TransUnion TRU Goodwill Additions

Goodwill Additions at other companies

Huntington BancsharesHBAN

——

Fifth Third BankFITB

——

U.S. Markets$13.23M—

International$3.6M—

Consumer Interactive$0—

Revenue$1.2B+13.7%

Operating income$244.8M-3.8%

Net income$397.1M+168%

EPS (diluted)$2.04+172%

Cash & equivalents$732.5M+20.1%

Total debt$5.6B+9.2%

Total equity$4.8B+8.4%

Total assets$12.0B+10.0%

Operating cash flow$84.2M+60.4%

CapEx$65.2M-4.7%

Free cash flow$19.0M+219%

Market cap$12.45B-17.6%

Enterprise value$17.35B-12.0%

P/E17.7×-23.5×

P/S2.6×-0.9×

Gross margin59.8%—

Operating margin17.9%0.0pp

Net margin14.9%+6.3pp

FCF margin14.7%+2.8pp

Return on equity15.4%+6.7pp

Debt / equity1.2×0.0×

Current ratio1.9×-0.1×