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 (NYSE: EFX) has demonstrated steady financial performance over the past four years, with consistent growth in key income, cash flow, and balance sheet metrics through Q2 2025.
Key Financial Trends:
- Net income continued to increase quarter over quarter, reaching $192.6 million in Q2 2025, up from $133.8 million in Q1 2025 and $173.4 million in Q4 2024, showing solid profitability growth.
- Total revenue also exhibits a growth trend, with Q2 2025 revenue at $1.48 billion, rising from $1.39 billion in Q1 2025 and $1.36 billion in Q4 2024.
- Operating cash flow shows robust generation, with $361.1 million in Q2 2025, up markedly from $223.9 million in Q1 2025 and $324.8 million in Q4 2024, indicating strong core cash-generating ability.
- Equifax maintains a substantial asset base, totaling approximately $11.9 billion in Q2 2025, with goodwill and intangible assets representing significant portions, reflecting strong brand and intellectual property value.
- The company shows consistent dividend payments, with cash dividends per common share rising to $0.50 in Q2 2025 from $0.39 per share in prior quarters, suggesting confidence in ongoing cash flow and shareholder returns.
- Long-term debt remains stable around $4.0 to $4.7 billion over the last few quarters, with consistent repayment activity partially offsetting new borrowings, indicating management’s focus on debt management without aggressive deleveraging.
- Depreciation expenses have gradually increased in line with business growth, reflecting ongoing investment in premises and equipment, with Q2 2025 depreciation at roughly $179 million.
- Total liabilities have remained high and somewhat volatile around $6.7 billion to $7.3 billion, driven principally by long-term debt and accrued interest payables; this level warrants monitoring for financial risk considerations.
- Treasury stock levels are significant (negative equity line item of about $2.7 billion in Q2 2025), reflecting ongoing share repurchases which, while shareholder-friendly, reduce equity available to absorb potential losses.
- Effect of foreign exchange on cash and equivalents is relatively minor but fluctuates, indicating some exposure to currency risk.
Summary:
Equifax exhibits solid revenue and earnings growth, supported by strong operating cash flows and a healthy asset base. The company’s strategy appears balanced between investing in the business, managing debt prudently, and returning capital to shareholders via dividends and buybacks. While liabilities and treasury stock levels remain elevated, Equifax’s consistent profitability and cash generation mitigate immediate concerns. Investors should watch for future debt management and any potential changes in goodwill or intangible asset values, which compose a large part of total assets.
08/23/25 02:15 AMAI Generated. May Contain Errors.