
15.59% |
6.71% |
141.33% |
383.29% |
-40.74% |
3.14% |
Invested Capital Q/Q Growth |
|
1.84% |
0.20% |
-0.03% |
6.46% |
-0.75% |
-0.57% |
0.12% |
1.17% |
-5.65% |
1.79% |
0.56% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.26% |
24.11% |
26.12% |
27.09% |
27.12% |
24.94% |
28.53% |
26.29% |
29.77% |
25.87% |
29.45% |
EBIT Margin |
|
10.63% |
11.88% |
14.02% |
14.61% |
14.58% |
12.41% |
16.38% |
13.77% |
17.04% |
13.17% |
17.37% |
Profit (Net Income) Margin |
|
9.54% |
9.12% |
11.09% |
13.08% |
10.62% |
9.48% |
12.03% |
10.30% |
12.71% |
9.63% |
12.98% |
Tax Burden Percent |
|
77.16% |
74.57% |
72.57% |
86.16% |
73.54% |
75.69% |
73.55% |
73.63% |
76.85% |
72.17% |
73.71% |
Interest Burden Percent |
|
116.38% |
102.98% |
109.02% |
103.87% |
99.08% |
100.97% |
99.87% |
101.57% |
97.07% |
101.37% |
101.40% |
Effective Tax Rate |
|
22.84% |
25.43% |
27.43% |
13.84% |
26.46% |
24.31% |
26.45% |
26.37% |
23.15% |
27.83% |
26.29% |
Return on Invested Capital (ROIC) |
|
4.24% |
4.33% |
4.99% |
6.02% |
5.23% |
4.67% |
6.12% |
5.09% |
6.91% |
5.04% |
6.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.50% |
4.38% |
5.19% |
6.12% |
5.21% |
4.69% |
6.11% |
5.12% |
6.81% |
5.07% |
6.95% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.86% |
6.61% |
7.56% |
9.07% |
7.18% |
6.27% |
7.80% |
6.35% |
7.84% |
5.66% |
7.44% |
Return on Equity (ROE) |
|
11.10% |
10.93% |
12.56% |
15.09% |
12.41% |
10.94% |
13.92% |
11.44% |
14.75% |
10.70% |
14.35% |
Cash Return on Invested Capital (CROIC) |
|
-2.58% |
3.76% |
1.51% |
-3.48% |
-0.51% |
0.41% |
0.64% |
5.36% |
11.01% |
8.69% |
8.46% |
Operating Return on Assets (OROA) |
|
4.65% |
5.02% |
5.96% |
6.06% |
6.15% |
5.32% |
7.23% |
5.97% |
7.73% |
6.02% |
8.11% |
Return on Assets (ROA) |
|
4.17% |
3.86% |
4.72% |
5.42% |
4.48% |
4.07% |
5.31% |
4.47% |
5.76% |
4.40% |
6.06% |
Return on Common Equity (ROCE) |
|
11.05% |
10.89% |
12.50% |
14.71% |
12.17% |
10.73% |
13.68% |
11.04% |
14.33% |
10.39% |
13.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
14.54% |
12.62% |
12.26% |
0.00% |
12.37% |
12.57% |
11.58% |
0.00% |
12.35% |
12.59% |
Net Operating Profit after Tax (NOPAT) |
|
94 |
110 |
128 |
158 |
136 |
125 |
165 |
140 |
179 |
132 |
190 |
NOPAT Margin |
|
8.20% |
8.86% |
10.17% |
12.59% |
10.72% |
9.39% |
12.05% |
10.14% |
13.09% |
9.50% |
12.80% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.27% |
-0.05% |
-0.20% |
-0.10% |
0.02% |
-0.02% |
0.00% |
-0.04% |
0.09% |
-0.03% |
-0.05% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
89.37% |
88.12% |
85.98% |
85.39% |
85.42% |
87.59% |
83.62% |
86.23% |
82.96% |
86.83% |
82.63% |
Earnings before Interest and Taxes (EBIT) |
|
122 |
148 |
176 |
184 |
185 |
165 |
225 |
191 |
232 |
183 |
258 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
266 |
300 |
328 |
340 |
343 |
332 |
392 |
364 |
406 |
359 |
437 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.93 |
6.06 |
6.84 |
5.20 |
6.68 |
7.21 |
6.38 |
7.41 |
6.59 |
6.06 |
6.31 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
4.75 |
5.07 |
5.92 |
4.56 |
6.03 |
6.44 |
5.74 |
6.79 |
5.79 |
5.48 |
5.73 |
Price to Earnings (P/E) |
|
33.73 |
41.97 |
54.64 |
42.88 |
55.55 |
59.00 |
51.37 |
64.64 |
52.29 |
49.33 |
50.36 |
Dividend Yield |
|
0.81% |
0.78% |
0.67% |
0.86% |
0.63% |
0.58% |
0.64% |
0.53% |
0.61% |
0.64% |
0.64% |
Earnings Yield |
|
2.96% |
2.38% |
1.83% |
2.33% |
1.80% |
1.69% |
1.95% |
1.55% |
1.91% |
2.03% |
1.99% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.92 |
3.03 |
3.42 |
2.65 |
3.41 |
3.67 |
3.38 |
3.90 |
3.64 |
3.44 |
3.61 |
Enterprise Value to Revenue (EV/Rev) |
|
5.92 |
6.25 |
7.09 |
5.78 |
7.19 |
7.57 |
6.82 |
7.78 |
6.73 |
6.40 |
6.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.29 |
23.19 |
27.85 |
22.93 |
27.54 |
28.79 |
25.33 |
29.11 |
24.57 |
23.19 |
23.76 |
Enterprise Value to EBIT (EV/EBIT) |
|
33.51 |
41.70 |
53.54 |
45.00 |
52.20 |
54.53 |
47.01 |
54.43 |
45.13 |
42.46 |
43.10 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
44.49 |
54.92 |
71.40 |
57.84 |
67.93 |
70.76 |
60.93 |
73.52 |
60.23 |
57.26 |
58.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
38.64 |
27.44 |
31.40 |
25.27 |
32.36 |
31.74 |
29.12 |
31.51 |
27.70 |
27.23 |
26.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
81.29 |
230.83 |
0.00 |
0.00 |
906.91 |
541.40 |
72.79 |
32.26 |
39.07 |
42.18 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.52 |
1.46 |
1.38 |
1.38 |
1.26 |
1.24 |
1.18 |
1.11 |
1.05 |
1.00 |
0.97 |
Long-Term Debt to Equity |
|
1.21 |
1.22 |
1.31 |
1.23 |
1.01 |
1.01 |
0.98 |
0.94 |
0.88 |
0.85 |
0.77 |
Financial Leverage |
|
1.52 |
1.51 |
1.46 |
1.48 |
1.38 |
1.34 |
1.28 |
1.24 |
1.15 |
1.12 |
1.07 |
Leverage Ratio |
|
2.98 |
2.90 |
2.83 |
2.86 |
2.75 |
2.71 |
2.62 |
2.59 |
2.50 |
2.45 |
2.39 |
Compound Leverage Factor |
|
3.47 |
2.98 |
3.09 |
2.97 |
2.73 |
2.74 |
2.62 |
2.63 |
2.43 |
2.49 |
2.42 |
Debt to Total Capital |
|
60.31% |
59.31% |
58.04% |
58.00% |
55.76% |
55.27% |
54.17% |
52.71% |
51.14% |
50.12% |
49.20% |
Short-Term Debt to Total Capital |
|
12.17% |
9.58% |
3.16% |
6.48% |
10.96% |
10.23% |
9.21% |
8.47% |
8.20% |
7.92% |
9.89% |
Long-Term Debt to Total Capital |
|
48.15% |
49.72% |
54.87% |
51.52% |
44.81% |
45.04% |
44.96% |
44.24% |
42.93% |
42.19% |
39.31% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.17% |
0.18% |
0.17% |
1.79% |
1.45% |
1.43% |
1.30% |
1.29% |
1.22% |
1.28% |
1.28% |
Common Equity to Total Capital |
|
39.52% |
40.51% |
41.79% |
40.21% |
42.79% |
43.30% |
44.52% |
46.00% |
47.64% |
48.60% |
49.53% |
Debt to EBITDA |
|
4.19 |
4.54 |
4.72 |
5.02 |
4.50 |
4.33 |
4.06 |
3.93 |
3.45 |
3.38 |
3.24 |
Net Debt to EBITDA |
|
3.99 |
4.37 |
4.59 |
4.68 |
4.34 |
4.18 |
3.93 |
3.60 |
3.33 |
3.25 |
3.12 |
Long-Term Debt to EBITDA |
|
3.34 |
3.81 |
4.46 |
4.46 |
3.62 |
3.53 |
3.37 |
3.30 |
2.89 |
2.84 |
2.59 |
Debt to NOPAT |
|
9.18 |
10.76 |
12.10 |
12.65 |
11.11 |
10.65 |
9.77 |
9.93 |
8.45 |
8.34 |
7.91 |
Net Debt to NOPAT |
|
8.75 |
10.34 |
11.76 |
11.81 |
10.70 |
10.29 |
9.46 |
9.10 |
8.17 |
8.02 |
7.62 |
Long-Term Debt to NOPAT |
|
7.33 |
9.02 |
11.44 |
11.24 |
8.93 |
8.68 |
8.11 |
8.33 |
7.10 |
7.02 |
6.32 |
Noncontrolling Interest Sharing Ratio |
|
0.44% |
0.44% |
0.41% |
2.52% |
1.97% |
1.91% |
1.71% |
3.45% |
2.87% |
2.86% |
2.67% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-810 |
-69 |
-204 |
-688 |
-449 |
-379 |
-354 |
146 |
707 |
419 |
432 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-14.83 |
-1.20 |
-3.36 |
-10.95 |
-7.45 |
-6.35 |
-6.17 |
2.60 |
12.66 |
7.91 |
8.13 |
Operating Cash Flow to Interest Expense |
|
5.96 |
2.62 |
4.32 |
6.08 |
5.34 |
4.23 |
4.67 |
8.52 |
5.82 |
4.23 |
6.80 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.96 |
2.62 |
4.32 |
6.08 |
5.34 |
4.23 |
4.67 |
8.52 |
5.82 |
4.23 |
6.80 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.44 |
0.42 |
0.43 |
0.41 |
0.42 |
0.43 |
0.44 |
0.43 |
0.45 |
0.46 |
0.47 |
Fixed Asset Turnover |
|
3.40 |
0.00 |
0.00 |
0.00 |
2.94 |
0.00 |
0.00 |
0.00 |
2.93 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,011 |
10,032 |
10,029 |
10,677 |
10,596 |
10,536 |
10,548 |
10,671 |
10,068 |
10,249 |
10,306 |
Invested Capital Turnover |
|
0.52 |
0.49 |
0.49 |
0.48 |
0.49 |
0.50 |
0.51 |
0.50 |
0.53 |
0.53 |
0.54 |
Increase / (Decrease) in Invested Capital |
|
904 |
179 |
332 |
846 |
585 |
504 |
519 |
-5.70 |
-528 |
-287 |
-242 |
Enterprise Value (EV) |
|
29,251 |
30,364 |
34,334 |
28,310 |
36,135 |
38,683 |
35,641 |
41,655 |
36,691 |
35,280 |
37,227 |
Market Capitalization |
|
23,481 |
24,629 |
28,660 |
22,339 |
30,290 |
32,910 |
29,971 |
36,361 |
31,589 |
30,207 |
32,214 |
Book Value per Share |
|
$32.31 |
$33.18 |
$34.17 |
$34.98 |
$36.80 |
$36.94 |
$37.99 |
$39.67 |
$38.70 |
$40.16 |
$41.10 |
Tangible Book Value per Share |
|
($35.45) |
($52.35) |
($51.82) |
($55.94) |
($34.49) |
($53.96) |
($52.86) |
($51.22) |
($27.16) |
($48.71) |
($48.32) |
Total Capital |
|
10,011 |
10,032 |
10,029 |
10,677 |
10,596 |
10,536 |
10,548 |
10,671 |
10,068 |
10,249 |
10,306 |
Total Debt |
|
6,038 |
5,949 |
5,820 |
6,192 |
5,909 |
5,823 |
5,714 |
5,624 |
5,149 |
5,136 |
5,070 |
Total Long-Term Debt |
|
4,820 |
4,988 |
5,503 |
5,500 |
4,748 |
4,745 |
4,743 |
4,721 |
4,323 |
4,324 |
4,051 |
Net Debt |
|
5,753 |
5,717 |
5,656 |
5,780 |
5,692 |
5,622 |
5,532 |
5,156 |
4,979 |
4,941 |
4,881 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-15 |
-3.28 |
-12 |
-6.12 |
1.25 |
-1.21 |
0.22 |
-2.21 |
5.23 |
-1.80 |
-2.65 |
Net Nonoperating Obligations (NNO) |
|
6,038 |
5,949 |
5,820 |
6,192 |
5,909 |
5,823 |
5,714 |
5,624 |
5,149 |
5,136 |
5,070 |
Total Depreciation and Amortization (D&A) |
|
145 |
152 |
152 |
157 |
159 |
167 |
167 |
173 |
174 |
176 |
179 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.88 |
$0.92 |
$1.13 |
$1.32 |
$1.07 |
$1.01 |
$1.32 |
$1.14 |
$1.41 |
$1.07 |
$1.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
122.40M |
122.60M |
122.70M |
123M |
122.90M |
123.50M |
123.70M |
123.90M |
123.80M |
124.10M |
124M |
Adjusted Diluted Earnings per Share |
|
$0.88 |
$0.91 |
$1.12 |
$1.31 |
$1.06 |
$1.00 |
$1.31 |
$1.13 |
$1.40 |
$1.06 |
$1.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
123.30M |
123.50M |
123.80M |
123.90M |
123.90M |
124.80M |
124.80M |
125.20M |
124.90M |
125.10M |
125M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
122.49M |
122.64M |
122.72M |
123.22M |
123.96M |
123.61M |
123.74M |
123.95M |
124.02M |
124.20M |
123.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
94 |
110 |
128 |
158 |
136 |
125 |
165 |
140 |
179 |
132 |
190 |
Normalized NOPAT Margin |
|
8.20% |
8.86% |
10.17% |
12.59% |
10.72% |
9.39% |
12.05% |
10.14% |
13.09% |
9.50% |
12.80% |
Pre Tax Income Margin |
|
12.37% |
12.23% |
15.28% |
15.18% |
14.44% |
12.53% |
16.36% |
13.99% |
16.54% |
13.35% |
17.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.23 |
2.57 |
2.90 |
2.92 |
3.06 |
2.76 |
3.93 |
3.39 |
4.16 |
3.46 |
4.85 |
NOPAT to Interest Expense |
|
1.72 |
1.91 |
2.11 |
2.52 |
2.25 |
2.09 |
2.89 |
2.50 |
3.20 |
2.50 |
3.58 |
EBIT Less CapEx to Interest Expense |
|
2.23 |
2.57 |
2.90 |
2.92 |
3.06 |
2.76 |
3.93 |
3.39 |
4.16 |
3.46 |
4.85 |
NOPAT Less CapEx to Interest Expense |
|
1.72 |
1.91 |
2.11 |
2.52 |
2.25 |
2.09 |
2.89 |
2.50 |
3.20 |
2.50 |
3.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
27.73% |
32.78% |
36.64% |
37.03% |
43.03% |
42.19% |
40.59% |
42.23% |
32.57% |
32.15% |
33.11% |
Augmented Payout Ratio |
|
27.73% |
32.78% |
36.64% |
37.03% |
43.03% |
42.19% |
40.59% |
42.23% |
32.57% |
32.15% |
33.11% |
Key Financial Trends
Equifax Inc. (NYSE: EFX) has demonstrated consistent financial performance and positive trends over the last four years through Q2 2025, supported by stable revenue growth, strong net income, and prudent cash flow management.
Key positive trends:
- Net income has generally increased year-over-year, reaching $192.6 million in Q2 2025 compared to $139.4 million in Q2 2023, reflecting improved profitability.
- Total revenue showed growth from approximately $1.26 billion in Q4 2023 to $1.48 billion in Q2 2025, indicating solid top-line expansion mainly driven by non-interest income streams.
- Operating cash flow remains strong and positive, with $361.1 million generated from operations in Q2 2025, reflecting healthy core business cash generation.
- Consistent payment of dividends at $0.39 per share quarterly, increasing to $0.50 per share in Q2 2025, demonstrating commitment to returning value to shareholders.
- Equifax has been reducing debt, with repayments of long-term debt noted each quarter, including $67.8 million in Q2 2025, strengthening the balance sheet.
- Goodwill and intangible assets remain sizeable and stable, reflecting the company’s valuable brand and intellectual property, which provide competitive advantages.
- Equity base has gradually increased over time, with total equity and noncontrolling interests reaching $5.12 billion as of Q2 2025 from around $4.2 billion in early 2023.
- Depreciation and amortization costs have increased moderately, suggesting ongoing investments in technology and infrastructure to support growth.
- Equifax has no loans or leases reported on the balance sheet, consistent with its business model primarily focused on data and analytics rather than lending.
- Cash and equivalents have stabilized around $180 million to $190 million in 2024-2025, providing liquidity for operations and investments.
Neutral observations:
- Interest expense on long-term debt has fluctuated slightly, remaining near $53-$60 million per quarter, impacting net interest expense negatively but manageable within overall revenue.
- Property & liability insurance claims and operating expenses continue to be significant components of non-interest expenses, emphasizing the importance of risk management.
- Effects of exchange rate changes show minor fluctuations and are unlikely to materially impact financials but represent some currency exposure.
Potential concerns:
- Total liabilities remain relatively high, around $6.7 billion as of Q2 2025, driven by over $5 billion in combined short-term and long-term debt, which could pressure future cash flows if not managed prudently.
- Other long-term liabilities around $685 million may include contingent liabilities or obligations worth monitoring for impact on financial health.
- The company’s treasury stock balance grew to negative $2.77 billion as of Q2 2025, indicating substantial share buybacks, which while accretive, reduce cash reserves.
Overall, Equifax shows healthy earnings growth, solid cash flow, and disciplined capital management, with manageable debt levels and ongoing investments in its asset base. The company’s financial fundamentals appear robust for retail investors seeking stable income and growth in the data analytics sector.
09/13/25 12:27 AM ETAI Generated. May Contain Errors.