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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
Delaware
(State or other jurisdiction of incorporation or organization) |
26-2994223
(I.R.S. Employer Identification No.) |
|
| 545 Washington Boulevard | ||
|
Jersey City, NJ
(Address of principal executive offices) |
07310-1686
(Zip Code) |
| Large accelerated filer o | Accelerated filer o | Non-accelerated filer þ | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Class | Shares Outstanding | |
| Class A common stock $.001 par value | 124,731,552 | |
| Class B (Series 1) common stock $.001 par value | 27,118,975 | |
| Class B (Series 2) common stock $.001 par value | 27,118,975 |
| Page Number | ||||||||
|
PART I FINANCIAL INFORMATION
|
||||||||
|
|
||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 7 | ||||||||
|
|
||||||||
| 25 | ||||||||
|
|
||||||||
| 36 | ||||||||
|
|
||||||||
| 36 | ||||||||
|
|
||||||||
|
PART II OTHER INFORMATION
|
||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 37 | ||||||||
|
|
||||||||
| 38 | ||||||||
|
|
||||||||
| Exhibit 31.1 | ||||||||
| Exhibit 31.2 | ||||||||
| Exhibit 32.1 | ||||||||
2
| 2010 | ||||||||
| unaudited | 2009 | |||||||
| (In thousands, except for share and per share data) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 106,827 | $ | 71,527 | ||||
|
Available-for-sale securities
|
5,067 | 5,445 | ||||||
|
Accounts
receivable, net of allowance for doubtful accounts of $3,946 and
$3,844 (including amounts from related parties of $925 and
$1,353) in 2010 and 2009, respectively (1)
|
118,470 | 89,436 | ||||||
|
Prepaid expenses
|
21,684 | 16,155 | ||||||
|
Deferred income taxes, net
|
4,405 | 4,405 | ||||||
|
Federal and foreign income taxes
receivable
|
19,206 | 16,721 | ||||||
|
State and local income taxes receivable
|
1,869 | | ||||||
|
Other current assets
|
7,962 | 21,656 | ||||||
|
|
||||||||
|
Total current assets
|
285,490 | 225,345 | ||||||
|
|
||||||||
|
|
||||||||
|
Noncurrent assets:
|
||||||||
|
Fixed assets, net
|
86,253 | 89,165 | ||||||
|
Intangible assets, net
|
100,228 | 108,526 | ||||||
|
Goodwill
|
501,996 | 490,829 | ||||||
|
Deferred income taxes, net
|
63,920 | 66,257 | ||||||
|
State income taxes receivable
|
4,933 | 6,536 | ||||||
|
Other assets
|
10,448 | 10,295 | ||||||
|
|
||||||||
|
Total assets
|
$ | 1,053,268 | $ | 996,953 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY/(DEFICIT)
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 81,571 | $ | 101,401 | ||||
|
Acquisition related liabilities
|
544 | | ||||||
|
Short-term debt and current portion of long-term debt
|
53,935 | 66,660 | ||||||
|
Pension and postretirement benefits,
current
|
5,284 | 5,284 | ||||||
|
Fees received in advance (including amounts from related parties of $3,116 and
$439) (1)
|
182,275 | 125,520 | ||||||
|
State and local income taxes payable
|
| 1,414 | ||||||
|
|
||||||||
|
Total current liabilities
|
323,609 | 300,279 | ||||||
|
Noncurrent liabilities:
|
||||||||
|
Long-term debt
|
476,767 | 527,509 | ||||||
|
Pension benefits
|
94,900 | 102,046 | ||||||
|
Postretirement benefits
|
23,586 | 25,108 | ||||||
|
Other liabilities
|
80,831 | 76,960 | ||||||
|
|
||||||||
|
Total liabilities
|
999,693 | 1,031,902 | ||||||
|
|
||||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders equity/(deficit):
|
||||||||
|
Verisk Class A common stock, $.001 par value; 1,200,000,000 shares
authorized; 127,658,986 and 125,815,600 shares issued and 125,485,880 and
125,815,600 outstanding as of June 30, 2010 and December 31, 2009,
respectively
|
32 | 30 | ||||||
|
Verisk Class B (Series 1) common stock, $.001 par value; 400,000,000 shares
authorized; 205,637,925 shares issued and 27,118,975 outstanding as of June
30, 2010 and December 31, 2009
|
50 | 50 | ||||||
|
Verisk Class B (Series 2) common stock, $.001 par value; 400,000,000 shares
authorized; 205,637,925 shares issued and 27,118,975 outstanding as of June
30, 2010 and December 31, 2009
|
50 | 50 | ||||||
|
Unearned KSOP contributions
|
(1,167 | ) | (1,305 | ) | ||||
|
Additional paid-in capital
|
690,635 | 652,573 | ||||||
|
Treasury stock, at cost, 359,211,006 and 357,037,900 shares as of June 30,
2010 and December 31, 2009
|
(748,895 | ) | (683,994 | ) | ||||
|
Retained earnings
|
165,054 | 51,275 | ||||||
|
Accumulated other comprehensive loss
|
(52,184 | ) | (53,628 | ) | ||||
|
|
||||||||
|
Total stockholders equity/(deficit)
|
53,575 | (34,949 | ) | |||||
|
|
||||||||
|
Total liabilities and stockholders equity/(deficit)
|
$ | 1,053,268 | $ | 996,953 | ||||
|
|
||||||||
| (1) |
See Note 14. Related Parties for further information.
|
3
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except for share and per share data) | ||||||||||||||||
|
Revenues (include revenues from related parties of $15,280 and
$24,056 for the three months ended June 30, 2010 and 2009 and
$30,413 and $48,143 for the six months ended June 30, 2010 and
2009, respectively) (1)
|
$ | 281,677 | $ | 257,916 | $ | 557,831 | $ | 503,667 | ||||||||
|
|
||||||||||||||||
|
Expenses:
|
||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
115,000 | 112,978 | 229,993 | 220,501 | ||||||||||||
|
Selling, general and administrative
|
42,638 | 38,905 | 80,152 | 72,225 | ||||||||||||
|
Depreciation and amortization of fixed assets
|
9,944 | 9,718 | 19,873 | 18,913 | ||||||||||||
|
Amortization of intangible assets
|
7,020 | 8,464 | 14,324 | 16,974 | ||||||||||||
|
|
||||||||||||||||
|
Total expenses
|
174,602 | 170,065 | 344,342 | 328,613 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income
|
107,075 | 87,851 | 213,489 | 175,054 | ||||||||||||
|
|
||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||
|
Investment income
|
92 | 49 | 124 | 92 | ||||||||||||
|
Realized gains/(losses) on securities, net
|
29 | 33 | 61 | (365 | ) | |||||||||||
|
Interest expense
|
(8,445 | ) | (8,523 | ) | (16,911 | ) | (16,677 | ) | ||||||||
|
|
||||||||||||||||
|
Total other expense, net
|
(8,324 | ) | (8,441 | ) | (16,726 | ) | (16,950 | ) | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income before income taxes
|
98,751 | 79,410 | 196,763 | 158,104 | ||||||||||||
|
Provision for income taxes
|
(40,347 | ) | (33,471 | ) | (82,984 | ) | (67,250 | ) | ||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 58,404 | $ | 45,939 | $ | 113,779 | $ | 90,854 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic net income per share of Class A and Class B (2):
|
$ | 0.32 | $ | 0.27 | $ | 0.63 | $ | 0.52 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted net income per share of Class A and Class B (2):
|
$ | 0.31 | $ | 0.26 | $ | 0.60 | $ | 0.50 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic (2)
|
180,492,106 | 172,887,331 | 180,272,828 | 173,409,800 | ||||||||||||
|
|
||||||||||||||||
|
Diluted (2)
|
189,541,893 | 179,824,479 | 189,498,324 | 180,204,300 | ||||||||||||
|
|
||||||||||||||||
| (1) |
See Note 14. Related Parties for further information.
|
|
| (2) |
All share and per share data throughout this report has been adjusted to reflect a
fifty-for-one stock split. See Note 1 for further information.
|
4
| (Accumulated | Accumulated | Total | ||||||||||||||||||||||||||||||||||||||||||
| Common Stock Issued | Unearned | Additional | Deficit)/ | Other | Stockholders | |||||||||||||||||||||||||||||||||||||||
| Verisk | Verisk | KSOP | Paid-in | Treasury | Retained | Comprehensive | (Deficit)/ | |||||||||||||||||||||||||||||||||||||
| Verisk Class A | ISO Class B | Class B (Series 1) | Class B (Series 2) | Par Value | Contributions | Capital | Stock | Earnings | Loss | Equity | ||||||||||||||||||||||||||||||||||
| (In thousands, except for share data) | ||||||||||||||||||||||||||||||||||||||||||||
|
Balance, January 1, 2009
|
| 500,225,000 | | | $ | 100 | $ | | $ | | $ | (683,994 | ) | $ | (243,495 | ) | $ | (82,434 | ) | $ | (1,009,823 | ) | ||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
| | | | | | | | 126,614 | | 126,614 | |||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
| | | | | | | | | 28,806 | 28,806 | |||||||||||||||||||||||||||||||||
|
Comprehensive income
|
| | | | | | | | | | 155,420 | |||||||||||||||||||||||||||||||||
|
Increase in redemption value of ISO Class
A common stock
|
| | | | | | | | (272,428 | ) | | (272,428 | ) | |||||||||||||||||||||||||||||||
|
Conversion of ISO Class B common
stock upon corporate reorganization
(Note 10)
|
88,949,150 | (500,225,000 | ) | 205,637,925 | 205,637,925 | | | | | | | | ||||||||||||||||||||||||||||||||
|
Conversion of ISO Class A redeemable
common stock upon corporate
reorganization (Note 9)
|
34,768,750 | | | | 30 | (1,305 | ) | 624,282 | | 440,584 | | 1,063,591 | ||||||||||||||||||||||||||||||||
|
KSOP shares earned
|
| | | | | | 725 | | | | 725 | |||||||||||||||||||||||||||||||||
|
Stock options exercised (including tax
benefit of $18,253)
|
2,097,700 | | | | | | 23,348 | | | | 23,348 | |||||||||||||||||||||||||||||||||
|
Stock based compensation
|
| | | | | | 4,218 | | | | 4,218 | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2009
|
125,815,600 | | 205,637,925 | 205,637,925 | $ | 130 | $ | (1,305 | ) | $ | 652,573 | $ | (683,994 | ) | $ | 51,275 | $ | (53,628 | ) | $ | (34,949 | ) | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Net income
|
| | | | | | | | 113,779 | | 113,779 | |||||||||||||||||||||||||||||||||
|
Other comprehensive income
|
| | | | | | | | | 1,444 | 1,444 | |||||||||||||||||||||||||||||||||
|
Comprehensive income
|
| | | | | | | | | | 115,223 | |||||||||||||||||||||||||||||||||
|
Treasury stock acquired Class A
(2,173,106 shares)
|
| | | | | | | (64,901 | ) | | | (64,901 | ) | |||||||||||||||||||||||||||||||
|
KSOP shares earned
|
| | | | | 138 | 5,591 | | | | 5,729 | |||||||||||||||||||||||||||||||||
|
Stock options exercised (including tax
benefit of $20,507)
|
2,346,429 | | | | 2 | | 37,238 | | | | 37,240 | |||||||||||||||||||||||||||||||||
|
Net share settlement of taxes upon
exercise of stock options
|
(503,043 | ) | | | | | | (15,051 | ) | | | | (15,051 | ) | ||||||||||||||||||||||||||||||
|
Stock based compensation
|
| | | | | | 10,284 | | | | 10,284 | |||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Balance, June 30, 2010
|
127,658,986 | | 205,637,925 | 205,637,925 | $ | 132 | $ | (1,167 | ) | $ | 690,635 | $ | (748,895 | ) | $ | 165,054 | $ | (52,184 | ) | $ | 53,575 | |||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||
5
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 113,779 | $ | 90,854 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization of fixed assets
|
19,873 | 18,913 | ||||||
|
Amortization of intangible assets
|
14,324 | 16,974 | ||||||
|
Amortization of debt issuance costs
|
789 | | ||||||
|
Allowance for doubtful accounts
|
526 | 509 | ||||||
|
KSOP compensation expense
|
5,729 | 10,738 | ||||||
|
Stock-based compensation
|
10,284 | 5,515 | ||||||
|
Non-cash charges associated with performance based appreciation awards
|
792 | 1,385 | ||||||
|
Realized (gains)/losses on securities, net
|
(61 | ) | 365 | |||||
|
Deferred income taxes
|
507 | (199 | ) | |||||
|
Other operating
|
30 | 30 | ||||||
|
Loss on disposal of assets
|
38 | 308 | ||||||
|
Non-cash charges associated with lease termination
|
| 196 | ||||||
|
Excess tax benefits from exercised stock options
|
(10,036 | ) | (658 | ) | ||||
|
Changes in assets and liabilities, net of effects from acquisitions:
|
||||||||
|
Accounts receivable
|
(28,694 | ) | (20,256 | ) | ||||
|
Prepaid expenses and other assets
|
(5,504 | ) | (3,964 | ) | ||||
|
Federal and foreign income taxes
|
17,929 | 9,538 | ||||||
|
State and local income taxes
|
(1,387 | ) | (3,901 | ) | ||||
|
Accounts payable and accrued liabilities
|
(18,327 | ) | (11,196 | ) | ||||
|
Acquisition related liabilities
|
| (300 | ) | |||||
|
Fees received in advance
|
55,959 | 60,452 | ||||||
|
Other liabilities
|
(3,316 | ) | 9,226 | |||||
|
|
||||||||
|
Net cash provided by operating activities
|
173,034 | 184,529 | ||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisitions, net of cash acquired of $1,556 and $9,477
|
(6,386 | ) | (51,618 | ) | ||||
|
Earnout payments
|
| (78,100 | ) | |||||
|
Proceeds from release of acquisition related escrows
|
283 | | ||||||
|
Escrow funding associated with acquisitions
|
(1,500 | ) | (7,000 | ) | ||||
|
Purchases of available-for-sale securities
|
(262 | ) | (398 | ) | ||||
|
Proceeds from sales and maturities of available-for-sale securities
|
511 | 628 | ||||||
|
Purchases of fixed assets
|
(15,570 | ) | (16,195 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(22,924 | ) | (152,683 | ) | ||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of long-term debt
|
| 80,000 | ||||||
|
Proceeds from issuance of short-term debt, net
|
| 40,000 | ||||||
|
Redemption of ISO Class A common stock
|
| (38,282 | ) | |||||
|
Repurchase of Verisk Class A common stock
|
(62,266 | ) | | |||||
|
Net share
settlement of taxes upon exercise of stock options
|
(15,051 | ) | | |||||
|
Repayment of current portion of long-term debt
|
| (100,000 | ) | |||||
|
Repayment of short-term debt, net
|
(64,069 | ) | (2,659 | ) | ||||
|
Excess tax benefits from exercised stock options
|
10,036 | 658 | ||||||
|
Proceeds from stock options exercised
|
16,733 | 1,126 | ||||||
|
|
||||||||
|
Net cash used in financing activities
|
(114,617 | ) | (19,157 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Effect of exchange rate changes
|
(193 | ) | 88 | |||||
|
|
||||||||
|
|
||||||||
|
Increase in cash and cash equivalents
|
35,300 | 12,777 | ||||||
|
|
||||||||
|
Cash and cash equivalents, beginning of period
|
71,527 | 33,185 | ||||||
|
|
||||||||
|
Cash and cash equivalents, end of period
|
$ | 106,827 | $ | 45,962 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosures:
|
||||||||
|
Taxes paid
|
$ | 63,545 | $ | 60,464 | ||||
|
|
||||||||
|
|
||||||||
|
Interest paid
|
$ | 16,299 | $ | 16,527 | ||||
|
|
||||||||
|
|
||||||||
|
Non-cash investing and financing activities:
|
||||||||
|
Repurchase of Verisk Class A common stock included in accounts payable and
accrued
liabilities
|
$ | 2,635 | $ | | ||||
|
|
||||||||
|
|
||||||||
|
Redemption of ISO Class A common stock used to fund the exercise of stock options
|
$ | | $ | 456 | ||||
|
|
||||||||
|
|
||||||||
|
Deferred tax liability established on date of acquisition
|
$ | (732 | ) | $ | (8,744 | ) | ||
|
|
||||||||
|
|
||||||||
|
Capital lease obligations
|
$ | 602 | $ | 1,972 | ||||
|
|
||||||||
|
|
||||||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$ | 668 | $ | 619 | ||||
|
|
||||||||
|
|
||||||||
|
Decrease in goodwill due to finalization of acquisition related liabilities
|
$ | | $ | (4,300 | ) | |||
|
|
||||||||
|
|
||||||||
|
Increase in goodwill due to acquisition related escrow distributions
|
$ | 6,996 | $ | | ||||
|
|
||||||||
6
7
| Gross | Gross | |||||||||||||||
| Adjusted | Unrealized | Unrealized | ||||||||||||||
| Cost | Gains | Losses | Fair Value | |||||||||||||
|
June 30, 2010
|
||||||||||||||||
|
Registered investment companies
|
$ | 4,342 | $ | 716 | $ | | $ | 5,058 | ||||||||
|
Equity securities
|
14 | | (5 | ) | 9 | |||||||||||
|
|
||||||||||||||||
|
Total available-for-sale securities
|
$ | 4,356 | $ | 716 | $ | (5 | ) | $ | 5,067 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
Registered investment companies
|
$ | 4,530 | $ | 905 | $ | | $ | 5,435 | ||||||||
|
Equity securities
|
14 | | (4 | ) | 10 | |||||||||||
|
|
||||||||||||||||
|
Total available-for-sale securities
|
$ | 4,544 | $ | 905 | $ | (4 | ) | $ | 5,445 | |||||||
|
|
||||||||||||||||
8
|
Level 1
|
Assets or liabilities for which the identical item is traded on an active exchange, such as publicly-traded instruments. | |
|
|
||
|
Level 2
|
Assets and liabilities valued based on observable market data for similar instruments. | |
|
|
||
|
Level 3
|
Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which is internally-developed, and considers risk premiums that a market participant would require. |
| Quoted Prices | ||||||||||||||||
| in Active Markets | Significant Other | Significant | ||||||||||||||
| for Identical | Observable | Unobservable | ||||||||||||||
| Total | Assets (Level 1) | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||
|
June 30, 2010
|
||||||||||||||||
|
Registered investment companies (1)
|
$ | 5,058 | $ | 5,058 | $ | | $ | | ||||||||
|
Equity securities (1)
|
$ | 9 | $ | 9 | $ | | $ | | ||||||||
|
Contingent consideration under ASC 805 (2)
|
$ | (3,853 | ) | $ | | $ | | $ | (3,853 | ) | ||||||
|
|
||||||||||||||||
|
December 31, 2009
|
||||||||||||||||
|
Registered investment companies (1)
|
$ | 5,435 | $ | 5,435 | $ | | $ | | ||||||||
|
Equity securities (1)
|
$ | 10 | $ | 10 | $ | | $ | | ||||||||
|
Cost based investment recorded at fair value on
a non-recurring basis (3)
|
$ | 1,809 | $ | | $ | | $ | 1,809 | ||||||||
|
Contingent consideration under ASC 805 (2)
|
$ | (3,344 | ) | $ | | $ | | $ | (3,344 | ) | ||||||
| (1) |
Registered investment companies and equity securities are classified as available-for-sale
securities and are valued using quoted prices in active markets multiplied by the number of
shares owned.
|
|
| (2) |
Under ASC 805
Business Combinations
(ASC 805), contingent consideration is recognized at
fair value at the end of each reporting period for acqusitions after January 1, 2009.
Subsequent changes in the fair value of contingent consideration is recorded in the statement
of operations. See Note 6 for further information regarding the 2010 and 2009 acquisitions.
For the six months ended June
30, 2010, no adjustments to the initial assessment were required.
|
|
| (3) |
Cost based investment consists of a non-controlling interest in a private equity security with
no readily determinable market value.
This investment was recorded at fair value on a non-recurring basis as a result of an
other-than-temporary impairment of $2,012 at December 31, 2009. In establishing the
estimated fair value of this investment, the Company took into consideration the financial
condition and operating results of the underlying company and other indicators of fair
values, such as fair value utilized by the Companys private equity offering. This
investment was recorded at adjusted cost as of June 30, 2010.
|
9
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, 2010 | June 30, 2009 | June 30, 2010 | June 30, 2009 | |||||||||||||
|
Beginning balance
|
$ | 3,840 | $ | 2,800 | $ | 3,344 | $ | | ||||||||
|
Acquisitions (1)
|
| | 491 | 2,800 | ||||||||||||
|
Accretion on acquisition related liabilities
|
13 | | 18 | | ||||||||||||
|
|
||||||||||||||||
|
Ending balance
|
$ | 3,853 | $ | 2,800 | $ | 3,853 | $ | 2,800 | ||||||||
|
|
||||||||||||||||
| (1) |
Under ASC 805, contingent consideration is recognized at fair value at the end of each
reporting period for acqusitions after January 1, 2009. Subsequent changes in the fair value of
contingent consideration is recorded in the statement of operations. See Note 6 for
further information regarding the acquisitions.
|
| Risk | Decision | |||||||||||
| Assessment | Analytics | Total | ||||||||||
|
Goodwill at December 31, 2009 (1)
|
$ | 27,908 | $ | 462,921 | $ | 490,829 | ||||||
|
Current year acquisitions
|
| 3,124 | 3,124 | |||||||||
|
Purchase accounting reclassifications
|
| 1,047 | 1,047 | |||||||||
|
Finalization of acquisition related escrows
|
| 6,996 | 6,996 | |||||||||
|
|
||||||||||||
|
Goodwill at June 30, 2010 (1)
|
$ | 27,908 | $ | 474,088 | $ | 501,996 | ||||||
|
|
||||||||||||
| (1) |
These balances are net of accumulated impairment charges of $3,244 that occurred
prior to the periods included within the condensed consolidated financial statements.
|
10
| Weighted | ||||||||||||||
| Average | Accumulated | |||||||||||||
| Useful Life | Cost | Amortization | Net | |||||||||||
|
June 30, 2010
|
||||||||||||||
|
Technology-based
|
6 years | $ | 177,234 | $ | (127,384 | ) | $ | 49,850 | ||||||
|
Marketing-related
|
4 years | 36,124 | (26,725 | ) | 9,399 | |||||||||
|
Contract-based
|
6 years | 6,555 | (6,190 | ) | 365 | |||||||||
|
Customer-related
|
12 years | 70,279 | (29,665 | ) | 40,614 | |||||||||
|
|
||||||||||||||
|
Total intangible assets
|
$ | 290,192 | $ | (189,964 | ) | $ | 100,228 | |||||||
|
|
||||||||||||||
| Weighted | ||||||||||||||
| Average | Accumulated | |||||||||||||
| Useful Life | Cost | Amortization | Net | |||||||||||
|
December 31, 2009
|
||||||||||||||
|
Technology-based
|
6 years | $ | 174,973 | $ | (117,986 | ) | $ | 56,987 | ||||||
|
Marketing-related
|
4 years | 35,104 | (24,690 | ) | 10,414 | |||||||||
|
Contract-based
|
6 years | 6,555 | (6,092 | ) | 463 | |||||||||
|
Customer-related
|
12 years | 67,534 | (26,872 | ) | 40,662 | |||||||||
|
|
||||||||||||||
|
Total intangible assets
|
$ | 284,166 | $ | (175,640 | ) | $ | 108,526 | |||||||
|
|
||||||||||||||
| Year | Amount | |||
|
2010
|
$ | 13,827 | ||
|
2011
|
$ | 22,234 | ||
|
2012
|
$ | 18,250 | ||
|
2013
|
$ | 12,087 | ||
|
2014
|
$ | 5,036 | ||
|
Thereafter
|
$ | 28,794 | ||
11
| Purchase Price | ||||
| Allocation | ||||
|
Accounts receivable
|
$ | 866 | ||
|
Current assets
|
56 | |||
|
Fixed assets
|
159 | |||
|
Intangible assets
|
6,026 | |||
|
Goodwill
|
3,124 | |||
|
|
||||
|
Total assets acquired
|
10,231 | |||
|
Deferred income taxes
|
732 | |||
|
Current liabilities
|
1,122 | |||
|
Other liabilities
|
1,991 | |||
|
|
||||
|
Total liabilities assumed
|
3,845 | |||
|
|
||||
|
|
||||
|
Net assets acquired
|
$ | 6,386 | ||
|
|
||||
| Weighted Average | ||||||
| Useful Life | Total | |||||
|
Technology-based
|
7 years | $ | 2,261 | |||
|
Marketing-related
|
5 years | 1,020 | ||||
|
Customer-related
|
10 years | 2,745 | ||||
|
|
||||||
|
Total intangible assets
|
8 years | $ | 6,026 | |||
|
|
||||||
12
| Weighted Average | ||||||||
| Useful Life | Total | |||||||
|
Technology-based
|
12 years | $ | 9,282 | |||||
|
Marketing-related
|
5 years | 4,698 | ||||||
|
Customer-related
|
8 years | 11,285 | ||||||
|
|
||||||||
|
Total intangible assets
|
9 years | $ | 25,265 | |||||
|
|
||||||||
13
| Issuance | Maturity | June 30, | December 31, | |||||||||
| Date | Date | 2010 | 2009 | |||||||||
|
Short-term debt and current portion of long-term debt:
|
||||||||||||
|
Syndicated Revolving Credit Facility
|
12/16/2009 | 1/19/2010 | $ | | $ | 10,000 | ||||||
|
Syndicated Revolving Credit Facility
|
12/23/2009 | 1/25/2010 | | 50,000 | ||||||||
|
Prudential senior notes:
|
||||||||||||
|
4.60% Series E senior notes
|
6/14/2005 | 6/13/2011 | 50,000 | | ||||||||
|
Capital lease obligations
|
Various | Various | 3,650 | 5,488 | ||||||||
|
Other
|
Various | Various | 285 | 1,172 | ||||||||
|
|
||||||||||||
|
Short-term debt and current portion of long-term debt
|
$ | 53,935 | $ | 66,660 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Long-term debt:
|
||||||||||||
|
Prudential senior notes:
|
||||||||||||
|
4.60% Series E senior notes
|
6/14/2005 | 6/13/2011 | $ | | $ | 50,000 | ||||||
|
6.00% Series F senior notes
|
8/8/2006 | 8/8/2011 | 25,000 | 25,000 | ||||||||
|
6.13% Series G senior notes
|
8/8/2006 | 8/8/2013 | 75,000 | 75,000 | ||||||||
|
5.84% Series H senior notes
|
10/26/2007 | 10/26/2013 | 17,500 | 17,500 | ||||||||
|
5.84% Series H senior notes
|
10/26/2007 | 10/26/2015 | 17,500 | 17,500 | ||||||||
|
6.28% Series I senior notes
|
4/29/2008 | 4/29/2013 | 15,000 | 15,000 | ||||||||
|
6.28% Series I senior notes
|
4/29/2008 | 4/29/2015 | 85,000 | 85,000 | ||||||||
|
6.85% Series J senior notes
|
6/15/2009 | 6/15/2016 | 50,000 | 50,000 | ||||||||
|
Principal senior notes:
|
||||||||||||
|
6.03% Series A senior notes
|
8/8/2006 | 8/8/2011 | 50,000 | 50,000 | ||||||||
|
6.16% Series B senior notes
|
8/8/2006 | 8/8/2013 | 25,000 | 25,000 | ||||||||
|
New York Life senior notes:
|
||||||||||||
|
5.87% Series A senior notes
|
10/26/2007 | 10/26/2013 | 17,500 | 17,500 | ||||||||
|
5.87% Series A senior notes
|
10/26/2007 | 10/26/2015 | 17,500 | 17,500 | ||||||||
|
6.35% Series B senior notes
|
4/29/2008 | 4/29/2015 | 50,000 | 50,000 | ||||||||
|
Aviva Investors North America:
|
||||||||||||
|
6.46% Series A senior notes
|
4/27/2009 | 4/27/2013 | 30,000 | 30,000 | ||||||||
|
Other obligations:
|
||||||||||||
|
Capital lease obligations
|
Various | Various | 1,580 | 2,094 | ||||||||
|
Other
|
Various | Various | 187 | 415 | ||||||||
|
|
||||||||||||
|
Long-term debt
|
$ | 476,767 | $ | 527,509 | ||||||||
|
|
||||||||||||
14
15
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Numerator used in basic and diluted EPS:
|
||||||||||||||||
|
Net income
|
$ | 58,404 | $ | 45,939 | $ | 113,779 | $ | 90,854 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator:
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common shares used in basic EPS
|
180,492,106 | 172,887,331 | 180,272,828 | 173,409,800 | ||||||||||||
|
Effect of dilutive shares:
|
||||||||||||||||
|
Potential Class A redeemable common stock issuable upon the
exercise of stock options
|
9,049,787 | 6,937,148 | 9,225,496 | 6,794,500 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common shares and dilutive
potential common shares used in diluted EPS
|
189,541,893 | 179,824,479 | 189,498,324 | 180,204,300 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic EPS of Class A and Class B
|
$ | 0.32 | $ | 0.27 | $ | 0.63 | $ | 0.52 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted EPS of Class A and Class B
|
$ | 0.31 | $ | 0.26 | $ | 0.60 | $ | 0.50 | ||||||||
|
|
||||||||||||||||
| June 30, | December 31, | |||||||
| 2010 | 2009 | |||||||
|
Unrealized gains on investments
|
$ | 416 | $ | 526 | ||||
|
Unrealized foreign currency losses
|
(876 | ) | (683 | ) | ||||
|
Pension and postretirement unfunded liability adjustment
|
(51,724 | ) | (53,471 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive loss
|
$ | (52,184 | ) | $ | (53,628 | ) | ||
|
|
||||||||
16
| Tax Benefit/ | ||||||||||||
| Before Tax | (Expense) | After Tax | ||||||||||
|
For the Six Months Ended June 30, 2010
|
||||||||||||
|
Unrealized holding losses on investments arising during the year
|
$ | (190 | ) | $ | 80 | $ | (110 | ) | ||||
|
Unrealized foreign currency losses
|
(193 | ) | | (193 | ) | |||||||
|
Pension and postretirement unfunded liability adjustment
|
2,926 | (1,179 | ) | 1,747 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 2,543 | $ | (1,099 | ) | $ | 1,444 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
For the Six Months Ended June 30, 2009
|
||||||||||||
|
Unrealized holding gains on investments arising during the year
|
$ | 104 | $ | (41 | ) | $ | 63 | |||||
|
Reclassification adjustment for amounts included in net income
|
386 | (156 | ) | 230 | ||||||||
|
Unrealized foreign currency gains
|
88 | | 88 | |||||||||
|
Pension and postretirement unfunded liability adjustment
|
4,900 | (1,977 | ) | 2,923 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 5,478 | $ | (2,174 | ) | $ | 3,304 | |||||
|
|
||||||||||||
| June 30, 2010 | June 30, 2009 | |||||||
|
Option pricing model
|
Black-Scholes | Black-Scholes | ||||||
|
Expected volatility
|
30.99 | % | 30.95 | % | ||||
|
Risk-free interest rate
|
2.47 | % | 1.98 | % | ||||
|
Expected term in years
|
4.8 | 5.7 | ||||||
|
Dividend yield
|
0.00 | % | 1.00 | % | ||||
|
Weighted average grant date fair value per stock option
|
$ | 8.70 | $ | 4.69 | ||||
17
| Options Outstanding | Options Exercisable | |||||||||||||||||||||||
| Weighted- | ||||||||||||||||||||||||
| Weighted- | Average | Weighted- | ||||||||||||||||||||||
| Average | Stock | Weighted- | Remaining | Stock | Average | |||||||||||||||||||
| Range of | Remaining | Options | Average | Contractual | Options | Exercise | ||||||||||||||||||
| Exercise Prices | Contractual Life | Outstanding | Exercise Price | Life | Exercisable | Price | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
$1.84 to $2.20
|
1.0 | 515,270 | $ | 2.04 | 1.0 | 515,270 | $ | 2.04 | ||||||||||||||||
|
$2.21 to $2.96
|
2.7 | 1,996,600 | $ | 2.84 | 2.7 | 1,996,600 | $ | 2.84 | ||||||||||||||||
|
$2.97 to $4.62
|
2.8 | 5,439,750 | $ | 3.56 | 2.8 | 5,439,750 | $ | 3.56 | ||||||||||||||||
|
$4.63 to $8.90
|
4.8 | 4,154,400 | $ | 8.31 | 4.8 | 4,154,400 | $ | 8.31 | ||||||||||||||||
|
$8.91 to $13.62
|
5.7 | 1,653,600 | $ | 11.84 | 5.6 | 1,603,600 | $ | 11.79 | ||||||||||||||||
|
$13.63 to $15.10
|
6.6 | 1,617,875 | $ | 15.10 | 6.6 | 1,122,875 | $ | 15.10 | ||||||||||||||||
|
$15.11 to $17.78
|
8.3 | 5,824,801 | $ | 16.65 | 8.0 | 1,921,486 | $ | 16.81 | ||||||||||||||||
|
$17.79 to $30.25
|
9.4 | 5,082,011 | $ | 24.26 | 8.0 | 208,250 | $ | 17.84 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
26,284,307 | 16,962,231 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
| Weighted | Aggregate | |||||||||||
| Number | Average | Intrinsic | ||||||||||
| of Options | Exercise Price | Value | ||||||||||
|
Outstanding at December 31, 2009
|
26,761,221 | $ | 10.74 | $ | 522,914 | |||||||
|
|
||||||||||||
|
Granted
|
2,016,390 | $ | 28.21 | |||||||||
|
Exercised
|
(2,346,429 | ) | $ | 7.13 | $ | (52,196 | ) | |||||
|
|
||||||||||||
|
Cancelled or expired
|
(146,875 | ) | $ | 18.37 | ||||||||
|
|
||||||||||||
|
Outstanding at June 30, 2010
|
26,284,307 | $ | 12.36 | $ | 461,043 | |||||||
|
|
||||||||||||
|
Options exercisable at June 30, 2010
|
16,962,231 | $ | 7.81 | $ | 374,699 | |||||||
|
|
||||||||||||
18
| For the Three Months Ended June 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Service cost
|
$ | 1,397 | $ | 1,915 | $ | | $ | | ||||||||
|
Interest cost
|
5,408 | 5,329 | 211 | 400 | ||||||||||||
|
Amortization of transition obligation
|
| | (42 | ) | 50 | |||||||||||
|
Expected return on plan assets
|
(5,687 | ) | (4,608 | ) | | | ||||||||||
|
Amortization of prior service cost
|
(201 | ) | (200 | ) | (73 | ) | | |||||||||
|
Amortization of net actuarial loss
|
1,622 | 2,550 | 229 | 50 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 2,539 | $ | 4,986 | $ | 325 | $ | 500 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 5,546 | $ | 1,440 | $ | 1,298 | $ | 766 | ||||||||
|
|
||||||||||||||||
| For the Six Months Ended June 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Service cost
|
$ | 3,207 | $ | 3,830 | $ | | $ | | ||||||||
|
Interest cost
|
10,683 | 10,658 | 531 | 800 | ||||||||||||
|
Amortization of transition obligation
|
| | | 100 | ||||||||||||
|
Expected return on plan assets
|
(11,325 | ) | (9,216 | ) | | | ||||||||||
|
Amortization of prior service cost
|
(401 | ) | (400 | ) | (73 | ) | | |||||||||
|
Amortization of net actuarial loss
|
3,033 | 5,100 | 367 | 100 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 5,197 | $ | 9,972 | $ | 825 | $ | 1,000 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 9,711 | $ | 2,885 | $ | 2,053 | $ | 1,790 | ||||||||
|
|
||||||||||||||||
19
20
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||||||||||
| June 30, 2010 | June 30, 2009 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 134,289 | $ | 147,388 | $ | 281,677 | $ | 133,307 | $ | 124,609 | $ | 257,916 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately
below)
|
48,652 | 66,348 | 115,000 | 52,968 | 60,010 | 112,978 | ||||||||||||||||||
|
Selling, general and administrative
|
19,439 | 23,199 | 42,638 | 19,741 | 19,164 | 38,905 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
66,198 | 57,841 | 124,039 | 60,598 | 45,435 | 106,033 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
4,163 | 5,781 | 9,944 | 4,737 | 4,981 | 9,718 | ||||||||||||||||||
|
Amortization of intangible assets
|
37 | 6,983 | 7,020 | 137 | 8,327 | 8,464 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
61,998 | 45,077 | 107,075 | 55,724 | 32,127 | 87,851 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment income
|
92 | 49 | ||||||||||||||||||||||
|
Realized gains on securities, net
|
29 | 33 | ||||||||||||||||||||||
|
Interest expense
|
(8,445 | ) | (8,523 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Consolidated income before income taxes
|
$ | 98,751 | $ | 79,410 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of
fixed assets and capital lease obligations
|
$ | 1,500 | $ | 6,452 | $ | 7,952 | $ | 1,141 | $ | 6,061 | $ | 7,202 | ||||||||||||
|
|
||||||||||||||||||||||||
| For the Six Months Ended | For the Six Months Ended | |||||||||||||||||||||||
| June 30, 2010 | June 30, 2009 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 268,867 | $ | 288,964 | $ | 557,831 | $ | 262,873 | $ | 240,794 | $ | 503,667 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately
below)
|
98,550 | 131,443 | 229,993 | 104,467 | 116,034 | 220,501 | ||||||||||||||||||
|
Selling, general and administrative
|
38,623 | 41,529 | 80,152 | 37,209 | 35,016 | 72,225 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
131,694 | 115,992 | 247,686 | 121,197 | 89,744 | 210,941 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
8,486 | 11,387 | 19,873 | 9,549 | 9,364 | 18,913 | ||||||||||||||||||
|
Amortization of intangible assets
|
73 | 14,251 | 14,324 | 306 | 16,668 | 16,974 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
123,135 | 90,354 | 213,489 | 111,342 | 63,712 | 175,054 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment income
|
124 | 92 | ||||||||||||||||||||||
|
Realized gains/(losses) on securities, net
|
61 | (365 | ) | |||||||||||||||||||||
|
Interest expense
|
(16,911 | ) | (16,677 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Consolidated income before income taxes
|
$ | 196,763 | $ | 158,104 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of
fixed assets and capital lease obligations
|
$ | 3,389 | $ | 13,451 | $ | 16,840 | $ | 4,045 | $ | 14,741 | $ | 18,786 | ||||||||||||
|
|
||||||||||||||||||||||||
21
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Risk Assessment:
|
||||||||||||||||
|
Industry standard insurance programs
|
$ | 87,427 | $ | 87,046 | $ | 175,471 | $ | 172,193 | ||||||||
|
Property-specific rating and underwriting
information
|
34,267 | 33,868 | 68,226 | 65,869 | ||||||||||||
|
Statistical agency and data services
|
7,190 | 7,077 | 14,369 | 14,135 | ||||||||||||
|
Actuarial services
|
5,405 | 5,316 | 10,801 | 10,676 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Risk Assessment
|
134,289 | 133,307 | 268,867 | 262,873 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Decision Analytics:
|
||||||||||||||||
|
Fraud identification and detection solutions
|
79,195 | 66,633 | 157,990 | 130,475 | ||||||||||||
|
Loss prediction solutions
|
39,779 | 35,943 | 76,707 | 66,896 | ||||||||||||
|
Loss quantification solutions
|
28,414 | 22,033 | 54,267 | 43,423 | ||||||||||||
|
|
||||||||||||||||
|
Total Decision Analytics
|
147,388 | 124,609 | 288,964 | 240,794 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total consolidated revenues
|
$ | 281,677 | $ | 257,916 | $ | 557,831 | $ | 503,667 | ||||||||
|
|
||||||||||||||||
22
23
24
25
26
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
ESOP costs by contribution type:
|
||||||||||||||||
|
401(k) matching contribution expense
|
$ | 2,495 | $ | 2,149 | $ | 4,848 | $ | 4,253 | ||||||||
|
Profit sharing contribution expense
|
384 | 315 | 881 | 705 | ||||||||||||
|
ESOP allocation expense
|
| 3,147 | | 5,780 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 2,879 | $ | 5,611 | $ | 5,729 | $ | 10,738 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
ESOP costs by segment:
|
||||||||||||||||
|
Risk Assessment ESOP costs
|
$ | 1,688 | $ | 3,233 | $ | 3,415 | $ | 6,208 | ||||||||
|
Decision Analytics ESOP costs
|
1,191 | 2,378 | 2,314 | 4,530 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 2,879 | $ | 5,611 | $ | 5,729 | $ | 10,738 | ||||||||
|
|
||||||||||||||||
27
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
| (In thousands, except for share and per share data) | ||||||||||||||||||||||||
|
Statement of income data:
|
||||||||||||||||||||||||
|
Revenues:
|
||||||||||||||||||||||||
|
Risk Assessment revenues
|
$ | 134,289 | $ | 133,307 | 0.7 | % | $ | 268,867 | $ | 262,873 | 2.3 | % | ||||||||||||
|
Decision Analytics revenues
|
147,388 | 124,609 | 18.3 | % | 288,964 | 240,794 | 20.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
281,677 | 257,916 | 9.2 | % | 557,831 | 503,667 | 10.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown
separately below)
|
115,000 | 112,978 | 1.8 | % | 229,993 | 220,501 | 4.3 | % | ||||||||||||||||
|
Selling, general and administrative
|
42,638 | 38,905 | 9.6 | % | 80,152 | 72,225 | 11.0 | % | ||||||||||||||||
|
Depreciation and amortization of fixed assets
|
9,944 | 9,718 | 2.3 | % | 19,873 | 18,913 | 5.1 | % | ||||||||||||||||
|
Amortization of intangible assets
|
7,020 | 8,464 | (17.1 | )% | 14,324 | 16,974 | (15.6 | )% | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total expenses
|
174,602 | 170,065 | 2.7 | % | 344,342 | 328,613 | 4.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
107,075 | 87,851 | 21.9 | % | 213,489 | 175,054 | 22.0 | % | ||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||||||
|
Investment income
|
92 | 49 | 87.8 | % | 124 | 92 | 34.8 | % | ||||||||||||||||
|
Realized gains/(losses) on securities, net
|
29 | 33 | (12.1 | )% | 61 | (365 | ) | (116.7 | )% | |||||||||||||||
|
Interest expense
|
(8,445 | ) | (8,523 | ) | (0.9 | )% | (16,911 | ) | (16,677 | ) | 1.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total other expense, net
|
(8,324 | ) | (8,441 | ) | (1.4 | )% | (16,726 | ) | (16,950 | ) | (1.3 | )% | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
98,751 | 79,410 | 24.4 | % | 196,763 | 158,104 | 24.5 | % | ||||||||||||||||
|
Provision for income taxes
|
(40,347 | ) | (33,471 | ) | 20.5 | % | (82,984 | ) | (67,250 | ) | 23.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
$ | 58,404 | $ | 45,939 | 27.1 | % | $ | 113,779 | $ | 90,854 | 25.2 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Basic net income per share (1)
|
$ | 0.32 | $ | 0.27 | 18.5 | % | $ | 0.63 | $ | 0.52 | 21.2 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted net income per share (1)
|
$ | 0.31 | $ | 0.26 | 19.2 | % | $ | 0.60 | $ | 0.50 | 20.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Weighted average shares outstanding (1):
|
||||||||||||||||||||||||
|
Basic
|
180,492,106 | 172,887,331 | 4.4 | % | 180,272,828 | 173,409,800 | 4.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted
|
189,541,893 | 179,824,479 | 5.4 | % | 189,498,324 | 180,204,300 | 5.2 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
The financial operating data below sets forth the information we believe is useful for investors in evaluating our overall financial performance:
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Other data:
|
||||||||||||||||||||||||
|
EBITDA (2):
|
||||||||||||||||||||||||
|
Risk Assessment EBITDA
|
$ | 66,198 | $ | 60,598 | 9.2 | % | $ | 131,694 | $ | 121,197 | 8.7 | % | ||||||||||||
|
Decision Analytics EBITDA
|
57,841 | 45,435 | 27.3 | % | 115,992 | 89,744 | 29.2 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 124,039 | $ | 106,033 | 17.0 | % | $ | 247,686 | $ | 210,941 | 17.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
The following is a reconciliation of net
income to EBITDA:
|
||||||||||||||||||||||||
|
Net income
|
$ | 58,404 | $ | 45,939 | 27.1 | % | $ | 113,779 | $ | 90,854 | 25.2 | % | ||||||||||||
|
Depreciation and amortization
|
16,964 | 18,182 | (6.7 | )% | 34,197 | 35,887 | (4.7 | )% | ||||||||||||||||
|
Investment income and realized
(gains)/losses on securities, net
|
(121 | ) | (82 | ) | 47.6 | % | (185 | ) | 273 | (167.8 | )% | |||||||||||||
|
Interest expense
|
8,445 | 8,523 | (0.9 | )% | 16,911 | 16,677 | 1.4 | % | ||||||||||||||||
|
Provision for income taxes
|
40,347 | 33,471 | 20.5 | % | 82,984 | 67,250 | 23.4 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 124,039 | $ | 106,033 | 17.0 | % | $ | 247,686 | $ | 210,941 | 17.4 | % | ||||||||||||
| (1) |
In conjunction with our initial public offering, the stock of
Insurance Services Office, Inc. converted to stock of Verisk
Analytics, Inc, which effected a fifty-for-one stock split of its
common stock. The numbers in the above table reflect this stock split.
|
|
| (2) |
EBITDA is the financial measure, which management uses to evaluate the
performance of our segments. EBITDA is defined as net income before
investment income and realized (gains)/losses on securities, net,
interest expense, provision for income taxes, and depreciation and
amortization of fixed and intangible assets. In addition, this
Managements Discussion and Analysis includes references to EBITDA
margin, which is computed as EBITDA divided by revenues. See Note 13
of our unaudited condensed consolidated financial statements included
in this 10-Q filing.
|
28
| |
EBITDA does not reflect our cash expenditures, or future requirements for capital
expenditures or contractual commitments;
|
|
| |
EBITDA does not reflect changes in, or cash requirement for, our working capital needs;
|
|
| |
Although depreciation and amortization are non-cash charges, the assets being
depreciated and amortized often will have to be replaced in the future and EBITDA does
not reflect any cash requirements for such replacements; and
|
|
| |
Other companies in our industry may calculate EBITDA differently than we do, limiting
its usefulness as a comparative measure.
|
29
30
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Industry standard insurance programs
|
$ | 87,427 | $ | 87,046 | 0.4 | % | $ | 175,471 | $ | 172,193 | 1.9 | % | ||||||||||||
|
Property-specific rating and
underwriting information
|
34,267 | 33,868 | 1.2 | % | 68,226 | 65,869 | 3.6 | % | ||||||||||||||||
|
Statistical agency and data services
|
7,190 | 7,077 | 1.6 | % | 14,369 | 14,135 | 1.7 | % | ||||||||||||||||
|
Actuarial services
|
5,405 | 5,316 | 1.7 | % | 10,801 | 10,676 | 1.2 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Risk Assessment
|
$ | 134,289 | $ | 133,307 | 0.7 | % | $ | 268,867 | $ | 262,873 | 2.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
31
32
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2010 | 2009 | Change | 2010 | 2009 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Fraud
identification
and detection
solutions
|
$ | 79,195 | $ | 66,633 | 18.9 | % | $ | 157,990 | $ | 130,475 | 21.1 | % | ||||||||||||
|
Loss prediction
solutions
|
39,779 | 35,943 | 10.7 | % | 76,707 | 66,896 | 14.7 | % | ||||||||||||||||
|
Loss
quantification
solutions
|
28,414 | 22,033 | 29.0 | % | 54,267 | 43,423 | 25.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Decision Analytics
|
$ | 147,388 | $ | 124,609 | 18.3 | % | $ | 288,964 | $ | 240,794 | 20.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
33
34
| For the Six Months Ended June 30, | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Net cash provided by operating activities
|
$ | 173,034 | $ | 184,529 | ||||
|
Net cash used in investing activities
|
$ | (22,924 | ) | $ | (152,683 | ) | ||
|
Net cash used in financing activities
|
$ | (114,617 | ) | $ | (19,157 | ) | ||
35
36
| Maximum Dollar | ||||||||||||||||
| Total Number of | Value of Shares that | |||||||||||||||
| Shares Purchased | May Yet Be | |||||||||||||||
| Average | as Part of Publicly | Purchased Under the | ||||||||||||||
| Total Number of | Price Paid | Announced Plans | Plans or Programs (in | |||||||||||||
| Period | Shares Purchased | per Share (3) | or Programs | thousands) | ||||||||||||
|
April 29, 2010 through April 30, 2010
|
| $ | | | $ | 150,000 | ||||||||||
|
May 1,
2010 through May 31, 2010 (2)
|
1,487,743 | $ | 29.60 | 984,700 | $ | 120,854 | ||||||||||
|
June 1, 2010 through June 30, 2010
|
1,188,406 | $ | 30.09 | 1,188,406 | $ | 85,099 | ||||||||||
|
|
||||||||||||||||
|
|
2,676,149 | $ | 29.87 | 2,173,106 | $ | 85,099 | ||||||||||
|
|
||||||||||||||||
| (1) |
On April 29, 2010, the Companys board of directors authorized a $150.0 million share
repurchase program of the Companys Class A common stock. Under this repurchase program, the
Company may repurchase stock in the open market or as otherwise determined by the Company. This
authorization has no expiration date and may be suspended or terminated at any time.
|
|
| (2) |
In May 2010, certain employees exercised stock options and
covered the statutory minimum tax withholdings of $15,051 through a net settlement of 503,043
shares, based on and consistent with the closing stock price on the
exercise dates. See Note 11 of our condensed consolidated financial statements included in this
quarterly report on Form 10-Q.
|
|
| (3) |
The average price paid per
share relates to shares purchased as part of the publicly announced
program, excluding the effect of the net share settlement described in footnote 2 above.
|
37
|
Verisk Analytics, Inc.
(Registrant) |
||||
| By: | /s/ Mark V. Anquillare | |||
| Date: August 4, 2010 | Mark V. Anquillare | |||
|
Senior Vice President and Chief Financial Officer
(Principal Financial Officer and Duly Authorized Officer) |
||||
38
| Exhibit | ||||
| Number | Description | |||
| 31.1 |
Certification of the Chief Executive Officer of
Verisk Analytics, Inc. pursuant to Rule 13a-14
under the Securities Exchange Act of 1934.*
|
|||
| 31.2 |
Certification of the Chief Financial Officer of
Verisk Analytics, Inc. pursuant to Rule 13a-14
under the Securities Exchange Act of 1934.*
|
|||
| 32.1 |
Certification of the Chief Executive Officer and
Chief Financial Officer of Verisk Analytics,
Inc. pursuant to 18 U.S.C. Section 1350 as
Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.*
|
|||
| * |
Filed herewith.
|
39
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|