These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
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
|
|
|
Delaware
|
|
61-1678417
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
555 West Adams, Chicago, IL
|
|
60661
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
|
Yes
x
|
No
¨
|
|
|
|
|
Yes
x
No
¨
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
x
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
|
|
|
|
Yes
¨
No
x
|
|
|
|
Page
|
ITEM 4. MINE SAFE
TY DISCLOSURES
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Unaudited
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
128.7
|
|
|
$
|
77.9
|
|
Trade accounts receivable, net of allowance of $2.8 and $2.4
|
230.0
|
|
|
200.4
|
|
||
Other current assets
|
95.0
|
|
|
122.7
|
|
||
Total current assets
|
453.7
|
|
|
401.0
|
|
||
Property, plant and equipment, net of accumulated depreciation and amortization of $162.6 and $123.4
|
177.7
|
|
|
181.4
|
|
||
Goodwill, net
|
1,977.7
|
|
|
2,023.9
|
|
||
Other intangibles, net of accumulated amortization of $562.9 and $407.8
|
1,792.8
|
|
|
1,939.6
|
|
||
Other assets
|
87.3
|
|
|
119.9
|
|
||
Total assets
|
$
|
4,489.2
|
|
|
$
|
4,665.8
|
|
Liabilities and stockholders’ equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Trade accounts payable
|
$
|
94.6
|
|
|
$
|
106.5
|
|
Short-term debt and current portion of long-term debt
|
44.2
|
|
|
74.0
|
|
||
Other current liabilities
|
133.7
|
|
|
149.4
|
|
||
Total current liabilities
|
272.5
|
|
|
329.9
|
|
||
Long-term debt
|
2,174.5
|
|
|
2,865.9
|
|
||
Deferred taxes
|
623.9
|
|
|
676.8
|
|
||
Other liabilities
|
28.3
|
|
|
22.1
|
|
||
Total liabilities
|
3,099.2
|
|
|
3,894.7
|
|
||
Redeemable noncontrolling interests
|
13.1
|
|
|
23.4
|
|
||
Stockholders’ equity:
|
|
|
|
||||
Preferred stock, $0.01 par value; 100.0 million shares authorized at September 30, 2015 and no shares authorized at December 31, 2014, and no shares issued and outstanding at September 30, 2015 and December 31, 2014
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 1.0 billion shares and 200.0 million shares authorized at September 30, 2015 and December 31, 2014, respectively, 182.9 million and 148.5 million shares issued at September 30, 2015 and December 31, 2014, respectively, and 182.2 million shares and 147.9 million shares outstanding as of September 30, 2015 and December 31, 2014, respectively
|
1.8
|
|
|
1.5
|
|
||
Additional paid-in capital
|
1,854.1
|
|
|
1,137.6
|
|
||
Treasury stock at cost; 0.7 million shares at September 30, 2015 and December 31, 2014
|
(4.3
|
)
|
|
(4.3
|
)
|
||
Accumulated deficit
|
(443.5
|
)
|
|
(430.2
|
)
|
||
Accumulated other comprehensive loss
|
(182.8
|
)
|
|
(117.5
|
)
|
||
Total TransUnion stockholders’ equity
|
1,225.3
|
|
|
587.1
|
|
||
Noncontrolling interests
|
151.6
|
|
|
160.6
|
|
||
Total stockholders’ equity
|
1,376.9
|
|
|
747.7
|
|
||
Total liabilities and stockholders’ equity
|
$
|
4,489.2
|
|
|
$
|
4,665.8
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Revenue
|
$
|
389.1
|
|
|
$
|
338.2
|
|
|
$
|
1,120.7
|
|
|
$
|
969.1
|
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
Cost of services (exclusive of depreciation and amortization below)
|
135.1
|
|
|
125.0
|
|
|
392.2
|
|
|
379.0
|
|
||||
Selling, general and administrative
|
122.2
|
|
|
105.1
|
|
|
371.1
|
|
|
308.1
|
|
||||
Depreciation and amortization
|
71.5
|
|
|
67.3
|
|
|
209.2
|
|
|
174.1
|
|
||||
Total operating expenses
|
328.8
|
|
|
297.4
|
|
|
972.5
|
|
|
861.2
|
|
||||
Operating income
|
60.3
|
|
|
40.8
|
|
|
148.2
|
|
|
107.9
|
|
||||
Non-operating income and expense
|
|
|
|
|
|
|
|
||||||||
Interest expense
|
(24.8
|
)
|
|
(44.7
|
)
|
|
(114.4
|
)
|
|
(145.4
|
)
|
||||
Interest income
|
0.9
|
|
|
1.1
|
|
|
2.9
|
|
|
2.3
|
|
||||
Earnings from equity method investments
|
2.0
|
|
|
3.3
|
|
|
6.5
|
|
|
10.0
|
|
||||
Other income and (expense), net
|
(37.3
|
)
|
|
(0.4
|
)
|
|
(44.7
|
)
|
|
45.9
|
|
||||
Total non-operating income and expense
|
(59.2
|
)
|
|
(40.7
|
)
|
|
(149.7
|
)
|
|
(87.2
|
)
|
||||
Income (loss) before income taxes
|
1.1
|
|
|
0.1
|
|
|
(1.5
|
)
|
|
20.7
|
|
||||
Provision for income taxes
|
(2.1
|
)
|
|
(0.2
|
)
|
|
(4.3
|
)
|
|
(14.4
|
)
|
||||
Net income (loss)
|
(1.0
|
)
|
|
(0.1
|
)
|
|
(5.8
|
)
|
|
6.3
|
|
||||
Less: net income attributable to the noncontrolling interests
|
(3.0
|
)
|
|
(2.5
|
)
|
|
(7.5
|
)
|
|
(5.7
|
)
|
||||
Net income (loss) attributable to TransUnion
|
$
|
(4.0
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(13.3
|
)
|
|
$
|
0.6
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
—
|
|
Diluted
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
182.1
|
|
|
147.2
|
|
|
159.6
|
|
|
147.0
|
|
||||
Diluted
|
182.1
|
|
|
147.2
|
|
|
159.6
|
|
|
147.8
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net income (loss)
|
$
|
(1.0
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
(5.8
|
)
|
|
$
|
6.3
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustment
|
(45.9
|
)
|
|
(29.5
|
)
|
|
(74.6
|
)
|
|
(33.3
|
)
|
||||
Benefit (expense) for income taxes
|
2.8
|
|
|
—
|
|
|
4.1
|
|
|
(3.5
|
)
|
||||
Foreign currency translation, net
|
(43.1
|
)
|
|
(29.5
|
)
|
|
(70.5
|
)
|
|
(36.8
|
)
|
||||
Interest rate swaps:
|
|
|
|
|
|
|
|
||||||||
Net unrealized loss
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
(0.7
|
)
|
||||
Amortization of accumulated loss
|
0.1
|
|
|
0.1
|
|
|
0.3
|
|
|
0.2
|
|
||||
Benefit (expense) for income taxes
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
0.2
|
|
||||
Interest rate swaps, net
|
0.1
|
|
|
—
|
|
|
0.2
|
|
|
(0.3
|
)
|
||||
Total other comprehensive loss, net of tax
|
(43.0
|
)
|
|
(29.5
|
)
|
|
(70.3
|
)
|
|
(37.1
|
)
|
||||
Comprehensive loss
|
(44.0
|
)
|
|
(29.6
|
)
|
|
(76.1
|
)
|
|
(30.8
|
)
|
||||
Less: comprehensive (income) loss attributable to noncontrolling interests
|
0.8
|
|
|
1.9
|
|
|
(2.5
|
)
|
|
0.6
|
|
||||
Comprehensive loss attributable to TransUnion
|
$
|
(43.2
|
)
|
|
$
|
(27.7
|
)
|
|
$
|
(78.6
|
)
|
|
$
|
(30.2
|
)
|
|
Nine Months Ended
September 30, |
||||||
|
2015
|
|
2014
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
(5.8
|
)
|
|
$
|
6.3
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
209.2
|
|
|
174.1
|
|
||
Net loss (gain) on refinancing transactions
|
37.6
|
|
|
(33.1
|
)
|
||
Gain on fair value adjustment of equity method investments
|
—
|
|
|
(21.7
|
)
|
||
Impairment of cost method investments
|
—
|
|
|
4.1
|
|
||
Amortization and loss (gain) on fair value of interest rate swaps
|
1.5
|
|
|
(0.3
|
)
|
||
Amortization of deferred financing fees
|
4.6
|
|
|
5.4
|
|
||
Stock-based compensation
|
6.7
|
|
|
6.3
|
|
||
Provision for losses on trade accounts receivable
|
2.2
|
|
|
1.4
|
|
||
Equity in net income of affiliates, net of dividends
|
0.4
|
|
|
(1.0
|
)
|
||
Deferred taxes
|
(15.8
|
)
|
|
(2.8
|
)
|
||
Amortization of senior notes purchase accounting fair value adjustment and note discount
|
0.8
|
|
|
(6.0
|
)
|
||
Other
|
0.9
|
|
|
0.6
|
|
||
Changes in assets and liabilities:
|
|
|
|
||||
Trade accounts receivable
|
(38.3
|
)
|
|
(30.4
|
)
|
||
Other current and long-term assets
|
15.8
|
|
|
10.6
|
|
||
Trade accounts payable
|
(4.5
|
)
|
|
2.9
|
|
||
Other current and long-term liabilities
|
(9.1
|
)
|
|
(6.3
|
)
|
||
Cash provided by operating activities
|
206.2
|
|
|
110.1
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Capital expenditures
|
(96.3
|
)
|
|
(117.7
|
)
|
||
Proceeds from sale of trading securities
|
0.6
|
|
|
1.1
|
|
||
Purchases of trading securities
|
(1.3
|
)
|
|
(2.0
|
)
|
||
Proceeds from sale of other investments and assets
|
10.9
|
|
|
7.2
|
|
||
Purchases of other investments
|
(12.8
|
)
|
|
(7.4
|
)
|
||
Acquisitions and purchases of noncontrolling interests, net of cash acquired
|
(28.3
|
)
|
|
(54.8
|
)
|
||
Acquisition-related deposits
|
9.1
|
|
|
8.8
|
|
||
Cash used in investing activities
|
(118.1
|
)
|
|
(164.8
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from Senior Secured Term Loan B
|
1,881.0
|
|
|
1,895.3
|
|
||
Extinguishment of Senior Secured Term Loan B
|
(1,881.0
|
)
|
|
(1,120.5
|
)
|
||
Proceeds from Senior Secured Term Loan A
|
350.0
|
|
|
—
|
|
||
Extinguishment of 9.625% and 8.125% Senior Notes
|
(1,000.0
|
)
|
|
—
|
|
||
Extinguishment of 11.375% senior unsecured notes
|
—
|
|
|
(645.0
|
)
|
||
Proceeds from senior secured revolving line of credit
|
35.0
|
|
|
28.5
|
|
||
Payments of senior secured revolving line of credit
|
(85.0
|
)
|
|
(28.5
|
)
|
||
Repayments of debt
|
(27.6
|
)
|
|
(16.7
|
)
|
||
Proceeds from initial public offering
|
764.5
|
|
|
—
|
|
||
Underwriter fees and other costs on initial public offering
|
(49.7
|
)
|
|
—
|
|
||
Proceeds from issuance of common stock and exercise of stock options
|
2.2
|
|
|
1.8
|
|
||
Debt financing fees
|
(18.2
|
)
|
|
(61.5
|
)
|
||
Treasury stock purchases
|
—
|
|
|
(0.2
|
)
|
||
Distributions to noncontrolling interests
|
(4.1
|
)
|
|
(4.4
|
)
|
||
Other
|
—
|
|
|
0.2
|
|
||
Cash (used in) provided by financing activities
|
(32.9
|
)
|
|
49.0
|
|
||
Effect of exchange rate changes on cash and cash equivalents
|
(4.4
|
)
|
|
(2.4
|
)
|
||
Net change in cash and cash equivalents
|
50.8
|
|
|
(8.1
|
)
|
||
Cash and cash equivalents, beginning of period
|
77.9
|
|
|
111.2
|
|
||
Cash and cash equivalents, end of period
|
$
|
128.7
|
|
|
$
|
103.1
|
|
|
|
Common Stock
|
|
Paid-In Capital
|
|
Treasury Stock
|
|
Accumulated Deficit
|
|
Accumulated
Other Comprehensive Loss
|
|
Non-controlling Interests
|
|
Total
|
|
Redeemable
Non-
controlling
Interests
|
|||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Balance December 31, 2014
|
|
147.9
|
|
|
$
|
1.5
|
|
|
$
|
1,137.6
|
|
|
$
|
(4.3
|
)
|
|
$
|
(430.2
|
)
|
|
$
|
(117.5
|
)
|
|
$
|
160.6
|
|
|
$
|
747.7
|
|
|
$
|
23.4
|
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13.3
|
)
|
|
—
|
|
|
7.3
|
|
|
(6.0
|
)
|
|
0.2
|
|
||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65.3
|
)
|
|
(4.5
|
)
|
|
(69.8
|
)
|
|
(0.5
|
)
|
||||||||
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.7
|
)
|
|
(3.7
|
)
|
|
(0.4
|
)
|
||||||||
Reclassification of redeemable noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.2
|
|
|
(0.2
|
)
|
||||||||
Adjustment of redeemable noncontrolling interest
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.0
|
)
|
|
1.0
|
|
||||||||
Purchase of noncontrolling interests
|
|
—
|
|
|
—
|
|
|
(6.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8.3
|
)
|
|
(14.6
|
)
|
|
(10.4
|
)
|
||||||||
Excess tax benefit
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
||||||||
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
6.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.7
|
|
|
—
|
|
||||||||
Initial public offering
|
|
34.0
|
|
|
0.3
|
|
|
714.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
714.8
|
|
|
—
|
|
||||||||
Issuance of stock
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
|
—
|
|
||||||||
Exercise of stock options
|
|
0.3
|
|
|
—
|
|
|
1.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
|
—
|
|
||||||||
Balance September 30, 2015
|
|
182.2
|
|
|
$
|
1.8
|
|
|
$
|
1,854.1
|
|
|
$
|
(4.3
|
)
|
|
$
|
(443.5
|
)
|
|
$
|
(182.8
|
)
|
|
$
|
151.6
|
|
|
$
|
1,376.9
|
|
|
$
|
13.1
|
|
(in millions)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
||||||||
Trading securities
|
|
$
|
11.2
|
|
|
$
|
7.2
|
|
|
$
|
4.0
|
|
|
$
|
—
|
|
Available for sale securities
|
|
2.9
|
|
|
—
|
|
|
2.9
|
|
|
—
|
|
||||
Total
|
|
$
|
14.1
|
|
|
$
|
7.2
|
|
|
$
|
6.9
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Contingent obligation
|
|
$
|
(5.3
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(5.3
|
)
|
Interest rate swaps
|
|
(3.1
|
)
|
|
—
|
|
|
(3.1
|
)
|
|
—
|
|
||||
Total
|
|
$
|
(8.4
|
)
|
|
$
|
—
|
|
|
$
|
(3.1
|
)
|
|
$
|
(5.3
|
)
|
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Prepaid expenses
|
|
$
|
43.5
|
|
|
$
|
43.4
|
|
Deferred income tax assets
|
|
33.3
|
|
|
51.2
|
|
||
Other investments
|
|
10.8
|
|
|
8.8
|
|
||
Marketable securities
|
|
2.9
|
|
|
3.0
|
|
||
Deferred financing fees
|
|
1.2
|
|
|
8.2
|
|
||
Income taxes receivable
|
|
0.3
|
|
|
2.8
|
|
||
Other
|
|
3.0
|
|
|
5.3
|
|
||
Total other current assets
|
|
$
|
95.0
|
|
|
$
|
122.7
|
|
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Investments in affiliated companies
|
|
$
|
50.7
|
|
|
$
|
52.8
|
|
Other investments
|
|
13.8
|
|
|
18.8
|
|
||
Marketable securities
|
|
11.2
|
|
|
10.9
|
|
||
Deferred financing fees
|
|
5.2
|
|
|
25.8
|
|
||
Deposits
|
|
1.8
|
|
|
11.5
|
|
||
Other
|
|
4.6
|
|
|
0.1
|
|
||
Total other assets
|
|
$
|
87.3
|
|
|
$
|
119.9
|
|
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Total equity method investments
|
|
$
|
45.7
|
|
|
$
|
51.9
|
|
Total cost method investments
|
|
5.0
|
|
|
0.9
|
|
||
Total investments in affiliated companies
|
|
$
|
50.7
|
|
|
$
|
52.8
|
|
(in millions)
|
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
Nine Months Ended
September 30, 2015 |
|
Nine Months Ended
September 30, 2014 |
||||||||
Earnings from equity method investments
|
|
$
|
2.0
|
|
|
$
|
3.3
|
|
|
$
|
6.5
|
|
|
$
|
10.0
|
|
Dividends received from equity method investments
|
|
$
|
5.3
|
|
|
$
|
1.8
|
|
|
$
|
6.9
|
|
|
$
|
9.0
|
|
|
||||||||
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Accrued payroll
|
|
$
|
74.1
|
|
|
$
|
71.5
|
|
Accrued legal and regulatory
|
|
16.5
|
|
|
17.8
|
|
||
Accrued employee benefits
|
|
15.1
|
|
|
13.0
|
|
||
Deferred revenue
|
|
7.9
|
|
|
8.6
|
|
||
Accrued interest
|
|
1.8
|
|
|
20.5
|
|
||
Other
|
|
18.3
|
|
|
18.0
|
|
||
Total other current liabilities
|
|
$
|
133.7
|
|
|
$
|
149.4
|
|
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Retirement benefits
|
|
$
|
11.2
|
|
|
$
|
10.8
|
|
Unrecognized tax benefits
|
|
0.3
|
|
|
0.3
|
|
||
Other
|
|
16.8
|
|
|
11.0
|
|
||
Total other liabilities
|
|
$
|
28.3
|
|
|
$
|
22.1
|
|
(in millions)
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Senior Secured Term Loan B, payable in quarterly installments through April 9, 2021, including variable interest (3.75% at September 30, 2015) at LIBOR or alternate base rate, plus applicable margin, including original discount of $7.6 million and $4.3 million at September 30, 2015, and December 31, 2014, respectively
|
|
$
|
1,863.9
|
|
|
$
|
1,881.5
|
|
Senior Secured Term Loan A, payable in quarterly installments through June 30, 2020, including variable interest (2.54% at September 30, 2015) at LIBOR or alternate base rate, plus applicable margin, including original discount of $0.8 million at September 30, 2015
|
|
344.8
|
|
|
—
|
|
||
Senior secured revolving line of credit, due on June 30, 2020, variable interest at LIBOR or alternate base rate, plus applicable margin
|
|
—
|
|
|
50.0
|
|
||
9.625% Senior Notes - Senior unsecured PIK toggle notes, semi-annual interest payments, 9.625% fixed interest per annum
|
|
—
|
|
|
600.0
|
|
||
8.125% Senior Notes - Senior unsecured PIK toggle notes, semi-annual interest payments, 8.125% fixed interest per annum, including original issuance discount of $1.3 million at December 31, 2014
|
|
—
|
|
|
398.7
|
|
||
Other notes payable
|
|
7.4
|
|
|
7.4
|
|
||
Capital lease obligations
|
|
2.6
|
|
|
2.3
|
|
||
Total debt
|
|
2,218.7
|
|
|
2,939.9
|
|
||
Less short-term debt and current portion of long-term debt
|
|
(44.2
|
)
|
|
(74.0
|
)
|
||
Total long-term debt
|
|
$
|
2,174.5
|
|
|
$
|
2,865.9
|
|
(in millions)
|
|
September 30, 2015
|
||
2015
|
|
$
|
10.6
|
|
2016
|
|
43.9
|
|
|
2017
|
|
41.7
|
|
|
2018
|
|
45.4
|
|
|
2019
|
|
45.3
|
|
|
Thereafter
|
|
2,040.2
|
|
|
Unamortized discounts on term loan and notes
|
|
(8.4
|
)
|
|
Total
|
|
$
|
2,218.7
|
|
(in millions, except per share data)
|
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share - basic
|
|
|
|
|
|
|
|
|
||||||||
Earnings available to common shareholders
|
|
$
|
(4.0
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(13.3
|
)
|
|
$
|
0.6
|
|
Weighted average basic shares outstanding
|
|
182.1
|
|
|
147.2
|
|
|
159.6
|
|
|
147.0
|
|
||||
Earnings per share - basic
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share - diluted
|
|
|
|
|
|
|
|
|
||||||||
Earnings available to common shareholders
|
|
$
|
(4.0
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(13.3
|
)
|
|
$
|
0.6
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average basic shares outstanding
|
|
182.1
|
|
|
147.2
|
|
|
159.6
|
|
|
147.0
|
|
||||
Dilutive impact of stock based awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
||||
Weighted average dilutive shares outstanding
|
|
182.1
|
|
|
147.2
|
|
|
159.6
|
|
|
147.8
|
|
||||
Earnings per share - diluted
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
—
|
|
(in millions)
|
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gross Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
USIS
|
|
$
|
243.8
|
|
|
|
$
|
214.0
|
|
|
|
$
|
707.0
|
|
|
|
$
|
619.4
|
|
|
International
|
|
68.7
|
|
|
|
68.7
|
|
|
|
199.8
|
|
|
|
187.1
|
|
|
||||
Consumer Interactive
|
|
80.0
|
|
|
|
58.4
|
|
|
|
223.6
|
|
|
|
171.1
|
|
|
||||
Total revenues, gross
|
|
392.5
|
|
|
|
341.1
|
|
|
|
1,130.4
|
|
|
|
977.6
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Intersegment eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
USIS
|
|
(2.6
|
)
|
|
|
(2.3
|
)
|
|
|
(7.4
|
)
|
|
|
(6.9
|
)
|
|
||||
International
|
|
(0.8
|
)
|
|
|
(0.6
|
)
|
|
|
(2.3
|
)
|
|
|
(1.6
|
)
|
|
||||
Consumer Interactive
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
||||
Total intersegment eliminations
|
|
(3.4
|
)
|
|
|
(2.9
|
)
|
|
|
(9.7
|
)
|
|
|
(8.5
|
)
|
|
||||
Total revenues, net
|
|
$
|
389.1
|
|
|
|
$
|
338.2
|
|
|
|
$
|
1,120.7
|
|
|
|
$
|
969.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating income
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
USIS
|
|
$
|
47.3
|
|
|
|
$
|
34.8
|
|
|
|
$
|
124.5
|
|
|
|
$
|
96.4
|
|
|
International
|
|
7.9
|
|
|
|
8.5
|
|
|
|
12.5
|
|
|
|
15.6
|
|
|
||||
Consumer Interactive
|
|
32.0
|
|
|
|
19.1
|
|
|
|
80.9
|
|
|
|
54.5
|
|
|
||||
Corporate
|
|
(26.9
|
)
|
|
|
(21.6
|
)
|
|
|
(69.7
|
)
|
|
|
(58.6
|
)
|
|
||||
Total operating income
|
|
60.3
|
|
|
|
40.8
|
|
|
|
148.2
|
|
|
|
107.9
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Intersegment eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
USIS
|
|
(2.2
|
)
|
|
|
(2.0
|
)
|
|
|
(6.3
|
)
|
|
|
(5.9
|
)
|
|
||||
International
|
|
(0.5
|
)
|
|
|
(0.2
|
)
|
|
|
(1.4
|
)
|
|
|
(0.4
|
)
|
|
||||
Consumer Interactive
|
|
2.7
|
|
|
|
2.2
|
|
|
|
7.7
|
|
|
|
6.3
|
|
|
||||
Total
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
||||
Total operating income
|
|
$
|
60.3
|
|
|
|
$
|
40.8
|
|
|
|
$
|
148.2
|
|
|
|
$
|
107.9
|
|
|
(in millions)
|
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||
Operating income from segments
|
|
$
|
60.3
|
|
|
$
|
40.8
|
|
|
$
|
148.2
|
|
|
$
|
107.9
|
|
Non-operating income and expense
|
|
(59.2
|
)
|
|
(40.7
|
)
|
|
(149.7
|
)
|
|
(87.2
|
)
|
||||
Income (loss) before income taxes
|
|
$
|
1.1
|
|
|
$
|
0.1
|
|
|
$
|
(1.5
|
)
|
|
$
|
20.7
|
|
(in millions)
|
|
Three Months Ended
September 30, 2015 |
|
Three Months Ended
September 30, 2014 |
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||
USIS
|
|
$
|
0.5
|
|
|
$
|
0.3
|
|
|
$
|
1.4
|
|
|
$
|
1.0
|
|
International
|
|
1.5
|
|
|
3.0
|
|
|
5.1
|
|
|
9.0
|
|
||||
Total
|
|
$
|
2.0
|
|
|
$
|
3.3
|
|
|
$
|
6.5
|
|
|
$
|
10.0
|
|
•
|
USIS provides consumer reports, risk scores, analytical services and decisioning services to businesses. These businesses use our services to acquire new customers, assess consumer ability to pay for services, identify cross-selling opportunities, measure and manage debt portfolio risk, collect debt, verify consumer identities and investigate potential fraud. The core capabilities and delivery platforms in our USIS segment allow us to serve a broad set of customers and business issues. We offer our services to customers in financial services, insurance, healthcare and other industries.
|
•
|
The International segment provides services similar to our USIS segment to businesses in select regions outside the United States. Depending on the maturity of the credit economy in each country, services may include credit reports, analytics and decisioning services, and other value-added risk management services. In addition, we have insurance, business and automotive databases in select geographies. These services are offered to customers in a number of industries including financial services, insurance, automotive, collections and communications, and are delivered
|
•
|
Consumer Interactive offers solutions that help consumers manage their personal finances and take precautions against identity theft. Services in this segment include credit reports and scores, credit monitoring, fraud protection and resolution and financial management. Our products are provided through user friendly online and mobile interfaces and supported by educational content and customer support.
|
•
|
On September 24, 2015, we increased our equity interest in Credit Information Bureau (India) Limited (“CIBIL”) from 55.0% to 60.0%.
|
•
|
During January 2015, we acquired the remaining equity interests in our two Brazilian subsidiaries, Data Solutions Serviços de Informática Ltda. (“ZipCode”) and Crivo Sistemas em Informática S.A. (“Crivo”). We no longer record net income attributable to the noncontrolling interests in our consolidated statements of income or redeemable noncontrolling interests in our consolidated balance sheet from the date we acquired the remaining interests.
|
•
|
On November 12, 2014, we acquired an 87.5% ownership interest in Drivers History Information Sales, LLC ("DHI"). DHI collects traffic violation and criminal court data. The results of operations of DHI, which are not material, have been included as part of our USIS segment in our consolidated statements of income since the date of acquisition.
|
•
|
On October 17, 2014, we increased our equity interest in L2C, Inc. ("L2C") from 11.6% to 100%. L2C provides predictive analytics generally focused on the unbanked market using alternative data. The results of operations of L2C, which are not material, have been included as part of our USIS segment in our consolidated statements of income since the date we obtained control.
|
•
|
In 2014, we increased our equity interest in CIBIL from 27.5% to 55.0%. This additional purchase gave us control and resulted in our consolidation of CIBIL. CIBIL's results of operations, which are not material, are included as part of our International segment in our consolidated statements of income since May 21, 2014, the date we obtained control.
|
•
|
Effective January 1, 2014, we acquired the remaining 30% equity interest in our Guatemala subsidiary, Trans Union Guatemala, S.A. (TransUnion Guatemala) from the minority shareholders. As a result of this acquisition, the Company no longer records net income attributable to noncontrolling interests for this subsidiary.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
||||||||||||||
Revenue
|
|
$
|
389.1
|
|
|
$
|
338.2
|
|
|
$
|
50.9
|
|
|
15.1
|
%
|
|
$
|
1,120.7
|
|
|
$
|
969.1
|
|
|
$
|
151.6
|
|
|
15.6
|
%
|
Reconciliation of net income (loss) attributable to TransUnion to Adjusted EBITDA
(1)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net income (loss) attributable to TransUnion
|
|
$
|
(4.0
|
)
|
|
$
|
(2.6
|
)
|
|
$
|
(1.4
|
)
|
|
(52.5
|
)%
|
|
$
|
(13.3
|
)
|
|
$
|
0.6
|
|
|
$
|
(13.9
|
)
|
|
nm
|
|
Net interest expense
|
|
24.0
|
|
|
43.6
|
|
|
(19.6
|
)
|
|
(45.1
|
)%
|
|
111.5
|
|
|
143.2
|
|
|
(31.7
|
)
|
|
(22.1
|
)%
|
||||||
Provision for income taxes
|
|
2.1
|
|
|
0.2
|
|
|
1.9
|
|
|
nm
|
|
|
4.3
|
|
|
14.4
|
|
|
(10.1
|
)
|
|
(70.3
|
)%
|
||||||
Depreciation and amortization
|
|
71.5
|
|
|
67.3
|
|
|
4.2
|
|
|
6.3
|
%
|
|
209.2
|
|
|
174.1
|
|
|
35.1
|
|
|
20.2
|
%
|
||||||
EBITDA
|
|
93.6
|
|
|
108.5
|
|
|
(14.9
|
)
|
|
(13.7
|
)%
|
|
311.7
|
|
|
332.3
|
|
|
(20.6
|
)
|
|
(6.2
|
)%
|
||||||
Adjustments to EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Stock-based compensation
(2)
|
|
2.5
|
|
|
2.7
|
|
|
(0.2
|
)
|
|
(7.3
|
)%
|
|
13.9
|
|
|
8.5
|
|
|
5.4
|
|
|
64.3
|
%
|
||||||
Mergers, acquisitions, divestitures and business optimization
(3)
|
|
1.3
|
|
|
10.3
|
|
|
(9.0
|
)
|
|
(87.5
|
)%
|
|
3.1
|
|
|
8.1
|
|
|
(5.0
|
)
|
|
(62.4
|
)%
|
||||||
Technology transformation project
(4)
|
|
6.8
|
|
|
3.3
|
|
|
3.5
|
|
|
109.9
|
%
|
|
18.5
|
|
|
15.8
|
|
|
2.7
|
|
|
16.6
|
%
|
||||||
Other
(5)
|
|
35.9
|
|
|
1.5
|
|
|
34.4
|
|
|
nm
|
|
|
42.6
|
|
|
(26.7
|
)
|
|
69.3
|
|
|
259.5
|
%
|
||||||
Total adjustments to EBITDA
|
|
46.5
|
|
|
17.8
|
|
|
28.7
|
|
|
160.9
|
%
|
|
78.1
|
|
|
5.7
|
|
|
72.4
|
|
|
nm
|
|
||||||
Adjusted EBITDA
(1)
|
|
$
|
140.1
|
|
|
$
|
126.3
|
|
|
$
|
13.8
|
|
|
11.0
|
%
|
|
$
|
389.8
|
|
|
$
|
338.0
|
|
|
$
|
51.8
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Other metrics:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash provided by operating activities
|
|
$
|
89.7
|
|
|
$
|
64.5
|
|
|
$
|
25.2
|
|
|
39.1
|
%
|
|
$
|
206.2
|
|
|
$
|
110.1
|
|
|
$
|
96.1
|
|
|
87.3
|
%
|
Capital expenditures
|
|
28.0
|
|
|
43.4
|
|
|
(15.4
|
)
|
|
(35.5
|
)%
|
|
96.3
|
|
|
117.7
|
|
|
(21.4
|
)
|
|
(18.2
|
)%
|
(1)
|
Adjusted EBITDA is defined as net income (loss) attributable to the Company before net interest expense, income tax provision (benefit), depreciation and amortization and other adjustments noted in the table above. We present Adjusted EBITDA as a supplemental measure of our operating performance because it eliminates the impact of certain items that we do not consider indicative of our cash operations and ongoing operating performance. Also, Adjusted EBITDA is a measure frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies similar to ours. In addition, our board of directors and executive management team use Adjusted EBITDA as a compensation measure under our incentive plan. Furthermore, under the credit agreement governing our senior secured credit facility and the indentures governing our senior unsecured PIK toggle notes, our ability to engage in activities such as incurring additional indebtedness, making investments and paying dividends is tied to a ratio based on Adjusted EBITDA. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources - Debt.” Adjusted EBITDA does not reflect our capital expenditures, interest, income tax, depreciation, amortization, stock-based compensation and certain other income and expense. Other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure. Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. Adjusted EBITDA is not a measure of financial condition or profitability under GAAP and should not be considered as an alternative to cash flows from operating activities, as a measure of liquidity or as an alternative to operating income or net income as indicators of operating performance. We believe that the most directly comparable GAAP measure to Adjusted EBITDA is net income attributable to TransUnion. The table above provides a reconciliation from our net income (loss) attributable to TransUnion to Adjusted EBITDA for the three and nine months ended September 30, 2015 and 2014.
|
(2)
|
Consisted of stock-based compensation and cash-settled stock-based compensation.
|
(3)
|
For the three and nine months ended September 30, 2015, consisted of the following adjustments to operating income: a $0 million and $0.6 million adjustment for contingent consideration expense from previous acquisitions, and a $0.3 million and $0.3 million loss on divestiture of a business operation. For the three and nine months ended September 30, 2015, consisted of the following adjustments to non-operating income and expense: $1.0 million and $2.2 million of acquisition
|
(4)
|
Represented costs associated with a project to transform our technology infrastructure.
|
(5)
|
For the three and nine months ended September 30, 2015, consisted of the following adjustments to operating income: $(0.5) million and $(0.5) million of miscellaneous. For the three and nine months ended September 30, 2015, consisted of the following adjustments to non-operating income and expense: $33.8 million and $37.6 million of debt refinancing expenses; $1.9 million and $2.9 million of currency remeasurement of our foreign operations; $0.4 million and $1.2 million of losses related to mark-to-market ineffectiveness of our interest rate hedge; $0.3 million and $1.1 million of loan fees; and $0 million and $0.3 million of miscellaneous. For the three and nine months ended September 30 2014, consisted of the following adjustments to operating income: $0.2 million and $1.5 million of expenses for sales and use tax matters; and $1.3 million and $2.1 million of other miscellaneous items. For the three and nine months ended September 30, 2014, consisted of the following adjustments to non-operating income and expense: a $(0.3) million and $(33.1) million gain on prepayment of debt, net of prepayment premium and expenses; $0.6 million and $0.7 million of currency remeasurement losses of our foreign operations; $(1.1) million and $(0.3) million of mark-to-market gains related to ineffectiveness of our interest rate hedge; $0.4 million and $1.6 million of loan fees; and $0.4 million and $0.8 million of miscellaneous.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
||||||||||||||
U.S. Information Services:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Online Data Services
|
|
$
|
159.2
|
|
|
$
|
143.1
|
|
|
$
|
16.1
|
|
|
11.2
|
%
|
|
$
|
470.6
|
|
|
$
|
418.8
|
|
|
$
|
51.8
|
|
|
12.4
|
%
|
Marketing Services
|
|
39.6
|
|
|
35.4
|
|
|
4.2
|
|
|
12.1
|
%
|
|
108.2
|
|
|
98.6
|
|
|
9.6
|
|
|
9.8
|
%
|
||||||
Decision Services
|
|
45.0
|
|
|
35.5
|
|
|
9.5
|
|
|
26.9
|
%
|
|
128.2
|
|
|
102.0
|
|
|
26.2
|
|
|
25.8
|
%
|
||||||
Total U.S. Information Services
|
|
243.8
|
|
|
214.0
|
|
|
29.8
|
|
|
13.9
|
%
|
|
707.0
|
|
|
619.4
|
|
|
87.6
|
|
|
14.2
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Developed Markets
|
|
25.0
|
|
|
24.4
|
|
|
0.6
|
|
|
2.4
|
%
|
|
69.9
|
|
|
68.0
|
|
|
1.9
|
|
|
2.8
|
%
|
||||||
Emerging Markets
|
|
43.7
|
|
|
44.3
|
|
|
(0.6
|
)
|
|
(1.2
|
)%
|
|
129.9
|
|
|
119.1
|
|
|
10.8
|
|
|
9.0
|
%
|
||||||
Total International
|
|
68.7
|
|
|
68.7
|
|
|
—
|
|
|
0.1
|
%
|
|
199.8
|
|
|
187.1
|
|
|
12.7
|
|
|
6.8
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total Interactive
|
|
80.0
|
|
|
58.4
|
|
|
21.6
|
|
|
37.1
|
%
|
|
223.6
|
|
|
171.1
|
|
|
52.5
|
|
|
30.7
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total revenue, gross
|
|
392.5
|
|
|
341.1
|
|
|
51.4
|
|
|
15.1
|
%
|
|
1,130.4
|
|
|
977.6
|
|
|
152.8
|
|
|
15.6
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Intersegment eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USIS Online
|
|
(2.6
|
)
|
|
(2.3
|
)
|
|
(0.3
|
)
|
|
|
|
(7.4
|
)
|
|
(6.9
|
)
|
|
(0.5
|
)
|
|
|
||||||||
International Developed Markets
|
|
(0.7
|
)
|
|
(0.5
|
)
|
|
(0.2
|
)
|
|
|
|
(1.9
|
)
|
|
(1.3
|
)
|
|
(0.6
|
)
|
|
|
||||||||
International Emerging Markets
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
|
|
(0.4
|
)
|
|
(0.3
|
)
|
|
(0.1
|
)
|
|
|
||||||||
Interactive
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||||
Total intersegment eliminations
|
|
(3.4
|
)
|
|
(2.9
|
)
|
|
(0.5
|
)
|
|
|
|
(9.7
|
)
|
|
(8.5
|
)
|
|
(1.2
|
)
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total revenue as reported
|
|
$
|
389.1
|
|
|
$
|
338.2
|
|
|
$
|
50.9
|
|
|
15.1
|
%
|
|
$
|
1,120.7
|
|
|
$
|
969.1
|
|
|
$
|
151.6
|
|
|
15.6
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
||||||||||||||
Cost of services
|
|
$
|
135.1
|
|
|
$
|
125.0
|
|
|
$
|
10.1
|
|
|
8.1
|
%
|
|
$
|
392.2
|
|
|
$
|
379.0
|
|
|
$
|
13.2
|
|
|
3.5
|
%
|
Selling, general and administrative
|
|
122.2
|
|
|
105.1
|
|
|
17.1
|
|
|
16.3
|
%
|
|
371.1
|
|
|
308.1
|
|
|
63.0
|
|
|
20.5
|
%
|
||||||
Depreciation and amortization
|
|
71.5
|
|
|
67.3
|
|
|
4.2
|
|
|
6.2
|
%
|
|
209.2
|
|
|
174.1
|
|
|
35.1
|
|
|
20.2
|
%
|
||||||
Total operating expenses
|
|
$
|
328.8
|
|
|
$
|
297.4
|
|
|
$
|
31.4
|
|
|
10.6
|
%
|
|
$
|
972.5
|
|
|
$
|
861.2
|
|
|
$
|
111.3
|
|
|
12.9
|
%
|
•
|
an increase in variable and non-variable product costs resulting from the increase in revenue;
|
•
|
operating and integration costs of our DHI, L2C and CIBIL acquisitions in our USIS and International segments; and
|
•
|
an increase in labor costs as we continue to invest in key strategic growth initiatives,
|
•
|
savings enabled by our technology transformation and other key productivity initiatives; and
|
•
|
the impact of weakening foreign currencies on the expenses of our International segment.
|
•
|
an increase in variable and non-variable product costs resulting form the increase in revenue;
|
•
|
operating and integration costs of our DHI, L2C and CIBIL acquisitions in our USIS and International segments; and
|
•
|
an increase in labor costs as we continue to invest in key strategic growth initiatives,
|
•
|
an expense in 2014 of $10.2 million for the acceleration of fees for a data matching service contract that we terminated an in-sourced in our USIS segment;
|
•
|
savings enabled by our technology transformation and other key productivity initiatives; and
|
•
|
the impact of weakening foreign currencies on the expenses of our International segment.
|
•
|
an increase in labor costs due to an increase in incentive-based compensation resulting from improved operating results in all segments, an increase in stock-based compensation resulting from the increase in the value of cash-settled stock-based compensation in our International segment, and an increase in headcount primarily in our USIS and International segments as we continue to invest in key strategic growth initiatives;
|
•
|
operating and integration costs of our DHI, L2C and CIBIL acquisitions in our USIS and International segments; and
|
•
|
an increase in advertising costs primarily in our Consumer Interactive segment,
|
•
|
the impact of weakening foreign currencies on the expenses of our International segment.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
||||||||||||||
Gross operating income by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USIS operating income
|
|
$
|
47.3
|
|
|
$
|
34.8
|
|
|
$
|
12.5
|
|
|
35.9
|
%
|
|
$
|
124.5
|
|
|
$
|
96.4
|
|
|
$
|
28.1
|
|
|
29.1
|
%
|
International operating income
|
|
7.9
|
|
|
8.5
|
|
|
(0.6
|
)
|
|
(7.0
|
)%
|
|
12.5
|
|
|
15.6
|
|
|
(3.1
|
)
|
|
(19.7
|
)%
|
||||||
Consumer Interactive operating income
|
|
32.0
|
|
|
19.1
|
|
|
12.9
|
|
|
67.5
|
%
|
|
80.9
|
|
|
54.5
|
|
|
26.4
|
|
|
48.3
|
%
|
||||||
Corporate operating loss
|
|
(26.9
|
)
|
|
(21.6
|
)
|
|
(5.3
|
)
|
|
(24.5
|
)%
|
|
(69.7
|
)
|
|
(58.6
|
)
|
|
(11.1
|
)
|
|
(18.9
|
)%
|
||||||
Total gross operating income
|
|
$
|
60.3
|
|
|
$
|
40.8
|
|
|
$
|
19.5
|
|
|
47.8
|
%
|
|
$
|
148.2
|
|
|
$
|
107.9
|
|
|
$
|
40.3
|
|
|
37.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Intersegment operating income eliminations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USIS
|
|
$
|
(2.2
|
)
|
|
$
|
(2.0
|
)
|
|
$
|
(0.2
|
)
|
|
|
|
$
|
(6.3
|
)
|
|
$
|
(5.9
|
)
|
|
$
|
(0.4
|
)
|
|
|
||
International
|
|
(0.5
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
|
|
(1.4
|
)
|
|
(0.4
|
)
|
|
(1.0
|
)
|
|
|
||||||||
Consumer Interactive
|
|
2.7
|
|
|
2.2
|
|
|
0.5
|
|
|
|
|
7.7
|
|
|
6.3
|
|
|
1.4
|
|
|
|
||||||||
Corporate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||||
Total operating income eliminations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating Margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
USIS
|
|
19.4
|
%
|
|
16.3
|
%
|
|
|
|
3.1
|
%
|
|
17.6
|
%
|
|
15.6
|
%
|
|
|
|
2.0
|
%
|
||||||||
International
|
|
11.5
|
%
|
|
12.4
|
%
|
|
|
|
(0.9
|
)%
|
|
6.3
|
%
|
|
8.3
|
%
|
|
|
|
(2.0
|
)%
|
||||||||
Consumer Interactive
|
|
40.0
|
%
|
|
32.7
|
%
|
|
|
|
7.3
|
%
|
|
36.2
|
%
|
|
31.9
|
%
|
|
|
|
4.3
|
%
|
||||||||
Total operating margin
|
|
15.5
|
%
|
|
12.1
|
%
|
|
|
|
3.4
|
%
|
|
13.2
|
%
|
|
11.1
|
%
|
|
|
|
2.1
|
%
|
•
|
the increase in revenue in all segments, including revenue from the recent acquisitions; and
|
•
|
an expense in 2014 of $10.2 million for the acceleration of fees for a data matching service contract that we terminated an in-sourced in our USIS segment,
|
•
|
The increase in depreciation and amortization, primarily in our USIS and International segments;
|
•
|
an increase in incentive-based, stock-based and other compensation costs;
|
•
|
operating and integration costs from our DHI, L2C and CIBIL acquisitions in our USIS and International segments;
|
•
|
incremental costs incurred as part of the transformation of our technology infrastructure;
|
•
|
an increase in advertising costs in our Consumer Interactive and International segments; and
|
•
|
the impact of weakening foreign currencies on the 2015 results of our International segment.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
|
2015
|
|
2014
|
|
$
Change
|
|
%
Change
|
||||||||||||||
Interest expense
|
|
$
|
(24.8
|
)
|
|
$
|
(44.7
|
)
|
|
$
|
19.9
|
|
|
44.5
|
%
|
|
$
|
(114.4
|
)
|
|
$
|
(145.4
|
)
|
|
$
|
31.0
|
|
|
21.3
|
%
|
Interest income
|
|
0.9
|
|
|
1.1
|
|
|
(0.2
|
)
|
|
(18.2
|
)%
|
|
2.9
|
|
|
2.3
|
|
|
0.6
|
|
|
26.1
|
%
|
||||||
Earnings from equity method investments
|
|
2.0
|
|
|
3.3
|
|
|
(1.3
|
)
|
|
(39.4
|
)%
|
|
6.5
|
|
|
10.0
|
|
|
(3.5
|
)
|
|
(35.0
|
)%
|
||||||
Other income and expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Acquisition fees
|
|
(1.0
|
)
|
|
(0.8
|
)
|
|
(0.2
|
)
|
|
(25.0
|
)%
|
|
(2.2
|
)
|
|
(2.1
|
)
|
|
(0.1
|
)
|
|
(4.8
|
)%
|
||||||
Loan fees
|
|
(34.1
|
)
|
|
(0.1
|
)
|
|
(34.0
|
)
|
|
nm
|
|
|
(38.6
|
)
|
|
(14.2
|
)
|
|
(24.4
|
)
|
|
nm
|
|
||||||
Dividends from cost method investments
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
nm
|
|
|
0.6
|
|
|
0.5
|
|
|
0.1
|
|
|
20.0
|
%
|
||||||
Other income, net
|
|
(2.5
|
)
|
|
0.5
|
|
|
(3.0
|
)
|
|
nm
|
|
|
(4.5
|
)
|
|
61.7
|
|
|
(66.2
|
)
|
|
(107.3
|
)%
|
||||||
Total other income and expense, net
|
|
(37.3
|
)
|
|
(0.4
|
)
|
|
(36.9
|
)
|
|
nm
|
|
|
(44.7
|
)
|
|
45.9
|
|
|
(90.6
|
)
|
|
nm
|
|
||||||
Non-operating income and expense
|
|
$
|
(59.2
|
)
|
|
$
|
(40.7
|
)
|
|
$
|
(18.5
|
)
|
|
(45.5
|
)%
|
|
$
|
(149.7
|
)
|
|
$
|
(87.2
|
)
|
|
$
|
(62.5
|
)
|
|
(71.7
|
)%
|
|
|
Nine Months Ended September 30,
|
||||||||||
(in millions)
|
|
2015
|
|
2014
|
|
Change
|
||||||
Cash provided by operating activities
|
|
$
|
206.2
|
|
|
$
|
110.1
|
|
|
$
|
96.1
|
|
Cash used in investing activities
|
|
(118.1
|
)
|
|
(164.8
|
)
|
|
46.7
|
|
|||
Cash provided by (used in) financing activities
|
|
(32.9
|
)
|
|
49.0
|
|
|
(81.9
|
)
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
|
(4.4
|
)
|
|
(2.4
|
)
|
|
(2.0
|
)
|
|||
Net change in cash and cash equivalents
|
|
$
|
50.8
|
|
|
$
|
(8.1
|
)
|
|
$
|
58.9
|
|
•
|
macroeconomic and industry trends and adverse developments in the debt, consumer credit and financial services markets;
|
•
|
our ability to provide competitive services and prices;
|
•
|
our ability to retain or renew existing agreements with large or long-term customers;
|
•
|
our ability to maintain the security and integrity of our data;
|
•
|
our ability to deliver services timely without interruption;
|
•
|
our ability to maintain our access to data sources;
|
•
|
government regulation and changes in the regulatory environment;
|
•
|
litigation or regulatory proceedings;
|
•
|
our ability to effectively manage our costs;
|
•
|
economic and political stability in international markets where we operate;
|
•
|
our ability to effectively develop and maintain strategic alliances and joint ventures;
|
•
|
our ability to timely develop new services and the market’s willingness to adopt our new services;
|
•
|
our ability to manage and expand our operations and keep up with rapidly changing technologies;
|
•
|
our ability to timely complete our multi-year technology transformation;
|
•
|
our ability to make acquisitions and integrate the operations of acquired businesses;
|
•
|
our ability to protect and enforce our intellectual property, trade secrets and other forms of unpatented intellectual
|
•
|
our ability to defend our intellectual property from infringement claims by third parties;
|
•
|
the ability of our outside service providers and key vendors to fulfill their obligations to us;
|
•
|
further consolidation in our end-customer markets;
|
•
|
the increased availability of free or inexpensive consumer information;
|
•
|
losses against which we do not insure;
|
•
|
our ability to make timely payments of principal and interest on our indebtedness;
|
•
|
our ability to satisfy covenants in the agreements governing our indebtedness;
|
•
|
our ability to maintain our liquidity;
|
•
|
our reliance on key management personnel; and
|
•
|
our controlling stockholders.
|
Period
|
|
(a) Total Number of
Shares Purchased
|
|
(b) Average Price
Paid Per Share
|
|
(c) Total Number of
Shares
Purchased as
Part of Publicly
Announced Plans
or Programs
|
|
(d) Approximate Dollar
Value of Shares that
May Yet Be Purchased
Under
the Plans or Programs
|
||||||
July 1 to July 31
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
August 1 to August 31
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
September 1 to September 30
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
31.1
|
|
TransUnion Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
31.2
|
|
TransUnion Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
32
|
|
TransUnion Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
*
|
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
|
|
TransUnion
|
||
|
|
|
|
October 29, 2015
|
By
|
|
/s/ Samuel A. Hamood
|
|
|
|
Samuel A. Hamood
|
|
|
|
Executive Vice President, Chief Financial Officer
|
|
|
|
|
October 29, 2015
|
By
|
|
/s/ James V. Pieper
|
|
|
|
James V. Pieper
|
|
|
|
Senior Vice President, Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
31.1
|
|
TransUnion Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
31.2
|
|
TransUnion Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
32
|
|
TransUnion Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
*
|
This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, or otherwise subject to the liability of that Section. Such exhibit shall not be deemed incorporated into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
State Street Corporation | STT |
No Suppliers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|