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 | 26-2994223 | |
| (State or other jurisdiction of incorporation | (I.R.S. Employer | |
| or organization) | Identification No.) | |
| 545 Washington Boulevard | ||
| Jersey City, NJ | 07310-1686 | |
| (Address of principal executive offices) | (Zip Code) |
| Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
| (Do not check if a smaller reporting company) |
| Class | Shares Outstanding | |
| Class A common stock $.001 par value | 150,042,965 | |
| Class B (Series 2) common stock $.001 par value | 14,771,340 |
| Item 1. |
Financial Statements
|
| 2011 | ||||||||
| unaudited | 2010 | |||||||
| (In thousands, except for | ||||||||
| share and per share data) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 51,970 | $ | 54,974 | ||||
|
Available-for-sale securities
|
5,351 | 5,653 | ||||||
|
Accounts receivable, net of allowance for doubtful accounts of $3,829 and $4,028 (including amounts
from related parties of $727 and $515, respectively) (1)
|
145,632 | 126,564 | ||||||
|
Prepaid expenses
|
26,015 | 17,791 | ||||||
|
Deferred income taxes, net
|
3,681 | 3,681 | ||||||
|
Federal and foreign income taxes receivable
|
24,610 | 15,783 | ||||||
|
State and local income taxes receivable
|
9,063 | 8,923 | ||||||
|
Other current assets
|
29,155 | 7,066 | ||||||
|
|
||||||||
|
Total current assets
|
295,477 | 240,435 | ||||||
|
|
||||||||
|
Noncurrent assets:
|
||||||||
|
Fixed assets, net
|
107,645 | 93,409 | ||||||
|
Intangible assets, net
|
241,330 | 200,229 | ||||||
|
Goodwill
|
712,561 | 632,668 | ||||||
|
Deferred income taxes, net
|
20,977 | 21,879 | ||||||
|
State income taxes receivable
|
1,773 | 1,773 | ||||||
|
Other assets
|
28,326 | 26,697 | ||||||
|
|
||||||||
|
Total assets
|
$ | 1,408,089 | $ | 1,217,090 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS DEFICIT
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 121,285 | $ | 111,995 | ||||
|
Acquisition related liabilities
|
| 3,500 | ||||||
|
Short-term debt and current portion of long-term debt
|
170,663 | 437,717 | ||||||
|
Pension and postretirement benefits, current
|
4,663 | 4,663 | ||||||
|
Fees received in advance (including amounts from related parties of $1,626 and $1,231, respectively) (1)
|
214,989 | 163,007 | ||||||
|
|
||||||||
|
Total current liabilities
|
511,600 | 720,882 | ||||||
|
|
||||||||
|
Noncurrent liabilities:
|
||||||||
|
Long-term debt
|
854,499 | 401,826 | ||||||
|
Pension benefits
|
83,995 | 95,528 | ||||||
|
Postretirement benefits
|
22,203 | 23,083 | ||||||
|
Other liabilities
|
80,232 | 90,213 | ||||||
|
|
||||||||
|
Total liabilities
|
1,552,529 | 1,331,532 | ||||||
|
|
||||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders equity/(deficit):
|
||||||||
|
Verisk Class A common stock, $.001 par value; 1,200,000,000 shares authorized; 350,338,030 and
150,179,126 shares issued and 150,625,134 and 143,067,924 outstanding as of June 30, 2011 and December
31, 2010, respectively
|
88 | 39 | ||||||
|
Verisk Class B (Series 1) common stock, $.001 par value; 400,000,000 shares authorized; 0 and
198,327,962 shares issued and 0 and 12,225,480 outstanding as of June 30, 2011 and December 31, 2010,
respectively
|
| 47 | ||||||
|
Verisk Class B (Series 2) common stock, $.001 par value; 400,000,000 shares authorized; 193,665,008
shares issued and 14,771,340 outstanding as of June 30, 2011 and December 31, 2010, respectively
|
49 | 49 | ||||||
|
Unearned KSOP contributions
|
(836 | ) | (988 | ) | ||||
|
Additional paid-in capital
|
807,855 | 754,708 | ||||||
|
Treasury stock, at cost, 378,606,564 and 372,107,352 shares as of June 30, 2011 and December 31, 2010,
respectively
|
(1,323,368 | ) | (1,106,321 | ) | ||||
|
Retained earnings
|
425,280 | 293,827 | ||||||
|
Accumulated other comprehensive losses
|
(53,508 | ) | (55,803 | ) | ||||
|
|
||||||||
|
Total stockholders deficit
|
(144,440 | ) | (114,442 | ) | ||||
|
|
||||||||
|
Total liabilities and stockholders deficit
|
$ | 1,408,089 | $ | 1,217,090 | ||||
|
|
||||||||
| (1) |
See Note 13. Related Parties for further information.
|
3
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In thousands, except for share and per share data) | ||||||||||||||||
|
Revenues (including amounts from related parties of $4,787
and $15,280 for the three months ended June 30, 2011 and
2010 and $9,183 and $30,413 for the six months ended June
30, 2011 and 2010, respectively) (1)
|
$ | 327,280 | $ | 281,677 | $ | 640,149 | $ | 557,831 | ||||||||
|
|
||||||||||||||||
|
Expenses:
|
||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
131,185 | 115,000 | 255,741 | 229,993 | ||||||||||||
|
Selling, general and administrative
|
55,909 | 42,638 | 105,165 | 80,152 | ||||||||||||
|
Depreciation and amortization of fixed assets
|
10,855 | 9,944 | 22,160 | 19,873 | ||||||||||||
|
Amortization of intangible assets
|
8,877 | 7,020 | 17,332 | 14,324 | ||||||||||||
|
Acquisition related liabilities adjustment
|
(3,364 | ) | | (3,364 | ) | | ||||||||||
|
|
||||||||||||||||
|
Total expenses
|
203,462 | 174,602 | 397,034 | 344,342 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income
|
123,818 | 107,075 | 243,115 | 213,489 | ||||||||||||
|
|
||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||
|
Investment (loss)/income
|
(10 | ) | 92 | | 124 | |||||||||||
|
Realized gain on securities, net
|
125 | 29 | 487 | 61 | ||||||||||||
|
Interest expense
|
(14,885 | ) | (8,445 | ) | (24,500 | ) | (16,911 | ) | ||||||||
|
|
||||||||||||||||
|
Total other expense, net
|
(14,770 | ) | (8,324 | ) | (24,013 | ) | (16,726 | ) | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income before income taxes
|
109,048 | 98,751 | 219,102 | 196,763 | ||||||||||||
|
Provision for income taxes
|
(43,471 | ) | (40,347 | ) | (87,649 | ) | (82,984 | ) | ||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 65,577 | $ | 58,404 | $ | 131,453 | $ | 113,779 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic net income per share of Class A and Class B:
|
$ | 0.39 | $ | 0.32 | $ | 0.78 | $ | 0.63 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted net income per share of Class A and Class B:
|
$ | 0.38 | $ | 0.31 | $ | 0.75 | $ | 0.60 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
166,960,806 | 180,492,106 | 167,995,517 | 180,272,828 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted
|
174,634,046 | 189,541,893 | 175,799,120 | 189,498,324 | ||||||||||||
|
|
||||||||||||||||
| (1) |
See Note 13. Related Parties for further information.
|
4
| Accumulated | Total | |||||||||||||||||||||||||||||||||||||||
| Common Stock Issued | Unearned | Additional | Other | Stockholders | ||||||||||||||||||||||||||||||||||||
| Verisk | Verisk | KSOP | Paid-in | Treasury | Retained | Comprehensive | (Deficit)/ | |||||||||||||||||||||||||||||||||
| Verisk Class A | Class B (Series 1) | Class B (Series 2) | Par Value | Contributions | Capital | Stock | Earnings | Income/(Loss) | Equity | |||||||||||||||||||||||||||||||
| (In thousands, except for share data) | ||||||||||||||||||||||||||||||||||||||||
|
Balance, January 1, 2010
|
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
|
| | | | | | | 242,552 | | 242,552 | ||||||||||||||||||||||||||||||
|
Other comprehensive loss
|
| | | | | | | | (2,175 | ) | (2,175 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
240,377 | |||||||||||||||||||||||||||||||||||||||
|
Conversion of Class B-1 common stock upon follow-on public
offering (Note 1)
|
7,309,963 | (7,309,963 | ) | | | | | | | | | |||||||||||||||||||||||||||||
|
Conversion of Class B-2 common stock upon follow-on public
offering (Note 1)
|
11,972,917 | | (11,972,917 | ) | | | | | | | | |||||||||||||||||||||||||||||
|
Treasury stock acquired Class A (7,111,202 shares)
|
| | | | | | (212,512 | ) | | | (212,512 | ) | ||||||||||||||||||||||||||||
|
Treasury stock acquired Class B-1 (7,583,532 shares)
|
| | | | | | (199,936 | ) | | | (199,936 | ) | ||||||||||||||||||||||||||||
|
Treasury stock acquired Class B-2 (374,718 shares)
|
| | | | | | (9,879 | ) | | | (9,879 | ) | ||||||||||||||||||||||||||||
|
KSOP shares earned
|
| | | | 317 | 11,256 | | | | 11,573 | ||||||||||||||||||||||||||||||
|
Stock options exercised (including tax benefit of $49,015)
|
5,579,135 | | | 5 | | 84,492 | | | | 84,497 | ||||||||||||||||||||||||||||||
|
Net share settlement of taxes upon exercise of stock options
|
(503,043 | ) | | | | | (15,051 | ) | | | | (15,051 | ) | |||||||||||||||||||||||||||
|
Stock based compensation
|
| | | | | 21,298 | | | | 21,298 | ||||||||||||||||||||||||||||||
|
Other stock issuances
|
4,554 | | | | | 140 | | | | 140 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2010
|
150,179,126 | 198,327,962 | 193,665,008 | $ | 135 | $ | (988 | ) | $ | 754,708 | $ | (1,106,321 | ) | $ | 293,827 | $ | (55,803 | ) | $ | (114,442 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||
|
Net income
|
| | | | | | | 131,453 | | 131,453 | ||||||||||||||||||||||||||||||
|
Other comprehensive income
|
| | | | | | | | 2,295 | 2,295 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
133,748 | |||||||||||||||||||||||||||||||||||||||
|
Conversion of Class B-1 common stock (Note 1)
|
198,327,962 | (198,327,962 | ) | | | | | | | | | |||||||||||||||||||||||||||||
|
Treasury stock acquired Class A (6,499,212 shares)
|
| | | | | | (217,047 | ) | | | (217,047 | ) | ||||||||||||||||||||||||||||
|
KSOP shares earned
|
| | | | 152 | 6,256 | | | | 6,408 | ||||||||||||||||||||||||||||||
|
Stock options exercised (including tax benefit of $16,530)
|
1,830,942 | | | 2 | | 34,560 | | | | 34,562 | ||||||||||||||||||||||||||||||
|
Stock-based compensation
|
| | | | | 12,331 | | | | 12,331 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance, June 30, 2011
|
350,338,030 | | 193,665,008 | $ | 137 | $ | (836 | ) | $ | 807,855 | $ | (1,323,368 | ) | $ | 425,280 | $ | (53,508 | ) | $ | (144,440 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
5
| 2011 | 2010 | |||||||
| (In thousands) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 131,453 | $ | 113,779 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization of fixed assets
|
22,160 | 19,873 | ||||||
|
Amortization of intangible assets
|
17,332 | 14,324 | ||||||
|
Amortization of debt issuance costs
|
729 | 789 | ||||||
|
Amortization of debt original issue discount
|
25 | | ||||||
|
Allowance for doubtful accounts
|
557 | 526 | ||||||
|
KSOP compensation expense
|
6,408 | 5,729 | ||||||
|
Stock-based compensation
|
12,331 | 10,284 | ||||||
|
Non-cash charges associated with performance based appreciation awards
|
583 | 792 | ||||||
|
Acquisition related liabilities adjustment
|
(3,364 | ) | | |||||
|
Realized gain on securities, net
|
(487 | ) | (61 | ) | ||||
|
Deferred income taxes
|
1,660 | 507 | ||||||
|
Other operating
|
30 | 30 | ||||||
|
Loss on disposal of assets
|
221 | 38 | ||||||
|
Excess tax benefits from exercised stock options
|
(5,470 | ) | (10,036 | ) | ||||
|
|
||||||||
|
Changes in assets and liabilities, net of effects from acquisitions:
|
||||||||
|
Accounts receivable
|
(16,979 | ) | (28,694 | ) | ||||
|
Prepaid expenses and other assets
|
(8,082 | ) | (5,504 | ) | ||||
|
Federal and foreign income taxes
|
7,703 | 17,729 | ||||||
|
State and local income taxes
|
(140 | ) | (1,387 | ) | ||||
|
Accounts payable and accrued liabilities
|
(15,190 | ) | (18,327 | ) | ||||
|
Fees received in advance
|
50,520 | 55,959 | ||||||
|
Other liabilities
|
(14,913 | ) | (3,316 | ) | ||||
|
|
||||||||
|
Net cash provided by operating activities
|
187,087 | 173,034 | ||||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisitions, net of cash acquired of $590 and $1,556, respectively
|
(121,721 | ) | (6,386 | ) | ||||
|
Earnout payments
|
(3,500 | ) | | |||||
|
Proceeds from release of acquisition related escrows
|
| 283 | ||||||
|
Escrow funding associated with acquisitions
|
(19,560 | ) | (1,500 | ) | ||||
|
Purchases of available-for-sale securities
|
(1,338 | ) | (262 | ) | ||||
|
Proceeds from sales and maturities of available-for-sale securities
|
1,704 | 511 | ||||||
|
Purchases of fixed assets
|
(28,171 | ) | (15,570 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(172,586 | ) | (22,924 | ) | ||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds
from issuance of long-term debt, net of original issue discount
|
448,956 | | ||||||
|
Repayment
of short-term debt refinanced on a long-term basis
|
(295,000 | ) | | |||||
|
Proceeds/(repayments)
of short-term debt, net
|
72,919 | (64,069 | ) | |||||
|
Repurchase of Verisk Class A common stock
|
(214,021 | ) | (62,266 | ) | ||||
|
Repayment of current portion of long-term debt
|
(50,000 | ) | | |||||
|
Payment of debt issuance cost
|
(4,434 | ) | | |||||
|
Net share settlement of taxes upon exercise of stock options
|
| (15,051 | ) | |||||
|
Excess tax benefits from exercised stock options
|
5,470 | 10,036 | ||||||
|
Proceeds from stock options exercised
|
18,032 | 16,733 | ||||||
|
|
||||||||
|
Net cash used in financing activities
|
(18,078 | ) | (114,617 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Effect of exchange rate changes
|
573 | (193 | ) | |||||
|
|
||||||||
|
|
||||||||
|
(Decrease)/increase in cash and cash equivalents
|
(3,004 | ) | 35,300 | |||||
|
|
||||||||
|
Cash and cash equivalents, beginning of period
|
54,974 | 71,527 | ||||||
|
|
||||||||
|
Cash and cash equivalents, end of period
|
$ | 51,970 | $ | 106,827 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosures:
|
||||||||
|
Taxes paid
|
$ | 80,924 | $ | 63,545 | ||||
|
|
||||||||
|
|
||||||||
|
Interest paid
|
$ | 17,997 | $ | 16,299 | ||||
|
|
||||||||
|
|
||||||||
|
Non-cash investing and financing activities:
|
||||||||
|
Repurchase of Verisk Class A common stock included in accounts payable and
accrued liabilities
|
$ | 5,292 | $ | 2,635 | ||||
|
|
||||||||
|
|
||||||||
|
Deferred tax
asset/(liability) established on date of acquisition
|
$ | 1,280 | $ | (732 | ) | |||
|
|
||||||||
|
|
||||||||
|
Capital lease obligations
|
$ | 8,013 | $ | 602 | ||||
|
|
||||||||
|
|
||||||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$ | 307 | $ | 668 | ||||
|
|
||||||||
|
|
||||||||
|
Increase in goodwill due to acquisition related escrow distributions
|
$ | | $ | 6,996 | ||||
|
|
||||||||
6
7
8
| Gross | Gross | |||||||||||||||
| Adjusted | Unrealized | Unrealized | ||||||||||||||
| Cost | Gain | Loss | Fair Value | |||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
Registered investment companies
|
$ | 4,519 | $ | 823 | $ | | $ | 5,342 | ||||||||
|
Equity securities
|
14 | | (5 | ) | 9 | |||||||||||
|
|
||||||||||||||||
|
Total available-for-sale
securities
|
$ | 4,533 | $ | 823 | $ | (5 | ) | $ | 5,351 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Registered investment companies
|
$ | 4,398 | $ | 1,248 | $ | | $ | 5,646 | ||||||||
|
Equity securities
|
14 | | (7 | ) | 7 | |||||||||||
|
|
||||||||||||||||
|
Total available-for-sale
securities
|
$ | 4,412 | $ | 1,248 | $ | (7 | ) | $ | 5,653 | |||||||
|
|
||||||||||||||||
|
|
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. |
9
| Quoted Prices | ||||||||||||||||
| in Active Markets | Significant Other | Significant | ||||||||||||||
| for Identical | Observable | Unobservable | ||||||||||||||
| Total | Assets (Level 1) | Inputs (Level 2) | Inputs (Level 3) | |||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
Cash equivalents money-market funds
|
$ | 349 | $ | | $ | 349 | $ | | ||||||||
|
Registered investment companies (1)
|
$ | 5,342 | $ | 5,342 | $ | | $ | | ||||||||
|
Equity securities (1)
|
$ | 9 | $ | 9 | $ | | $ | | ||||||||
|
|
||||||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Cash equivalents money-market funds
|
$ | 2,273 | $ | | $ | 2,273 | $ | | ||||||||
|
Registered investment companies (1)
|
$ | 5,646 | $ | 5,646 | $ | | $ | | ||||||||
|
Equity securities (1)
|
$ | 7 | $ | 7 | $ | | $ | | ||||||||
|
Contingent consideration under ASC
805 (2)
|
$ | (3,337 | ) | $ | | $ | | $ | (3,337 | ) | ||||||
| (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, contingent consideration is recognized at fair value at the end of each
reporting period for acquisitions after January 1, 2009. The Company records the initial
recognition of the fair value of contingent consideration in other liabilities on the
condensed consolidated balance sheet. Subsequent changes in the fair value of contingent
consideration are recorded in the statement of operations.
|
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
|
Beginning balance
|
$ | 3,351 | $ | 3,840 | $ | 3,337 | $ | 3,344 | ||||||||
|
Acquisitions (1)
|
| | | 491 | ||||||||||||
|
Acquisition related liabilities adjustment
(1)
|
(3,364 | ) | | (3,364 | ) | | ||||||||||
|
Accretion on acquisition related liabilities
|
13 | 13 | 27 | 18 | ||||||||||||
|
|
||||||||||||||||
|
Ending balance
|
$ | | $ | 3,853 | $ | | $ | 3,853 | ||||||||
|
|
||||||||||||||||
| (1) |
Under ASC 805, contingent consideration is recognized at fair value at the end of each
reporting period for acquisitions after January 1, 2009. The Company records the initial
recognition of the fair value of contingent consideration in acquisition related liabilities
on the consolidated balance sheet. Subsequent changes in the fair value of contingent
consideration is recorded in the statement of operations. See Note 6 for further information
regarding the acquisition related liabilities adjustment associated with D2 Hawkeye, Inc. and
Strategic Analytics, Inc.
|
| Risk | Decision | |||||||||||
| Assessment | Analytics | Total | ||||||||||
|
Goodwill at December 31, 2010 (1)
|
$ | 27,908 | $ | 604,760 | $ | 632,668 | ||||||
|
Current year acquisitions
|
| 79,893 | 79,893 | |||||||||
|
|
||||||||||||
|
Goodwill at June 30, 2011 (1)
|
$ | 27,908 | $ | 684,653 | $ | 712,561 | ||||||
|
|
||||||||||||
| (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, 2011
|
||||||||||||||
|
Technology-based
|
7 years | $ | 234,755 | $ | (146,291 | ) | $ | 88,464 | ||||||
|
Marketing-related
|
5 years | 48,103 | (30,900 | ) | 17,203 | |||||||||
|
Contract-based
|
6 years | 6,555 | (6,385 | ) | 170 | |||||||||
|
Customer-related
|
13 years | 172,236 | (36,743 | ) | 135,493 | |||||||||
|
|
||||||||||||||
|
Total intangible
assets
|
$ | 461,649 | $ | (220,319 | ) | $ | 241,330 | |||||||
|
|
||||||||||||||
| Weighted | ||||||||||||||
| Average | Accumulated | |||||||||||||
| Useful Life | Cost | Amortization | Net | |||||||||||
|
December 31, 2010
|
||||||||||||||
|
Technology-based
|
7 years | $ | 210,212 | $ | (136,616 | ) | $ | 73,596 | ||||||
|
Marketing-related
|
5 years | 40,882 | (28,870 | ) | 12,012 | |||||||||
|
Contract-based
|
6 years | 6,555 | (6,287 | ) | 268 | |||||||||
|
Customer-related
|
13 years | 145,567 | (31,214 | ) | 114,353 | |||||||||
|
|
||||||||||||||
|
Total intangible
assets
|
$ | 403,216 | $ | (202,987 | ) | $ | 200,229 | |||||||
|
|
||||||||||||||
| Year | Amount | |||
|
2011
|
$ | 17,448 | ||
|
2012
|
33,927 | |||
|
2013
|
28,414 | |||
|
2014
|
21,288 | |||
|
2015
|
21,063 | |||
|
2016-Thereafter
|
119,190 | |||
|
|
||||
|
|
$ | 241,330 | ||
|
|
||||
11
| Bloodhound | HRP | Total | ||||||||||
|
Accounts receivable
|
$ | 2,278 | $ | 378 | $ | 2,656 | ||||||
|
Current assets
|
6,646 | 297 | 6,943 | |||||||||
|
Fixed assets
|
1,091 | 1,147 | 2,238 | |||||||||
|
Intangible assets
|
34,433 | 24,000 | 58,433 | |||||||||
|
Goodwill
|
44,870 | 35,023 | 79,893 | |||||||||
|
Other assets
|
16 | 13,000 | 13,016 | |||||||||
|
Deferred income taxes
|
1,280 | | 1,280 | |||||||||
|
|
||||||||||||
|
Total assets acquired
|
90,614 | 73,845 | 164,459 | |||||||||
|
|
||||||||||||
|
Current liabilities
|
6,869 | 1,445 | 8,314 | |||||||||
|
Other liabilities
|
1,864 | 13,000 | 14,864 | |||||||||
|
|
||||||||||||
|
Total liabilities assumed
|
8,733 | 14,445 | 23,178 | |||||||||
|
|
||||||||||||
|
Net assets acquired
|
$ | 81,881 | $ | 59,400 | $ | 141,281 | ||||||
|
|
||||||||||||
| Weighted | ||||||||||||||||
| Average Useful | ||||||||||||||||
| Life | Bloodhound | HRP | Total | |||||||||||||
|
Technology-based
|
10 years | $ | 16,043 | $ | 8,500 | $ | 24,543 | |||||||||
|
Marketing-related
|
6 years | 2,221 | 5,000 | 7,221 | ||||||||||||
|
Customer-related
|
10 years | 16,169 | 10,500 | 26,669 | ||||||||||||
|
|
||||||||||||||||
|
Total intangible assets
|
$ | 34,433 | $ | 24,000 | $ | 58,433 | ||||||||||
|
|
||||||||||||||||
12
13
| Issuance | Maturity | June 30, | December 31, | |||||||||
| Date | Date | 2011 | 2010 | |||||||||
|
Short-term debt and current portion of
long-term debt:
|
||||||||||||
|
Syndicated revolving credit facility
|
Various | Various | $ | 90,000 | $ | 310,000 | ||||||
|
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 | ||||||||
|
Principal senior notes:
|
||||||||||||
|
6.03% Series A senior notes
|
8/8/2006 | 8/8/2011 | 50,000 | 50,000 | ||||||||
|
Capital lease obligations and other
|
Various | Various | 5,663 | 2,717 | ||||||||
|
|
||||||||||||
|
Short-term debt and current portion
of long-term debt
|
$ | 170,663 | $ | 437,717 | ||||||||
|
|
||||||||||||
|
Long-term debt:
|
||||||||||||
|
Verisk senior notes:
|
||||||||||||
|
5.80% senior notes, less
unamortized discount of $1,019
as of June 30, 2011
|
4/6/2011 | 5/1/2021 | $ | 448,981 | $ | | ||||||
|
Prudential senior notes:
|
||||||||||||
|
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:
|
||||||||||||
|
6.16% 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 | ||||||||
|
Capital lease obligations and other
|
Various | Various | 5,518 | 1,826 | ||||||||
|
|
||||||||||||
|
Long-term debt
|
$ | 854,499 | $ | 401,826 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total debt
|
$ | 1,025,162 | $ | 839,543 | ||||||||
|
|
||||||||||||
14
15
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, 2011 | June 30, 2010 | June 30, 2011 | June 30, 2010 | |||||||||||||
|
Numerator used in basic and diluted EPS:
|
||||||||||||||||
|
Net income
|
$ | 65,577 | $ | 58,404 | $ | 131,453 | $ | 113,779 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of common shares used in basic EPS
|
166,960,806 | 180,492,106 | 167,995,517 | 180,272,828 | ||||||||||||
|
Effect of dilutive shares:
|
||||||||||||||||
|
Potential Class A common stock issuable upon the exercise of stock options
|
7,673,240 | 9,049,787 | 7,803,603 | 9,225,496 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common shares and dilutive potential common
shares used in diluted EPS
|
174,634,046 | 189,541,893 | 175,799,120 | 189,498,324 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic EPS of Class A and Class B
|
$ | 0.39 | $ | 0.32 | $ | 0.78 | $ | 0.63 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted EPS of Class A and Class B
|
$ | 0.38 | $ | 0.31 | $ | 0.75 | $ | 0.60 | ||||||||
|
|
||||||||||||||||
| June 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
Unrealized gain on investments, net of tax
|
$ | 473 | $ | 725 | ||||
|
Unrealized foreign currency loss
|
(219 | ) | (792 | ) | ||||
|
Pension and postretirement unfunded
liability adjustment, net of tax
|
(53,762 | ) | (55,736 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive losses
|
$ | (53,508 | ) | $ | (55,803 | ) | ||
|
|
||||||||
| Tax Benefit/ | ||||||||||||
| Before Tax | (Expense) | After Tax | ||||||||||
|
For the Six Months Ended June 30, 2011
|
||||||||||||
|
Unrealized holding loss on investments arising during
the year
|
$ | (423 | ) | $ | 171 | $ | (252 | ) | ||||
|
Unrealized foreign currency gain
|
573 | | 573 | |||||||||
|
Pension and postretirement unfunded liability adjustment
|
2,668 | (694 | ) | 1,974 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 2,818 | $ | (523 | ) | $ | 2,295 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
For the Six Months Ended June 30, 2010
|
||||||||||||
|
Unrealized holding loss on investments arising during
the year
|
$ | (190 | ) | $ | 80 | $ | (110 | ) | ||||
|
Unrealized foreign currency loss
|
(193 | ) | | (193 | ) | |||||||
|
Pension and postretirement unfunded liability adjustment
|
2,926 | (1,179 | ) | 1,747 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 2,543 | $ | (1,099 | ) | $ | 1,444 | |||||
|
|
||||||||||||
16
| June 30, 2011 | June 30, 2010 | |||||||
|
Option pricing model
|
Black-Scholes | Black-Scholes | ||||||
|
Expected volatility
|
30.04 | % | 30.99 | % | ||||
|
Risk-free interest rate
|
2.32 | % | 2.47 | % | ||||
|
Expected term in years
|
5.3 | 4.8 | ||||||
|
Dividend yield
|
0.00 | % | 0.00 | % | ||||
|
Weighted average grant date fair
value per stock option
|
$ | 10.48 | $ | 8.70 | ||||
| Options Exercisable | ||||||||||||||||||||||||
| Options Outstanding | 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 | ||||||||||||||||||
|
$2.16 to $2.96
|
1.6 | 1,369,102 | $ | 2.79 | 1.6 | 1,369,102 | $ | 2.79 | ||||||||||||||||
|
$2.97 to $4.80
|
2.0 | 3,589,250 | $ | 3.78 | 2.0 | 3,589,250 | $ | 3.78 | ||||||||||||||||
|
$4.81 to $8.90
|
3.9 | 3,708,000 | $ | 8.52 | 3.9 | 3,708,000 | $ | 8.52 | ||||||||||||||||
|
$8.91 to $15.10
|
5.2 | 2,434,905 | $ | 13.58 | 5.2 | 2,434,905 | $ | 13.58 | ||||||||||||||||
|
$15.11 to $17.84
|
7.2 | 5,248,457 | $ | 16.68 | 7.1 | 3,146,832 | $ | 16.84 | ||||||||||||||||
|
$17.85 to $22.00
|
8.3 | 2,716,503 | $ | 22.00 | 8.3 | 419,707 | $ | 22.00 | ||||||||||||||||
|
$22.01 to $33.30
|
9.1 | 3,445,183 | $ | 30.37 | 8.7 | 489,563 | $ | 28.34 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
22,511,400 | 15,157,359 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
17
| Weighted | Aggregate | |||||||||||
| Number | Average | Intrinsic | ||||||||||
| of Options | Exercise Price | Value | ||||||||||
|
Outstanding at December 31, 2010
|
23,057,857 | $ | 13.35 | $ | 478,014 | |||||||
|
|
||||||||||||
|
Granted
|
1,401,308 | $ | 33.30 | |||||||||
|
Exercised
|
(1,830,942 | ) | $ | 9.85 | $ | 43,442 | ||||||
|
|
||||||||||||
|
Cancelled or expired
|
(116,823 | ) | $ | 20.92 | ||||||||
|
|
||||||||||||
|
Outstanding at June 30, 2011
|
22,511,400 | $ | 13.33 | $ | 479,184 | |||||||
|
|
||||||||||||
|
Options exercisable at June 30, 2011
|
15,157,359 | $ | 10.43 | $ | 366,593 | |||||||
|
|
||||||||||||
|
Options exercisable at December 31,
2010
|
14,820,447 | $ | 9.22 | $ | 368,466 | |||||||
|
|
||||||||||||
| Number | Weighted average grant | |||||||
| of shares | date fair value | |||||||
|
Outstanding at December 31, 2010
|
| $ | | |||||
|
Granted
|
146,664 | 33.30 | ||||||
|
Forfeited
|
(349 | ) | 33.30 | |||||
|
|
||||||||
|
Outstanding at June 30, 2011
|
146,315 | $ | 33.30 | |||||
|
|
||||||||
18
| For the Three Months Ended June 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Service cost
|
$ | 1,611 | $ | 1,397 | $ | | $ | | ||||||||
|
Interest cost
|
5,397 | 5,408 | 251 | 211 | ||||||||||||
|
Amortization of transition
obligation
|
| | | (42 | ) | |||||||||||
|
Expected return on plan assets
|
(6,434 | ) | (5,687 | ) | | | ||||||||||
|
Amortization of prior service cost
|
(201 | ) | (201 | ) | (36 | ) | (73 | ) | ||||||||
|
Amortization of net actuarial loss
|
1,406 | 1,622 | 163 | 229 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 1,779 | $ | 2,539 | $ | 378 | $ | 325 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 6,487 | $ | 5,546 | $ | 1,067 | $ | 1,298 | ||||||||
|
|
||||||||||||||||
| For the Six Months Ended June 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Service cost
|
$ | 3,181 | $ | 3,207 | $ | | $ | | ||||||||
|
Interest cost
|
10,838 | 10,683 | 502 | 531 | ||||||||||||
|
Expected return on plan assets
|
(12,899 | ) | (11,325 | ) | | | ||||||||||
|
Amortization of prior service
cost
|
(401 | ) | (401 | ) | (72 | ) | (73 | ) | ||||||||
|
Amortization of net actuarial
loss
|
2,815 | 3,033 | 326 | 367 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 3,534 | $ | 5,197 | $ | 756 | $ | 825 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 12,655 | $ | 9,711 | $ | 1,382 | $ | 2,053 | ||||||||
|
|
||||||||||||||||
19
20
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||||||||||
| June 30, 2011 | June 30, 2010 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 140,530 | $ | 186,750 | $ | 327,280 | $ | 134,289 | $ | 147,388 | $ | 281,677 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
49,053 | 82,132 | 131,185 | 48,652 | 66,348 | 115,000 | ||||||||||||||||||
|
Selling, general and administrative
|
23,345 | 32,564 | 55,909 | 19,439 | 23,199 | 42,638 | ||||||||||||||||||
|
Acquisition related liabilities adjustment
|
| (3,364 | ) | (3,364 | ) | | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
68,132 | 75,418 | 143,550 | 66,198 | 57,841 | 124,039 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
3,530 | 7,325 | 10,855 | 4,163 | 5,781 | 9,944 | ||||||||||||||||||
|
Amortization of intangible assets
|
36 | 8,841 | 8,877 | 37 | 6,983 | 7,020 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
64,566 | 59,252 | 123,818 | 61,998 | 45,077 | 107,075 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment (loss)/income
|
(10 | ) | 92 | |||||||||||||||||||||
|
Realized gain on securities, net
|
125 | 29 | ||||||||||||||||||||||
|
Interest expense
|
(14,885 | ) | (8,445 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
$ | 109,048 | $ | 98,751 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of fixed
assets and capital lease obligations
|
$ | 3,394 | $ | 12,219 | $ | 15,613 | $ | 1,500 | $ | 6,452 | $ | 7,952 | ||||||||||||
|
|
||||||||||||||||||||||||
| For the Six Months Ended | For the Six Months Ended | |||||||||||||||||||||||
| June 30, 2011 | June 30, 2010 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 281,073 | $ | 359,076 | $ | 640,149 | $ | 268,867 | $ | 288,964 | $ | 557,831 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
96,310 | 159,431 | 255,741 | 98,550 | 131,443 | 229,993 | ||||||||||||||||||
|
Selling, general and administrative
|
42,472 | 62,693 | 105,165 | 38,623 | 41,529 | 80,152 | ||||||||||||||||||
|
Acquisition related liabilities adjustment
|
| (3,364 | ) | (3,364 | ) | | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
142,291 | 140,316 | 282,607 | 131,694 | 115,992 | 247,686 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
7,848 | 14,312 | 22,160 | 8,486 | 11,387 | 19,873 | ||||||||||||||||||
|
Amortization of intangible assets
|
72 | 17,260 | 17,332 | 73 | 14,251 | 14,324 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
134,371 | 108,744 | 243,115 | 123,135 | 90,354 | 213,489 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment income
|
| 124 | ||||||||||||||||||||||
|
Realized gain on securities, net
|
487 | 61 | ||||||||||||||||||||||
|
Interest expense
|
(24,500 | ) | (16,911 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
$ | 219,102 | $ | 196,763 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of fixed
assets and capital lease obligations
|
$ | 6,789 | $ | 27,564 | $ | 34,353 | $ | 3,389 | $ | 13,451 | $ | 16,840 | ||||||||||||
|
|
||||||||||||||||||||||||
21
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Risk Assessment:
|
||||||||||||||||
|
Industry-standard insurance programs
|
$ | 92,389 | $ | 87,427 | $ | 185,246 | $ | 175,471 | ||||||||
|
Property-specific rating and underwriting
information
|
35,017 | 34,267 | 69,514 | 68,226 | ||||||||||||
|
Statistical agency and data services
|
7,633 | 7,190 | 15,375 | 14,369 | ||||||||||||
|
Actuarial services
|
5,491 | 5,405 | 10,938 | 10,801 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Risk Assessment
|
140,530 | 134,289 | 281,073 | 268,867 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Decision Analytics:
|
||||||||||||||||
|
Fraud identification and detection solutions
|
93,068 | 79,195 | 179,654 | 157,990 | ||||||||||||
|
Loss prediction solutions
|
55,405 | 39,779 | 108,346 | 76,707 | ||||||||||||
|
Loss quantification solutions
|
38,277 | 28,414 | 71,076 | 54,267 | ||||||||||||
|
|
||||||||||||||||
|
Total Decision Analytics
|
186,750 | 147,388 | 359,076 | 288,964 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 327,280 | $ | 281,677 | $ | 640,149 | $ | 557,831 | ||||||||
|
|
||||||||||||||||
22
23
24
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
| ASSETS | ||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 5,082 | $ | 18,404 | $ | 28,484 | $ | | $ | 51,970 | ||||||||||
|
Available-for-sale securities
|
| 5,351 | | | 5,351 | |||||||||||||||
|
Accounts receivable, net of allowance for doubtful
accounts of $3,829 (including amounts from related
parties of $727)
|
| 121,319 | 24,313 | | 145,632 | |||||||||||||||
|
Prepaid expenses
|
| 23,705 | 2,310 | | 26,015 | |||||||||||||||
|
Deferred income taxes, net
|
| 2,745 | 936 | | 3,681 | |||||||||||||||
|
Federal and foreign income taxes receivable
|
2,612 | 21,898 | 100 | | 24,610 | |||||||||||||||
|
State and local income taxes receivable
|
218 | 7,959 | 886 | | 9,063 | |||||||||||||||
|
Intercompany receivables
|
140,194 | 289,405 | 94,429 | (524,028 | ) | | ||||||||||||||
|
Other current assets
|
| 14,333 | 14,822 | | 29,155 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current assets
|
148,106 | 505,119 | 166,280 | (524,028 | ) | 295,477 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent assets:
|
||||||||||||||||||||
|
Fixed assets, net
|
| 90,985 | 16,660 | | 107,645 | |||||||||||||||
|
Intangible assets, net
|
| 89,190 | 152,140 | | 241,330 | |||||||||||||||
|
Goodwill
|
| 484,088 | 228,473 | | 712,561 | |||||||||||||||
|
Deferred income taxes, net
|
| 62,202 | | (41,225 | ) | 20,977 | ||||||||||||||
|
State income taxes receivable
|
| 1,773 | | | 1,773 | |||||||||||||||
|
Intercompany
note receivable
|
| 166,387 | | (166,387 | ) | | ||||||||||||||
|
Investment in subsidiaries
|
465,023 | 105,395 | | (570,418 | ) | | ||||||||||||||
|
Other assets
|
4,216 | 22,120 | 1,990 | | 28,326 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 617,345 | $ | 1,527,259 | $ | 565,543 | $ | (1,302,058 | ) | $ | 1,408,089 | |||||||||
|
|
||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS (DEFICIT)/EQUITY | ||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable and accrued liabilities
|
$ | 11,455 | $ | 79,696 | $ | 30,134 | $ | | $ | 121,285 | ||||||||||
|
Short-term debt and current portion of long-term debt
|
| 170,085 | 578 | | 170,663 | |||||||||||||||
|
Pension and postretirement benefits, current
|
| 4,663 | | | 4,663 | |||||||||||||||
|
Fees received in advance (including amounts from
related parties of $1,626)
|
| 192,829 | 22,160 | | 214,989 | |||||||||||||||
|
Intercompany payables
|
134,962 | 234,866 | 154,200 | (524,028 | ) | | ||||||||||||||
|
|
||||||||||||||||||||
|
Total current liabilities
|
146,417 | 682,139 | 207,072 | (524,028 | ) | 511,600 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent liabilities:
|
||||||||||||||||||||
|
Long-term debt
|
448,981 | 405,287 | 231 | | 854,499 | |||||||||||||||
|
Intercompany
note payable
|
166,387 | | | (166,387 | ) | | ||||||||||||||
|
Pension and postretirement benefits
|
| 106,198 | | | 106,198 | |||||||||||||||
|
Deferred income taxes, net
|
| | 41,225 | (41,225 | ) | | ||||||||||||||
|
Other liabilities
|
| 76,800 | 3,432 | | 80,232 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
761,785 | 1,270,424 | 251,960 | (731,640 | ) | 1,552,529 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total stockholders (deficit)/equity
|
(144,440 | ) | 256,835 | 313,583 | (570,418 | ) | (144,440 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and stockholders (deficit)/equity
|
$ | 617,345 | $ | 1,527,259 | $ | 565,543 | $ | (1,302,058 | ) | $ | 1,408,089 | |||||||||
|
|
||||||||||||||||||||
25
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 1 | $ | 31,576 | $ | 23,397 | $ | | $ | 54,974 | ||||||||||
|
Available-for-sale securities
|
| 5,653 | | | 5,653 | |||||||||||||||
|
Accounts receivable, net of allowance for doubtful accounts of $4,028
(including amounts from related parties of $515)
|
| 98,817 | 27,747 | | 126,564 | |||||||||||||||
|
Prepaid expenses
|
| 15,566 | 2,225 | | 17,791 | |||||||||||||||
|
Deferred income taxes, net
|
| 2,745 | 936 | | 3,681 | |||||||||||||||
|
Federal and foreign income taxes receivable
|
| 13,590 | 2,193 | | 15,783 | |||||||||||||||
|
State and local income taxes receivable
|
| 7,882 | 1,041 | | 8,923 | |||||||||||||||
|
Intercompany receivables
|
101,470 | 668,906 | 59,021 | (829,397 | ) | | ||||||||||||||
|
Other current assets
|
| 6,720 | 346 | | 7,066 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current assets
|
101,471 | 851,455 | 116,906 | (829,397 | ) | 240,435 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent assets:
|
||||||||||||||||||||
|
Fixed assets, net
|
| 78,928 | 14,481 | | 93,409 | |||||||||||||||
|
Intangible assets, net
|
| 75,307 | 124,922 | | 200,229 | |||||||||||||||
|
Goodwill
|
| 449,065 | 183,603 | | 632,668 | |||||||||||||||
|
Deferred income taxes, net
|
| 64,421 | | (42,542 | ) | 21,879 | ||||||||||||||
|
State income taxes receivable
|
| 1,773 | | | 1,773 | |||||||||||||||
|
Investment in subsidiaries
|
326,387 | 20,912 | | (347,299 | ) | | ||||||||||||||
|
Other assets
|
| 10,248 | 16,449 | | 26,697 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 427,858 | $ | 1,552,109 | $ | 456,361 | $ | (1,219,238 | ) | $ | 1,217,090 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND STOCKHOLDERS (DEFICIT)/EQUITY
|
||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable and accrued liabilities
|
$ | | $ | 95,425 | $ | 16,570 | $ | | $ | 111,995 | ||||||||||
|
Acquisition related liabilities
|
| | 3,500 | | 3,500 | |||||||||||||||
|
Short-term debt and current portion of long-term debt
|
| 437,457 | 260 | | 437,717 | |||||||||||||||
|
Pension and postretirement benefits, current
|
| 4,663 | | | 4,663 | |||||||||||||||
|
Fees received in advance (including amounts from related parties of $1,231)
|
| 137,521 | 25,486 | | 163,007 | |||||||||||||||
|
Intercompany payables
|
542,300 | 165,681 | 121,416 | (829,397 | ) | | ||||||||||||||
|
|
||||||||||||||||||||
|
Total current liabilities
|
542,300 | 840,747 | 167,232 | (829,397 | ) | 720,882 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent liabilities:
|
||||||||||||||||||||
|
Long-term debt
|
| 401,788 | 38 | | 401,826 | |||||||||||||||
|
Pension and postretirement benefits
|
| 118,611 | | | 118,611 | |||||||||||||||
|
Deferred income taxes, net
|
| | 42,542 | (42,542 | ) | | ||||||||||||||
|
Other liabilities
|
| 71,663 | 18,550 | | 90,213 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
542,300 | 1,432,809 | 228,362 | (871,939 | ) | 1,331,532 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total stockholders (deficit)/equity
|
(114,442 | ) | 119,300 | 227,999 | (347,299 | ) | (114,442 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and stockholders (deficit)/equity
|
$ | 427,858 | $ | 1,552,109 | $ | 456,361 | $ | (1,219,238 | ) | $ | 1,217,090 | |||||||||
|
|
||||||||||||||||||||
26
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 289,353 | $ | 43,842 | $ | (5,915 | ) | $ | 327,280 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 114,120 | 19,906 | (2,841 | ) | 131,185 | ||||||||||||||
|
Selling, general and administrative
|
| 45,936 | 13,047 | (3,074 | ) | 55,909 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 8,739 | 2,116 | | 10,855 | |||||||||||||||
|
Amortization of intangible assets
|
| 4,797 | 4,080 | | 8,877 | |||||||||||||||
|
Acquisition related liabilities adjustment
|
| (2,800 | ) | (564 | ) | | (3,364 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 170,792 | 38,585 | (5,915 | ) | 203,462 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income
|
| 118,561 | 5,257 | | 123,818 | |||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income/(loss)
|
| 1,457 | (38 | ) | (1,429 | ) | (10 | ) | ||||||||||||
|
Realized gain on securities, net
|
| 125 | | | 125 | |||||||||||||||
|
Interest expense
|
(7,681 | ) | (8,562 | ) | (71 | ) | 1,429 | (14,885 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
(7,681 | ) | (6,980 | ) | (109 | ) | | (14,770 | ) | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income of subsidiary
and income taxes
|
(7,681 | ) | 111,581 | 5,148 | | 109,048 | ||||||||||||||
|
Equity in net income of subsidiary
|
70,428 | 2,702 | | (73,130 | ) | | ||||||||||||||
|
Provision for income taxes
|
2,830 | (44,525 | ) | (1,776 | ) | | (43,471 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
$ | 65,577 | $ | 69,758 | $ | 3,372 | $ | (73,130 | ) | $ | 65,577 | |||||||||
|
|
||||||||||||||||||||
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 568,933 | $ | 78,964 | $ | (7,748 | ) | $ | 640,149 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 222,903 | 36,659 | (3,821 | ) | 255,741 | ||||||||||||||
|
Selling, general and administrative
|
| 82,414 | 26,678 | (3,927 | ) | 105,165 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 18,181 | 3,979 | | 22,160 | |||||||||||||||
|
Amortization of intangible assets
|
| 10,117 | 7,215 | | 17,332 | |||||||||||||||
|
Acquisition related liabilities adjustment
|
| (2,800 | ) | (564 | ) | | (3,364 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 330,815 | 73,967 | (7,748 | ) | 397,034 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income
|
| 238,118 | 4,997 | | 243,115 | |||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income/(loss)
|
| 1,471 | (42 | ) | (1,429 | ) | | |||||||||||||
|
Realized gain on securities, net
|
| 487 | | | 487 | |||||||||||||||
|
Interest expense
|
(7,681 | ) | (18,157 | ) | (91 | ) | 1,429 | (24,500 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
(7,681 | ) | (16,199 | ) | (133 | ) | | (24,013 | ) | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income of subsidiary and income taxes
|
(7,681 | ) | 221,919 | 4,864 | | 219,102 | ||||||||||||||
|
Equity in net income of subsidiary
|
136,304 | 1,614 | | (137,918 | ) | | ||||||||||||||
|
Provision for income taxes
|
2,830 | (88,078 | ) | (2,401 | ) | | (87,649 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
$ | 131,453 | $ | 135,455 | $ | 2,463 | $ | (137,918 | ) | $ | 131,453 | |||||||||
|
|
||||||||||||||||||||
27
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 268,209 | $ | 15,692 | (2,224 | ) | $ | 281,677 | ||||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 107,254 | 8,951 | (1,205 | ) | 115,000 | ||||||||||||||
|
Selling, general and administrative
|
| 37,182 | 6,203 | (747 | ) | 42,638 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 8,805 | 1,432 | (293 | ) | 9,944 | ||||||||||||||
|
Amortization of intangible assets
|
| 6,382 | 638 | | 7,020 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 159,623 | 17,224 | (2,245 | ) | 174,602 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income/(loss)
|
| 108,586 | (1,532 | ) | 21 | 107,075 | ||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income
|
| 71 | 61 | (40 | ) | 92 | ||||||||||||||
|
Realized gain on securities, net
|
| 29 | | | 29 | |||||||||||||||
|
Interest expense
|
| (8,427 | ) | (37 | ) | 19 | (8,445 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
| (8,327 | ) | 24 | (21 | ) | (8,324 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income/(loss) of
subsidiary and income taxes
|
| 100,259 | (1,508 | ) | | 98,751 | ||||||||||||||
|
Equity in net income/(loss) of subsidiary
|
58,404 | (1,065 | ) | | (57,339 | ) | | |||||||||||||
|
Provision for income taxes
|
| (40,790 | ) | 443 | | (40,347 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net income/(loss)
|
$ | 58,404 | $ | 58,404 | $ | (1,065 | ) | (57,339 | ) | $ | 58,404 | |||||||||
|
|
||||||||||||||||||||
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 531,899 | $ | 29,155 | $ | (3,223 | ) | $ | 557,831 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 213,330 | 18,316 | (1,653 | ) | 229,993 | ||||||||||||||
|
Selling, general and administrative
|
| 71,138 | 9,849 | (835 | ) | 80,152 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 17,794 | 2,814 | (735 | ) | 19,873 | ||||||||||||||
|
Amortization of intangible assets
|
| 12,999 | 1,325 | | 14,324 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 315,261 | 32,304 | (3,223 | ) | 344,342 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income/(loss)
|
| 216,638 | (3,149 | ) | | 213,489 | ||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income
|
| 91 | 73 | (40 | ) | 124 | ||||||||||||||
|
Realized gain on securities, net
|
| 61 | | | 61 | |||||||||||||||
|
Interest expense
|
| (16,885 | ) | (66 | ) | 40 | (16,911 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
| (16,733 | ) | 7 | | (16,726 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income/(loss) of
subsidiary and income taxes
|
| 199,905 | (3,142 | ) | | 196,763 | ||||||||||||||
|
Equity in net income/(loss) of subsidiary
|
113,779 | (2,263 | ) | | (111,516 | ) | | |||||||||||||
|
Provision for income taxes
|
| (83,863 | ) | 879 | | (82,984 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net income/(loss)
|
$ | 113,779 | $ | 113,779 | $ | (2,263 | ) | $ | (111,516 | ) | $ | 113,779 | ||||||||
|
|
||||||||||||||||||||
28
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net cash provided by operating activities
|
$ | | $ | 173,935 | $ | 13,152 | $ | | $ | 187,087 | ||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||||||
|
Acquisitions, net of cash acquired of $590
|
| (121,721 | ) | | | (121,721 | ) | |||||||||||||
|
Earnout payments
|
| | (3,500 | ) | | (3,500 | ) | |||||||||||||
|
Escrow funding associated with acquisitions
|
| (19,560 | ) | | | (19,560 | ) | |||||||||||||
|
Advances provided to other subsidiaries
|
| | (31,996 | ) | 31,996 | | ||||||||||||||
|
Repayments
received from other subsidiaries
|
| 152,769 | | (152,769 | ) | | ||||||||||||||
|
Proceeds from repayment of intercompany note receivable
|
| 440,950 | | (440,950 | ) | | ||||||||||||||
|
Purchases of available-for-sale securities
|
| (1,338) | | | (1,338) | |||||||||||||||
|
Proceeds from sales and maturities of available-for-sale securities
|
| 1,704 | | | 1,704 | |||||||||||||||
|
Purchases of fixed assets
|
| (23,189 | ) | (4,982 | ) | | (28,171 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net cash
provided by/(used in) investing activities
|
| 429,615 | (40,478 | ) | (561,723 | ) | (172,586 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Proceeds
from issuance of long-term debt, net of original issue discount
|
448,956 | | | | 448,956 | |||||||||||||||
|
Repayment of short-term debt refinanced on a long-term basis
|
| (295,000 | ) | | | (295,000 | ) | |||||||||||||
|
Proceeds/(repayments)
of short-term debt, net
|
| 73,114 | (195 | ) | | 72,919 | ||||||||||||||
|
Repurchase of Verisk Class A common stock
|
| (214,021 | ) | | | (214,021 | ) | |||||||||||||
|
Repayment of current portion of long-term debt
|
| (50,000 | ) | | | (50,000 | ) | |||||||||||||
|
Repayments
of advances to other subsidiaries
|
| (152,769 | ) | | 152,769 | | ||||||||||||||
|
Repayment of
intercompany note payable
|
(440,950 | ) | | | 440,950 | | ||||||||||||||
|
Advances received from other subsidiaries
|
| | 31,996 | (31,996 | ) | | ||||||||||||||
|
Payment of debt issuance cost
|
(2,925 | ) | (1,509 | ) | | | (4,434 | ) | ||||||||||||
|
Excess tax
benefits from exercised stock options
|
| 5,470 | | | 5,470 | |||||||||||||||
|
Proceeds
from stock options exercised
|
| 18,032 | | | 18,032 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net cash
provided by/(used in) financing activities
|
5,081 | (616,683 | ) | 31,801 | 561,723 | (18,078 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate changes
|
| (39 | ) | 612 | | 573 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase/(decrease) in cash and cash equivalents
|
5,081 | (13,172 | ) | 5,087 | | (3,004 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, beginning of period
|
1 | 31,576 | 23,397 | | 54,974 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 5,082 | $ | 18,404 | $ | 28,484 | | $ | 51,970 | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Supplemental disclosures:
|
||||||||||||||||||||
|
Increase in intercompany balances
from the purchase of treasury stock
by Verisk funded directly by ISO
|
$ | 214,021 | $ | 214,021 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase in intercompany balances
from proceeds received by ISO related
to issuance of Verisk common stock
from options exercised
|
$ | 18,032 | $ | 18,032 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Issuance of intercompany note
payable/(receivable) from amounts previously recorded as intercompany
payables/(receivables)
|
$ | 615,000 | $ | (615,000 | ) | $ | | $ | | $ | | |||||||||
|
|
||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
For The Six Months Ended June 30, 2010 |
||||||||||||||||||||
|
|
||||||||||||||||||||
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Net cash provided by/(used in) operating activities
|
$ | | $ | 180,463 | $ | (7,429 | ) | $ | | $ | 173,034 | |||||||||
|
|
||||||||||||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||||||
|
Acquisitions, net of cash acquired of $1,556
|
| (6,386 | ) | | | (6,386 | ) | |||||||||||||
|
Proceeds from release of acquisition related escrows
|
| 274 | 9 | | 283 | |||||||||||||||
|
Escrow funding associated with acquisitions
|
| (1,500 | ) | | | (1,500 | ) | |||||||||||||
|
Advances provided to other subsidiaries
|
| (14,905 | ) | (291 | ) | 15,196 | | |||||||||||||
|
Purchases of available-for-sale securities
|
| (262 | ) | | | (262 | ) | |||||||||||||
|
Proceeds from sales and maturities of available-for-sale securities
|
| 511 | | | 511 | |||||||||||||||
|
Purchases of fixed assets
|
| (13,037 | ) | (2,533 | ) | | (15,570 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net cash used in investing activities
|
| (35,305 | ) | (2,815 | ) | 15,196 | (22,924 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Repayments of short-term debt, net
|
| (64,049 | ) | (20 | ) | | (64,069 | ) | ||||||||||||
|
Repurchase of Verisk Class A common stock
|
| (62,266 | ) | | | (62,266 | ) | |||||||||||||
|
Net share settlement of taxes upon exercise of stock options
|
| (15,051 | ) | | | (15,051 | ) | |||||||||||||
|
Advance received from other subsidiaries
|
| 5,806 | 9,390 | (15,196 | ) | | ||||||||||||||
|
Excess tax benefits from exercised stock options
|
| 10,036 | | | 10,036 | |||||||||||||||
|
Proceeds from stock options exercised
|
| 16,733 | | | 16,733 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net cash (used in)/provided by financing activities
|
| (108,791 | ) | 9,370 | (15,196 | ) | (114,617 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate changes
|
| 50 | (243 | ) | | (193 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase/(decrease) in cash and cash equivalents
|
| 36,417 | (1,117 | ) | | 35,300 | ||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, beginning of period
|
1 | 51,005 | 20,521 | | 71,527 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 1 | $ | 87,422 | $ | 19,404 | | $ | 106,827 | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Supplemental disclosure:
|
||||||||||||||||||||
|
Increase in intercompany balances from the purchase of treasury stock by Verisk funded directly by ISO
|
$ | 62,266 | $ | 62,266 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase in intercompany balances from proceeds received by ISO related to issuance of Verisk common
stock from options exercised
|
$ | 16,733 | $ | 16,733 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
29
| Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations
|
30
31
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
ESOP costs by contribution type:
|
||||||||||||||||
|
401(k) matching contribution
expense
|
$ | 2,771 | $ | 2,495 | $ | 5,426 | $ | 4,848 | ||||||||
|
Profit sharing contribution expense
|
526 | 384 | 982 | 881 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 3,297 | $ | 2,879 | $ | 6,408 | $ | 5,729 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
ESOP costs by segment:
|
||||||||||||||||
|
Risk Assessment ESOP costs
|
$ | 1,840 | $ | 1,688 | $ | 3,588 | $ | 3,415 | ||||||||
|
Decision Analytics ESOP costs
|
1,457 | 1,191 | 2,820 | 2,314 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 3,297 | $ | 2,879 | $ | 6,408 | $ | 5,729 | ||||||||
|
|
||||||||||||||||
32
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
| (In thousands, except for share and per share data) | ||||||||||||||||||||||||
|
Statement of income data:
|
||||||||||||||||||||||||
|
Revenues :
|
||||||||||||||||||||||||
|
Risk Assessment revenues
|
$ | 140,530 | $ | 134,289 | 4.6 | % | $ | 281,073 | $ | 268,867 | 4.5 | % | ||||||||||||
|
Decision Analytics revenues
|
186,750 | 147,388 | 26.7 | % | 359,076 | 288,964 | 24.3 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
327,280 | 281,677 | 16.2 | % | 640,149 | 557,831 | 14.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
131,185 | 115,000 | 14.1 | % | 255,741 | 229,993 | 11.2 | % | ||||||||||||||||
|
Selling, general and administrative
|
55,909 | 42,638 | 31.1 | % | 105,165 | 80,152 | 31.2 | % | ||||||||||||||||
|
Depreciation and amortization of fixed assets
|
10,855 | 9,944 | 9.2 | % | 22,160 | 19,873 | 11.5 | % | ||||||||||||||||
|
Amortization of intangible assets
|
8,877 | 7,020 | 26.5 | % | 17,332 | 14,324 | 21.0 | % | ||||||||||||||||
|
Acquisition related liabilities adjustment
|
(3,364 | ) | | N/A | (3,364 | ) | | N/A | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total expenses
|
203,462 | 174,602 | 16.5 | % | 397,034 | 344,342 | 15.3 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
123,818 | 107,075 | 15.6 | % | 243,115 | 213,489 | 13.9 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||||||
|
Investment (loss)/income
|
(10 | ) | 92 | (110.9 | )% | | 124 | (100.0 | )% | |||||||||||||||
|
Realized gain on securities, net
|
125 | 29 | 331.0 | % | 487 | 61 | 698.4 | % | ||||||||||||||||
|
Interest expense
|
(14,885 | ) | (8,445 | ) | 76.3 | % | (24,500 | ) | (16,911 | ) | 44.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total other expense, net
|
(14,770 | ) | (8,324 | ) | 77.4 | % | (24,013 | ) | (16,726 | ) | 43.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
109,048 | 98,751 | 10.4 | % | 219,102 | 196,763 | 11.4 | % | ||||||||||||||||
|
Provision for income taxes
|
(43,471 | ) | (40,347 | ) | 7.7 | % | (87,649 | ) | (82,984 | ) | 5.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
$ | 65,577 | $ | 58,404 | 12.3 | % | $ | 131,453 | $ | 113,779 | 15.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Basic net income per share
|
$ | 0.39 | $ | 0.32 | 21.9 | % | $ | 0.78 | $ | 0.63 | 23.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted net income per share
|
$ | 0.38 | $ | 0.31 | 22.6 | % | $ | 0.75 | $ | 0.60 | 25.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||||||||||
|
Basic
|
166,960,806 | 180,492,106 | (7.5) | % | 167,995,517 | 180,272,828 | (6.8) | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted
|
174,634,046 | 189,541,893 | (7.9) | % | 175,799,120 | 189,498,324 | (7.2) | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
| The financial operating data below sets forth the information we believe is useful for investors in evaluating our overall financial performance: | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Other data:
|
||||||||||||||||||||||||
|
EBITDA (1):
|
||||||||||||||||||||||||
|
Risk Assessment EBITDA
|
$ | 68,132 | $ | 66,198 | 2.9 | % | $ | 142,291 | $ | 131,694 | 8.0 | % | ||||||||||||
|
Decision Analytics EBITDA
|
75,418 | 57,841 | 30.4 | % | 140,316 | 115,992 | 21.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 143,550 | $ | 124,039 | 15.7 | % | $ | 282,607 | $ | 247,686 | 14.1 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
The following is a reconciliation of net income to EBITDA:
|
||||||||||||||||||||||||
|
Net income
|
$ | 65,577 | $ | 58,404 | 12.3 | % | $ | 131,453 | $ | 113,779 | 15.5 | % | ||||||||||||
|
Depreciation and amortization
|
19,732 | 16,964 | 16.3 | % | 39,492 | 34,197 | 15.5 | % | ||||||||||||||||
|
Investment income and realized gain on securities, net
|
(115 | ) | (121 | ) | (5.0) | % | (487 | ) | (185 | ) | 163.2 | % | ||||||||||||
|
Interest expense
|
14,885 | 8,445 | 76.3 | % | 24,500 | 16,911 | 44.9 | % | ||||||||||||||||
|
Provision for income taxes
|
43,471 | 40,347 | 7.7 | % | 87,649 | 82,984 | 5.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 143,550 | $ | 124,039 | 15.7 | % | $ | 282,607 | $ | 247,686 | 14.1 | % | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) |
EBITDA is the financial measure which management uses to evaluate the performance of
our segments. EBITDA is defined as net income before investment (loss)/income and realized
gain on securities, net, interest expense, provision for income taxes, and
depreciation and amortization of fixed and intangible assets. Beginning 2011, our EBITDA
includes acquisition related liabilities adjustment for all periods presented. In addition, this Managements Discussion and Analysis
includes references to EBITDA margin, which is computed as EBITDA divided by revenues. See
Note 12 of our condensed consolidated financial statements included in this Form 10-Q filing.
|
33
| |
EBITDA does not reflect our cash expenditures, or future requirements for
capital expenditures or contractual commitments;
|
||
| |
EBITDA does not reflect changes in, or cash requirements 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.
|
34
35
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Industry-standard insurance programs
|
$ | 92,389 | $ | 87,427 | 5.7 | % | $ | 185,246 | $ | 175,471 | 5.6 | % | ||||||||||||
|
Property-specific rating and
underwriting information
|
35,017 | 34,267 | 2.2 | % | 69,514 | 68,226 | 1.9 | % | ||||||||||||||||
|
Statistical agency and data services
|
7,633 | 7,190 | 6.2 | % | 15,375 | 14,369 | 7.0 | % | ||||||||||||||||
|
Actuarial services
|
5,491 | 5,405 | 1.6 | % | 10,938 | 10,801 | 1.3 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Risk Assessment
|
$ | 140,530 | $ | 134,289 | 4.6 | % | $ | 281,073 | $ | 268,867 | 4.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
36
37
| Three Months Ended June 30, | Percentage | Six Months Ended June 30, | Percentage | |||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Fraud identification and
detection solutions
|
$ | 93,068 | $ | 79,195 | 17.5 | % | $ | 179,654 | $ | 157,990 | 13.7 | % | ||||||||||||
|
Loss prediction solutions
|
55,405 | 39,779 | 39.3 | % | 108,346 | 76,707 | 41.2 | % | ||||||||||||||||
|
Loss quantification solutions
|
38,277 | 28,414 | 34.7 | % | 71,076 | 54,267 | 31.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Decision Analytics
|
$ | 186,750 | $ | 147,388 | 26.7 | % | $ | 359,076 | $ | 288,964 | 24.3 | % | ||||||||||||
|
|
||||||||||||||||||||||||
38
39
| For the Six Months Ended June 30, | ||||||||
| 2011 | 2010 | |||||||
| (In thousands) | ||||||||
|
Net cash provided by operating activities
|
$ | 187,087 | $ | 173,034 | ||||
|
Net cash used in investing activities
|
$ | (172,586 | ) | $ | (22,924 | ) | ||
|
Net cash used in financing activities
|
$ | (18,078 | ) | $ | (114,617 | ) | ||
40
| Item 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
| Item 4. |
Controls and Procedures
|
41
| Item 1. |
Legal Proceedings
|
| Item 1A. |
Risk Factors
|
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
| Approximate Dollar | ||||||||||||||||
| Total Number of | Value of Shares that | |||||||||||||||
| Shares Purchased | May Yet Be | |||||||||||||||
| Total Number | Average | as Part of Publicly | Purchased Under the | |||||||||||||
| of Shares | Price Paid | Announced Plans | Plans or Programs | |||||||||||||
| Period | Purchased | per Share | or Programs | (in thousands) | ||||||||||||
|
April 1, 2011 through April 30,
2011
|
997,951 | $ | 33.06 | 997,951 | $ | 131,117 | ||||||||||
|
May 1, 2011 through May 31, 2011
|
1,409,663 | $ | 34.01 | 1,409,663 | $ | 83,172 | ||||||||||
|
June 1, 2011 through June 30, 2011
|
1,848,016 | $ | 33.94 | 1,848,016 | $ | 20,441 | ||||||||||
|
|
||||||||||||||||
|
Total
|
4,255,630 | $ | 33.76 | 4,255,630 | ||||||||||||
|
|
||||||||||||||||
| Item 3. |
Defaults Upon Senior Securities
|
| Item 4. |
(Removed and Reserved)
|
| Item 5. |
Other Information
|
| Item 6. |
Exhibits
|
42
|
Verisk Analytics, Inc.
(Registrant) |
||||||
|
|
||||||
|
|
by: | /s/Mark V. Anquillare | ||||
|
Date: August 2, 2011
|
|
|||||
|
|
Executive Vice President and Chief Financial Officer | |||||
|
|
(Principal Financial Officer and Duly Authorized Officer) | |||||
43
| 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.
|
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 |
|---|