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 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 | 163,540,097 |
| Page Number | ||||||||
|
|
||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 6 | ||||||||
|
|
||||||||
| 7 | ||||||||
|
|
||||||||
| 33 | ||||||||
|
|
||||||||
| 46 | ||||||||
|
|
||||||||
| 46 | ||||||||
|
|
||||||||
|
|
||||||||
| 46 | ||||||||
|
|
||||||||
| 46 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 47 | ||||||||
|
|
||||||||
| 48 | ||||||||
|
|
||||||||
| Exhibit 31.1 | ||||||||
| Exhibit 31.2 | ||||||||
| Exhibit 32.1 | ||||||||
| EX-101 INSTANCE DOCUMENT | ||||||||
| EX-101 SCHEMA DOCUMENT | ||||||||
| EX-101 CALCULATION LINKBASE DOCUMENT | ||||||||
| EX-101 LABELS LINKBASE DOCUMENT | ||||||||
| EX-101 PRESENTATION LINKBASE DOCUMENT | ||||||||
| EX-101 DEFINITION LINKBASE DOCUMENT | ||||||||
| Item 1. |
Financial Statements
|
| 2011 | ||||||||
| unaudited | 2010 | |||||||
| (In thousands, except for share and per share data) | ||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 52,846 | $ | 54,974 | ||||
|
Available-for-sale securities
|
4,828 | 5,653 | ||||||
|
Accounts receivable, net of allowance for doubtful accounts of $4,432 and $4,028 (including amounts from related parties of $471 and $515, respectively) (1)
|
152,803 | 126,564 | ||||||
|
Prepaid expenses
|
23,591 | 17,791 | ||||||
|
Deferred income taxes, net
|
3,681 | 3,681 | ||||||
|
Federal and foreign income taxes receivable
|
2,141 | 15,783 | ||||||
|
State and local income taxes receivable
|
3,606 | 8,923 | ||||||
|
Other current assets
|
28,268 | 7,066 | ||||||
|
|
||||||||
|
Total current assets
|
271,764 | 240,435 | ||||||
|
|
||||||||
|
Noncurrent assets:
|
||||||||
|
Fixed assets, net
|
110,328 | 93,409 | ||||||
|
Intangible assets, net
|
232,533 | 200,229 | ||||||
|
Goodwill
|
712,561 | 632,668 | ||||||
|
Deferred income taxes, net
|
23,340 | 21,879 | ||||||
|
State income taxes receivable
|
1,708 | 1,773 | ||||||
|
Other assets
|
27,699 | 26,697 | ||||||
|
|
||||||||
|
Total assets
|
$ | 1,379,933 | $ | 1,217,090 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS DEFICIT
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 146,358 | $ | 111,995 | ||||
|
Acquisition related liabilities
|
| 3,500 | ||||||
|
Short-term debt and current portion of long-term debt
|
165,670 | 437,717 | ||||||
|
Pension and postretirement benefits, current
|
4,663 | 4,663 | ||||||
|
Fees received in advance (including amounts from related parties of $1,329 and $1,231, respectively) (1)
|
189,310 | 163,007 | ||||||
|
|
||||||||
|
Total current liabilities
|
506,001 | 720,882 | ||||||
|
|
||||||||
|
Noncurrent liabilities:
|
||||||||
|
Long-term debt
|
853,580 | 401,826 | ||||||
|
Pension benefits
|
78,090 | 95,528 | ||||||
|
Postretirement benefits
|
21,329 | 23,083 | ||||||
|
Other liabilities
|
79,806 | 90,213 | ||||||
|
|
||||||||
|
Total liabilities
|
1,538,806 | 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 148,621,259 and 143,067,924
outstanding as of September 30, 2011 and December 31, 2010, respectively
|
88 | 39 | ||||||
|
Verisk
Class B (Series 1) common stock, $.001 par value; 0 and 400,000,000 shares authorized; 0 and 198,327,962 shares issued and 0 and 12,225,480 outstanding as
of September 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
September 30, 2011 and December 31, 2010, respectively
|
49 | 49 | ||||||
|
Unearned KSOP contributions
|
(779 | ) | (988 | ) | ||||
|
Additional paid-in capital
|
837,473 | 754,708 | ||||||
|
Treasury stock, at cost, 380,610,439 and 372,107,352 shares as of September 30, 2011 and December 31, 2010, respectively
|
(1,438,315 | ) | (1,106,321 | ) | ||||
|
Retained earnings
|
496,267 | 293,827 | ||||||
|
Accumulated other comprehensive losses
|
(53,656 | ) | (55,803 | ) | ||||
|
|
||||||||
|
Total stockholders deficit
|
(158,873 | ) | (114,442 | ) | ||||
|
|
||||||||
|
Total liabilities and stockholders deficit
|
$ | 1,379,933 | $ | 1,217,090 | ||||
|
|
||||||||
| (1) |
See Note 13. Related Parties for further information.
|
3
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In thousands, except for share and per share data) | ||||||||||||||||
|
Revenues (including amounts from related parties of $4,699
and $14,789 for the three months ended September 30, 2011
and 2010 and $13,882 and $45,202 for the nine months ended
September 30, 2011 and 2010, respectively) (1)
|
$ | 340,098 | $ | 287,354 | $ | 980,247 | $ | 845,185 | ||||||||
|
|
||||||||||||||||
|
Expenses:
|
||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
137,619 | 117,005 | 393,360 | 346,998 | ||||||||||||
|
Selling, general and administrative
|
51,475 | 40,982 | 156,640 | 121,134 | ||||||||||||
|
Depreciation and amortization of fixed assets
|
10,798 | 10,035 | 32,958 | 29,908 | ||||||||||||
|
Amortization of intangible assets
|
8,797 | 6,158 | 26,129 | 20,482 | ||||||||||||
|
Acquisition related liabilities adjustment
|
| (544 | ) | (3,364 | ) | (544 | ) | |||||||||
|
|
||||||||||||||||
|
Total expenses
|
208,689 | 173,636 | 605,723 | 517,978 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating income
|
131,409 | 113,718 | 374,524 | 327,207 | ||||||||||||
|
|
||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||
|
Investment income
|
99 | 59 | 99 | 183 | ||||||||||||
|
Realized (loss)/gain on securities, net
|
(86 | ) | 9 | 401 | 70 | |||||||||||
|
Interest expense
|
(14,593 | ) | (8,484 | ) | (39,093 | ) | (25,395 | ) | ||||||||
|
|
||||||||||||||||
|
Total other expense, net
|
(14,580 | ) | (8,416 | ) | (38,593 | ) | (25,142 | ) | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Income before income taxes
|
116,829 | 105,302 | 335,931 | 302,065 | ||||||||||||
|
Provision for income taxes
|
(45,842 | ) | (42,422 | ) | (133,491 | ) | (125,406 | ) | ||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 70,987 | $ | 62,880 | $ | 202,440 | $ | 176,659 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic net income per share of Class A and Class B:
|
$ | 0.43 | $ | 0.35 | $ | 1.21 | $ | 0.98 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted net income per share of Class A and Class B:
|
$ | 0.41 | $ | 0.34 | $ | 1.16 | $ | 0.94 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
164,195,325 | 178,687,236 | 166,728,786 | 179,744,297 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted
|
171,169,658 | 187,188,667 | 174,255,965 | 188,728,438 | ||||||||||||
|
|
||||||||||||||||
| (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 | Losses | 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
|
| | | | | | | 202,440 | | 202,440 | ||||||||||||||||||||||||||||||
|
Other comprehensive income
|
| | | | | | | | 2,147 | 2,147 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Comprehensive income
|
204,587 | |||||||||||||||||||||||||||||||||||||||
|
Conversion of Class B-1
common stock (Note 1)
|
198,327,962 | (198,327,962 | ) | | | | | | | | | |||||||||||||||||||||||||||||
|
Treasury stock acquired -
Class A (10,215,240
shares)
|
| | | | | | (340,101 | ) | | | (340,101 | ) | ||||||||||||||||||||||||||||
|
KSOP shares earned
|
| | | | 209 | 9,421 | | | | 9,630 | ||||||||||||||||||||||||||||||
|
Stock options exercised
(including tax benefit of
$35,643)
|
1,830,942 | | | 2 | | 55,980 | 8,096 | | | 64,078 | ||||||||||||||||||||||||||||||
|
Stock-based compensation
|
| | | | | 17,288 | | | | 17,288 | ||||||||||||||||||||||||||||||
|
Other stock issuances
|
| | | | | 76 | 11 | | | 87 | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Balance, September 30, 2011
|
350,338,030 | | 193,665,008 | $ | 137 | $ | (779 | ) | $ | 837,473 | $ | (1,438,315 | ) | $ | 496,267 | $ | (53,656 | ) | $ | (158,873 | ) | |||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
5
| 2011 | 2010 | |||||||
| (In thousands) | ||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 202,440 | $ | 176,659 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization of fixed assets
|
32,958 | 29,908 | ||||||
|
Amortization of intangible assets
|
26,129 | 20,482 | ||||||
|
Amortization of debt issuance costs
|
1,155 | 1,156 | ||||||
|
Amortization of debt original issue discount
|
51 | | ||||||
|
Allowance for doubtful accounts
|
852 | 562 | ||||||
|
KSOP compensation expense
|
9,630 | 8,651 | ||||||
|
Stock-based compensation
|
17,288 | 15,990 | ||||||
|
Non-cash charges associated with performance based appreciation awards
|
627 | 515 | ||||||
|
Acquisition related liabilities adjustment
|
(3,364 | ) | (544 | ) | ||||
|
Realized gain on securities, net
|
(401 | ) | (70 | ) | ||||
|
Deferred income taxes
|
(2,083 | ) | (1,893 | ) | ||||
|
Other operating
|
133 | 183 | ||||||
|
Loss on disposal of assets
|
635 | 81 | ||||||
|
Excess tax benefits from exercised stock options
|
(5,470 | ) | (15,083 | ) | ||||
|
|
||||||||
|
Changes in assets and liabilities, net of effects from acquisitions:
|
||||||||
|
Accounts receivable
|
(24,445 | ) | (40,654 | ) | ||||
|
Prepaid expenses and other assets
|
(3,229 | ) | (1,331 | ) | ||||
|
Federal and foreign income taxes
|
48,925 | 27,005 | ||||||
|
State and local income taxes
|
5,382 | 2,768 | ||||||
|
Accounts payable and accrued liabilities
|
12,509 | (3,255 | ) | |||||
|
Fees received in advance
|
24,841 | 29,551 | ||||||
|
Other liabilities
|
(20,809 | ) | (8,874 | ) | ||||
|
|
||||||||
|
Net cash provided by operating activities
|
323,754 | 241,807 | ||||||
|
|
||||||||
|
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
|
(1,422 | ) | (324 | ) | ||||
|
Proceeds from sales and maturities of available-for-sale securities
|
1,722 | 645 | ||||||
|
Purchases of fixed assets
|
(41,925 | ) | (22,206 | ) | ||||
|
|
||||||||
|
Net cash used in investing activities
|
(186,406 | ) | (29,488 | ) | ||||
|
|
||||||||
|
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 | ) | | |||||
|
Repurchase of Verisk Class A common stock
|
(340,122 | ) | (129,762 | ) | ||||
|
Repayment of current portion of long-term debt
|
(125,000 | ) | | |||||
|
Proceeds from issuance of short-term debt with original maturities of three
months or greater
|
120,000 | | ||||||
|
Proceeds/(repayments) of short-term debt, net
|
22,311 | (65,230 | ) | |||||
|
Payment of debt issuance cost
|
(4,542 | ) | (1,781 | ) | ||||
|
Net share settlement of taxes upon exercise of stock options
|
| (15,051 | ) | |||||
|
Excess tax benefits from exercised stock options
|
5,470 | 15,083 | ||||||
|
Proceeds from stock options exercised
|
28,433 | 20,161 | ||||||
|
|
||||||||
|
Net cash used in financing activities
|
(139,494 | ) | (176,580 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Effect of exchange rate changes
|
18 | (11 | ) | |||||
|
|
||||||||
|
|
||||||||
|
(Decrease)/Increase in cash and cash equivalents
|
(2,128 | ) | 35,728 | |||||
|
|
||||||||
|
Cash and cash equivalents, beginning of period
|
54,974 | 71,527 | ||||||
|
|
||||||||
|
Cash and cash equivalents, end of period
|
$ | 52,846 | $ | 107,255 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental disclosures:
|
||||||||
|
Taxes paid
|
$ | 82,526 | $ | 96,745 | ||||
|
|
||||||||
|
|
||||||||
|
Interest paid
|
$ | 25,876 | $ | 24,351 | ||||
|
|
||||||||
|
|
||||||||
|
Non-cash investing and financing activities:
|
||||||||
|
Repurchase of Verisk Class A common stock included in accounts payable and
accrued liabilities
|
$ | 2,244 | $ | 5,808 | ||||
|
|
||||||||
|
|
||||||||
|
Deferred tax asset/(liability) established on date of acquisition
|
$ | 1,280 | $ | (349 | ) | |||
|
|
||||||||
|
|
||||||||
|
Capital lease obligations
|
$ | 7,683 | $ | 1,265 | ||||
|
|
||||||||
|
|
||||||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$ | 778 | $ | 743 | ||||
|
|
||||||||
|
|
||||||||
|
Increase in goodwill due to acquisition related escrow distributions
|
$ | | $ | 6,996 | ||||
|
|
||||||||
|
|
||||||||
|
Accrual of acquisition related liabilities
|
$ | | $ | 2,000 | ||||
|
|
||||||||
6
7
| Gross | Gross | |||||||||||||||
| Adjusted | Unrealized | Unrealized | ||||||||||||||
| Cost | Gains | Losses | Fair Value | |||||||||||||
|
September 30, 2011
|
||||||||||||||||
|
Registered investment companies
|
$ | 4,499 | $ | 323 | $ | | $ | 4,822 | ||||||||
|
Equity securities
|
14 | | (8 | ) | 6 | |||||||||||
|
|
||||||||||||||||
|
Total available-for-sale
securities
|
$ | 4,513 | $ | 323 | $ | (8 | ) | $ | 4,828 | |||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
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 | |||||||
|
|
||||||||||||||||
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 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) | |||||||||||||
|
September 30, 2011
|
||||||||||||||||
|
Cash equivalents money-market funds
|
$ | 289 | $ | | $ | 289 | $ | | ||||||||
|
Registered investment companies (1)
|
$ | 4,822 | $ | 4,822 | $ | | $ | | ||||||||
|
Equity securities (1)
|
$ | 6 | $ | 6 | $ | | $ | | ||||||||
|
|
||||||||||||||||
|
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 sheets. Subsequent changes in the fair value of contingent
consideration are recorded in the statement of operations.
|
9
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| September 30, 2011 | September 30, 2010 | September 30, 2011 | September 30, 2010 | |||||||||||||
|
Beginning balance
|
$ | | $ | 3,853 | $ | 3,337 | $ | 3,344 | ||||||||
|
Acquisitions (1)
|
| | | 491 | ||||||||||||
|
Acquisition related liabilities adjustment
(1)
|
| (544 | ) | (3,364 | ) | (544 | ) | |||||||||
|
Accretion on acquisition related liabilities
|
| 14 | 27 | 32 | ||||||||||||
|
|
||||||||||||||||
|
Ending balance
|
$ | | $ | 3,323 | $ | | $ | 3,323 | ||||||||
|
|
||||||||||||||||
| (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 Other Liabilities on the
condensed consolidated balance sheets. Subsequent changes in the fair value of contingent
consideration is recorded in the statement of operations. See Note 6 for condensed further
information regarding the acquisition related liabilities adjustment
associated with D2 Hawkeye, Inc., Strategic Analytics, Inc. and TierMed.
|
|
Risk
Assessment |
Decision
Analytics |
Total | ||||||||||
|
Goodwill at December 31,
2010 (1)
|
$ | 27,908 | $ | 604,760 | $ | 632,668 | ||||||
|
Current year acquisitions
|
| 79,893 | 79,893 | |||||||||
|
|
||||||||||||
|
Goodwill at September 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 January 1, 2010.
|
10
| Weighted | ||||||||||||||||
| Average | Accumulated | |||||||||||||||
| Useful Life | Cost | Amortization | Net | |||||||||||||
|
September 30, 2011
|
||||||||||||||||
|
Technology-based
|
7 years | $ | 234,755 | $ | (150,718 | ) | $ | 84,037 | ||||||||
|
Marketing-related
|
5 years | 48,103 | (32,167 | ) | 15,936 | |||||||||||
|
Contract-based
|
6 years | 6,555 | (6,433 | ) | 122 | |||||||||||
|
Customer-related
|
13 years | 172,236 | (39,798 | ) | 132,438 | |||||||||||
|
|
||||||||||||||||
|
Total intangible
assets
|
$ | 461,649 | $ | (229,116 | ) | $ | 232,533 | |||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
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
|
$ | 8,652 | ||
|
2012
|
33,927 | |||
|
2013
|
28,414 | |||
|
2014
|
21,288 | |||
|
2015
|
21,063 | |||
|
2016-Thereafter
|
119,189 | |||
|
|
||||
|
|
$ | 232,533 | ||
|
|
||||
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 | September 30, | December 31, | |||||||||||
| Date | Date | 2011 | 2010 | |||||||||||
|
Short-term debt and current portion
of long-term debt:
|
||||||||||||||
|
Syndicated revolving credit facility
|
Various | Various | $ | 160,000 | $ | 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 | ||||||||||
|
Principal senior notes:
|
||||||||||||||
|
6.03% Series A senior notes
|
8/8/2006 | 8/8/2011 | | 50,000 | ||||||||||
|
Capital lease obligations and other
|
Various | Various | 5,670 | 2,717 | ||||||||||
|
|
||||||||||||||
|
Short-term debt and current portion
of long-term debt
|
$ | 165,670 | $ | 437,717 | ||||||||||
|
|
||||||||||||||
|
Long-term debt:
|
||||||||||||||
|
Verisk senior notes:
|
||||||||||||||
|
5.80% senior notes, less
unamortized discount of $993
|
4/6/2011 | 5/1/2021 | $ | 449,007 | $ | | ||||||||
|
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 | 4,573 | 1,826 | ||||||||||
|
|
||||||||||||||
|
Long-term debt
|
$ | 853,580 | $ | 401,826 | ||||||||||
|
|
||||||||||||||
|
|
||||||||||||||
|
Total debt
|
$ | 1,019,250 | $ | 839,543 | ||||||||||
|
|
||||||||||||||
14
15
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Numerator used in basic and diluted EPS:
|
||||||||||||||||
|
|
||||||||||||||||
|
Net income
|
$ | 70,987 | $ | 62,880 | $ | 202,440 | $ | 176,659 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Denominator:
|
||||||||||||||||
|
Weighted average number of common shares used in basic EPS
|
164,195,325 | 178,687,236 | 166,728,786 | 179,744,297 | ||||||||||||
|
Effect of dilutive shares:
|
||||||||||||||||
|
Potential Class A common stock issuable from stock options and stock awards
|
6,974,333 | 8,501,431 | 7,527,179 | 8,984,141 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average number of common shares and dilutive potential common shares
used in diluted EPS
|
171,169,658 | 187,188,667 | 174,255,965 | 188,728,438 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Basic EPS of Class A and Class B
|
$ | 0.43 | $ | 0.35 | $ | 1.21 | $ | 0.98 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Diluted EPS of Class A and Class B
|
$ | 0.41 | $ | 0.34 | $ | 1.16 | $ | 0.94 | ||||||||
|
|
||||||||||||||||
| September 30, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
Unrealized gains on investments, net of tax
|
$ | 183 | $ | 725 | ||||
|
Unrealized foreign currency losses
|
(774 | ) | (792 | ) | ||||
|
Pension and postretirement unfunded
liability adjustment, net of tax
|
(53,065 | ) | (55,736 | ) | ||||
|
|
||||||||
|
Accumulated other comprehensive losses
|
$ | (53,656 | ) | $ | (55,803 | ) | ||
|
|
||||||||
16
| Tax Benefit/ | ||||||||||||
| Before Tax | (Expense) | After Tax | ||||||||||
|
For the Nine Months Ended September 30, 2011
|
||||||||||||
|
Unrealized holding loss on investments arising during
the year
|
$ | (926 | ) | $ | 384 | $ | (542 | ) | ||||
|
Unrealized foreign currency gain
|
18 | | 18 | |||||||||
|
Pension and postretirement unfunded liability adjustment
|
3,978 | (1,307 | ) | 2,671 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 3,070 | $ | (923 | ) | $ | 2,147 | |||||
|
|
||||||||||||
|
|
||||||||||||
|
For the Nine Months Ended September 30, 2010
|
||||||||||||
|
Unrealized holding gain on investments arising during
the year
|
$ | 156 | $ | (65 | ) | $ | 91 | |||||
|
Unrealized foreign currency loss
|
(11 | ) | | (11 | ) | |||||||
|
Pension and postretirement unfunded liability adjustment
|
4,278 | (1,682 | ) | 2,596 | ||||||||
|
|
||||||||||||
|
Total other comprehensive income
|
$ | 4,423 | $ | (1,747 | ) | $ | 2,676 | |||||
|
|
||||||||||||
| September 30, 2011 | September 30, 2010 | |||||||
|
Option pricing model
|
Black-Scholes | Black-Scholes | ||||||
|
Expected volatility
|
30.44% | 31.08% | ||||||
|
Risk-free interest rate
|
2.21% | 2.39% | ||||||
|
Expected term in years
|
5.1 | 4.8 | ||||||
|
Dividend yield
|
0.00% | 0.00% | ||||||
|
Weighted average grant
date fair value per stock
option
|
$10.42 | $8.73 | ||||||
17
| Options Outstanding | Options Exercisable | |||||||||||||||||||||||
| Weighted | Weighted | Weighted | Weighted | |||||||||||||||||||||
| Average | Stock | Average | Average | Stock | Average | |||||||||||||||||||
| Range of | Remaining | Options | Exercise Price | Remaining | Options | Exercise Price | ||||||||||||||||||
| Exercise Prices | Contractual Life | Outstanding | Per Share | Contractual Life | Exercisable | Per Share | ||||||||||||||||||
|
$2.16 to $2.96
|
1.3 | 750,980 | $ | 2.74 | 1.3 | 750,980 | $ | 2.74 | ||||||||||||||||
|
$2.97 to $4.80
|
1.9 | 2,970,500 | $ | 3.91 | 1.9 | 2,970,500 | $ | 3.91 | ||||||||||||||||
|
$4.81 to $8.90
|
3.7 | 3,649,100 | $ | 8.52 | 3.7 | 3,649,100 | $ | 8.52 | ||||||||||||||||
|
$8.91 to $15.10
|
5.0 | 2,129,805 | $ | 13.56 | 5.0 | 2,129,805 | $ | 13.56 | ||||||||||||||||
|
$15.11 to $17.84
|
7.0 | 5,147,527 | $ | 16.68 | 6.9 | 3,067,652 | $ | 16.85 | ||||||||||||||||
|
$17.85 to $22.00
|
8.0 | 2,707,879 | $ | 22.00 | 8.0 | 411,646 | $ | 22.00 | ||||||||||||||||
|
$22.01 to $34.91
|
9.0 | 3,577,496 | $ | 30.58 | 8.6 | 647,660 | $ | 29.08 | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
20,933,287 | 13,627,343 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
| Weighted | ||||||||||||
| Average | Aggregate | |||||||||||
| Number | Exercise Price | Intrinsic | ||||||||||
| of Options | Per Share | Value | ||||||||||
|
Outstanding at December 31, 2010
|
23,057,857 | $ | 13.35 | $ | 478,014 | |||||||
|
|
||||||||||||
|
Granted
|
1,574,705 | $ | 33.46 | |||||||||
|
Exercised
|
(3,540,589 | ) | $ | 8.03 | $ | 90,706 | ||||||
|
|
||||||||||||
|
Cancelled or expired
|
(158,686 | ) | $ | 22.44 | ||||||||
|
|
||||||||||||
|
Outstanding at September 30, 2011
|
20,933,287 | $ | 15.69 | $ | 399,354 | |||||||
|
|
||||||||||||
|
Options exercisable at September
30, 2011
|
13,627,343 | $ | 11.25 | $ | 320,578 | |||||||
|
|
||||||||||||
|
Options exercisable at December
31, 2010
|
14,820,447 | $ | 9.22 | $ | 368,466 | |||||||
|
|
||||||||||||
18
| Number | Weighted average grant | |||||||
| of shares | date fair value per share | |||||||
|
Outstanding at December 31,
2010
|
| $ | | |||||
|
Granted
|
150,187 | 33.27 | ||||||
|
Forfeited
|
(2,441 | ) | 33.30 | |||||
|
|
||||||||
|
Outstanding at September 30,
2011
|
147,746 | $ | 33.27 | |||||
|
|
||||||||
19
| For the Three Months Ended September 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Service cost
|
$ | 1,590 | $ | 1,603 | $ | | $ | | ||||||||
|
Interest cost
|
5,442 | 5,341 | 251 | 377 | ||||||||||||
|
Expected return on plan assets
|
(6,449 | ) | (5,662 | ) | | | ||||||||||
|
Amortization of prior service
cost
|
(200 | ) | (200 | ) | (37 | ) | (37 | ) | ||||||||
|
Amortization of net actuarial
loss
|
1,384 | 1,517 | 163 | 72 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 1,767 | $ | 2,599 | $ | 377 | $ | 412 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 6,489 | $ | 5,512 | $ | 1,125 | $ | 891 | ||||||||
|
|
||||||||||||||||
| For the Nine Months Ended September 30, | ||||||||||||||||
| Pension Plan | Postretirement Plan | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Service cost
|
$ | 4,771 | $ | 4,810 | $ | | $ | | ||||||||
|
Interest cost
|
16,280 | 16,024 | 753 | 908 | ||||||||||||
|
Expected return on plan assets
|
(19,348 | ) | (16,987 | ) | | | ||||||||||
|
Amortization of prior service
cost
|
(601 | ) | (601 | ) | (109 | ) | (110 | ) | ||||||||
|
Amortization of net actuarial
loss
|
4,199 | 4,550 | 489 | 439 | ||||||||||||
|
|
||||||||||||||||
|
Net periodic benefit cost
|
$ | 5,301 | $ | 7,796 | $ | 1,133 | $ | 1,237 | ||||||||
|
|
||||||||||||||||
|
Employer contributions
|
$ | 19,144 | $ | 15,223 | $ | 2,507 | $ | 2,944 | ||||||||
|
|
||||||||||||||||
20
21
| For the Three Months Ended | For the Three Months Ended | |||||||||||||||||||||||
| September 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 139,977 | $ | 200,121 | $ | 340,098 | $ | 136,269 | $ | 151,085 | $ | 287,354 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
49,209 | 88,410 | 137,619 | 49,526 | 67,479 | 117,005 | ||||||||||||||||||
|
Selling, general and administrative
|
20,065 | 31,410 | 51,475 | 20,341 | 20,641 | 40,982 | ||||||||||||||||||
|
Acquisition related liabilities adjustment
|
| | | | (544 | ) | (544 | ) | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
70,703 | 80,301 | 151,004 | 66,402 | 63,509 | 129,911 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
3,354 | 7,444 | 10,798 | 4,231 | 5,804 | 10,035 | ||||||||||||||||||
|
Amortization of intangible assets
|
37 | 8,760 | 8,797 | 36 | 6,122 | 6,158 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
67,312 | 64,097 | 131,409 | 62,135 | 51,583 | 113,718 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment income
|
99 | 59 | ||||||||||||||||||||||
|
Realized (loss)/gain on securities, net
|
(86 | ) | 9 | |||||||||||||||||||||
|
Interest expense
|
(14,593 | ) | (8,484 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
$ | 116,829 | $ | 105,302 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of fixed
assets and capital lease obligations
|
$ | 2,117 | $ | 11,778 | $ | 13,895 | $ | 3,154 | $ | 4,220 | $ | 7,374 | ||||||||||||
|
|
||||||||||||||||||||||||
| For the Nine Months Ended | For the Nine Months Ended | |||||||||||||||||||||||
| September 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
| Risk | Decision | Risk | Decision | |||||||||||||||||||||
| Assessment | Analytics | Total | Assessment | Analytics | Total | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
$ | 421,050 | $ | 559,197 | $ | 980,247 | $ | 405,136 | $ | 440,049 | $ | 845,185 | ||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
145,519 | 247,841 | 393,360 | 148,076 | 198,922 | 346,998 | ||||||||||||||||||
|
Selling, general and administrative
|
62,537 | 94,103 | 156,640 | 58,964 | 62,170 | 121,134 | ||||||||||||||||||
|
Acquisition related liabilities adjustment
|
| (3,364 | ) | (3,364 | ) | | (544 | ) | (544 | ) | ||||||||||||||
|
|
||||||||||||||||||||||||
|
Segment EBITDA
|
212,994 | 220,617 | 433,611 | 198,096 | 179,501 | 377,597 | ||||||||||||||||||
|
Depreciation and amortization of fixed assets
|
11,202 | 21,756 | 32,958 | 12,717 | 17,191 | 29,908 | ||||||||||||||||||
|
Amortization of intangible assets
|
109 | 26,020 | 26,129 | 109 | 20,373 | 20,482 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
201,683 | 172,841 | 374,524 | 185,270 | 141,937 | 327,207 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Unallocated expenses:
|
||||||||||||||||||||||||
|
Investment income
|
99 | 183 | ||||||||||||||||||||||
|
Realized gain on securities, net
|
401 | 70 | ||||||||||||||||||||||
|
Interest expense
|
(39,093 | ) | (25,395 | ) | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
$ | 335,931 | $ | 302,065 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Capital expenditures, including non-cash purchases of fixed assets
and capital lease obligations
|
$ | 8,906 | $ | 39,342 | $ | 48,248 | $ | 6,543 | $ | 17,671 | $ | 24,214 | ||||||||||||
|
|
||||||||||||||||||||||||
22
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Risk Assessment:
|
||||||||||||||||
|
Industry-standard insurance programs
|
$ | 92,894 | $ | 88,644 | $ | 278,140 | $ | 264,115 | ||||||||
|
Property-specific rating and underwriting information
|
33,107 | 34,507 | 102,621 | 102,733 | ||||||||||||
|
Statistical agency and data services
|
7,888 | 7,510 | 23,263 | 21,879 | ||||||||||||
|
Actuarial services
|
6,088 | 5,608 | 17,026 | 16,409 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total Risk Assessment
|
139,977 | 136,269 | 421,050 | 405,136 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Decision Analytics:
|
||||||||||||||||
|
Fraud identification and detection solutions
|
94,663 | 81,584 | 274,317 | 239,574 | ||||||||||||
|
Loss prediction solutions
|
64,680 | 38,079 | 173,026 | 114,786 | ||||||||||||
|
Loss quantification solutions
|
40,778 | 31,422 | 111,854 | 85,689 | ||||||||||||
|
|
||||||||||||||||
|
Total Decision Analytics
|
200,121 | 151,085 | 559,197 | 440,049 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 340,098 | $ | 287,354 | $ | 980,247 | $ | 845,185 | ||||||||
|
|
||||||||||||||||
23
24
25
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$ | 197 | $ | 25,275 | $ | 27,374 | $ | | $ | 52,846 | ||||||||||
|
Available-for-sale securities
|
| 4,828 | | | 4,828 | |||||||||||||||
|
Accounts receivable, net of allowance for doubtful accounts of $4,432
(including amounts from related parties of $471)
|
| 128,926 | 23,877 | | 152,803 | |||||||||||||||
|
Prepaid expenses
|
| 21,515 | 2,076 | | 23,591 | |||||||||||||||
|
Deferred income taxes, net
|
| 2,745 | 936 | | 3,681 | |||||||||||||||
|
Federal and foreign income taxes receivable
|
5,166 | | | (3,025 | ) | 2,141 | ||||||||||||||
|
State and local income taxes receivable
|
403 | 2,348 | 855 | | 3,606 | |||||||||||||||
|
Intercompany receivables
|
196,007 | 386,106 | 122,998 | (705,111 | ) | | ||||||||||||||
|
Other current assets
|
| 13,412 | 14,856 | | 28,268 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total current assets
|
201,773 | 585,155 | 192,972 | (708,136 | ) | 271,764 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent assets:
|
||||||||||||||||||||
|
Fixed assets, net
|
| 93,591 | 16,737 | | 110,328 | |||||||||||||||
|
Intangible assets, net
|
| 83,982 | 148,551 | | 232,533 | |||||||||||||||
|
Goodwill
|
| 484,088 | 228,473 | | 712,561 | |||||||||||||||
|
Deferred income taxes, net
|
| 64,565 | | (41,225 | ) | 23,340 | ||||||||||||||
|
State income taxes receivable
|
| 1,708 | | | 1,708 | |||||||||||||||
|
Intercompany note receivable
|
| 162,239 | | (162,239 | ) | | ||||||||||||||
|
Investment in subsidiaries
|
540,524 | 105,260 | | (645,784 | ) | | ||||||||||||||
|
Other assets
|
4,103 | 21,638 | 1,958 | | 27,699 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total assets
|
$ | 746,400 | $ | 1,602,226 | $ | 588,691 | $ | (1,557,384 | ) | $ | 1,379,933 | |||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
LIABILITIES AND STOCKHOLDERS (DEFICIT)/EQUITY
|
||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable and accrued liabilities
|
$ | 14,932 | $ | 97,357 | $ | 34,069 | $ | | $ | 146,358 | ||||||||||
|
Short-term debt and current portion of long-term debt
|
| 165,154 | 516 | | 165,670 | |||||||||||||||
|
Pension and postretirement benefits, current
|
| 4,663 | | | 4,663 | |||||||||||||||
|
Fees received in advance (including amounts from related parties of $1,329)
|
| 168,207 | 21,103 | | 189,310 | |||||||||||||||
|
Intercompany payables
|
279,095 | 256,519 | 169,497 | (705,111 | ) | | ||||||||||||||
|
Federal and foreign income taxes payable
|
| 2,002 | 1,023 | (3,025 | ) | | ||||||||||||||
|
|
||||||||||||||||||||
|
Total current liabilities
|
294,027 | 693,902 | 226,208 | (708,136 | ) | 506,001 | ||||||||||||||
|
|
||||||||||||||||||||
|
Noncurrent liabilities:
|
||||||||||||||||||||
|
Long-term debt
|
449,007 | 404,459 | 114 | | 853,580 | |||||||||||||||
|
Intercompany note payables
|
162,239 | | | (162,239 | ) | | ||||||||||||||
|
Pension and postretirement benefits
|
| 99,419 | | | 99,419 | |||||||||||||||
|
Deferred income taxes, net
|
| | 41,225 | (41,225 | ) | | ||||||||||||||
|
Other liabilities
|
| 76,159 | 3,647 | | 79,806 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities
|
905,273 | 1,273,939 | 271,194 | (911,600 | ) | 1,538,806 | ||||||||||||||
|
|
||||||||||||||||||||
|
Total stockholders (deficit)/equity
|
(158,873 | ) | 328,287 | 317,497 | (645,784 | ) | (158,873 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and stockholders (deficit)/equity
|
$ | 746,400 | $ | 1,602,226 | $ | 588,691 | $ | (1,557,384 | ) | $ | 1,379,933 | |||||||||
|
|
||||||||||||||||||||
26
| 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 | |||||||||
|
|
||||||||||||||||||||
27
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 300,548 | $ | 43,434 | $ | (3,884 | ) | $ | 340,098 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 120,206 | 19,471 | (2,058 | ) | 137,619 | ||||||||||||||
|
Selling, general and administrative
|
| 40,536 | 12,765 | (1,826 | ) | 51,475 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 8,985 | 1,813 | | 10,798 | |||||||||||||||
|
Amortization of intangible assets
|
| 5,207 | 3,590 | | 8,797 | |||||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 174,934 | 37,639 | (3,884 | ) | 208,689 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income
|
| 125,614 | 5,795 | | 131,409 | |||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income
|
36 | 905 | 34 | (876 | ) | 99 | ||||||||||||||
|
Realized loss on securities, net
|
| (86 | ) | | | (86 | ) | |||||||||||||
|
Interest expense
|
(7,517 | ) | (7,915 | ) | (37 | ) | 876 | (14,593 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
(7,481 | ) | (7,096 | ) | (3 | ) | | (14,580 | ) | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss)/income before equity in net income of subsidiary and income taxes
|
(7,481 | ) | 118,518 | 5,792 | | 116,829 | ||||||||||||||
|
Equity in net income of subsidiary
|
75,729 | 1,741 | | (77,470 | ) | | ||||||||||||||
|
Provision for income taxes
|
2,739 | (47,300 | ) | (1,281 | ) | | (45,842 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
$ | 70,987 | $ | 72,959 | $ | 4,511 | $ | (77,470 | ) | $ | 70,987 | |||||||||
|
|
||||||||||||||||||||
28
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 869,481 | $ | 122,398 | $ | (11,632 | ) | $ | 980,247 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 343,109 | 56,130 | (5,879 | ) | 393,360 | ||||||||||||||
|
Selling, general and administrative
|
| 122,950 | 39,443 | (5,753 | ) | 156,640 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 27,166 | 5,792 | | 32,958 | |||||||||||||||
|
Amortization of intangible assets
|
| 15,324 | 10,805 | | 26,129 | |||||||||||||||
|
Acquisition related liabilities adjustment
|
| (2,800 | ) | (564 | ) | | (3,364 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 505,749 | 111,606 | (11,632 | ) | 605,723 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income
|
| 363,732 | 10,792 | | 374,524 | |||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income/(loss)
|
36 | 2,376 | (8 | ) | (2,305 | ) | 99 | |||||||||||||
|
Realized gain on securities, net
|
| 401 | | | 401 | |||||||||||||||
|
Interest expense
|
(15,198 | ) | (26,072 | ) | (128 | ) | 2,305 | (39,093 | ) | |||||||||||
|
|
||||||||||||||||||||
|
Total other expense, net
|
(15,162 | ) | (23,295 | ) | (136 | ) | | (38,593 | ) | |||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
(Loss)/income before equity in net income of subsidiary and income taxes
|
(15,162 | ) | 340,437 | 10,656 | | 335,931 | ||||||||||||||
|
Equity in net income of subsidiary
|
212,033 | 3,355 | | (215,388 | ) | | ||||||||||||||
|
Provision for income taxes
|
5,569 | (135,378 | ) | (3,682 | ) | | (133,491 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income
|
$ | 202,440 | $ | 208,414 | $ | 6,974 | $ | (215,388 | ) | $ | 202,440 | |||||||||
|
|
||||||||||||||||||||
29
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 272,287 | $ | 16,494 | $ | (1,427 | ) | $ | 287,354 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
| 108,320 | 9,247 | (562 | ) | 117,005 | ||||||||||||||
|
Selling, general and administrative
|
| 36,467 | 5,380 | (865 | ) | 40,982 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 8,794 | 1,241 | | 10,035 | |||||||||||||||
|
Amortization of intangible assets
|
| 5,402 | 756 | | 6,158 | |||||||||||||||
|
Acquisition related liabilities adjustment
|
| (544 | ) | | | (544 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 158,439 | 16,624 | (1,427 | ) | 173,636 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income/(loss)
|
| 113,848 | (130 | ) | | 113,718 | ||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income
|
| 33 | 9 | 17 | 59 | |||||||||||||||
|
Realized gain on securities, net
|
| 9 | | | 9 | |||||||||||||||
|
Interest expense
|
| (8,467 | ) | | (17 | ) | (8,484 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total other (expense)/income, net
|
| (8,425 | ) | 9 | | (8,416 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income/(loss) of subsidiary and income taxes
|
| 105,423 | (121 | ) | | 105,302 | ||||||||||||||
|
Equity in net income/(loss) of subsidiary
|
62,880 | (133 | ) | | (62,747 | ) | | |||||||||||||
|
Provision for income taxes
|
| (42,410 | ) | (12 | ) | | (42,422 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net income/(loss)
|
$ | 62,880 | $ | 62,880 | $ | (133 | ) | $ | (62,747 | ) | $ | 62,880 | ||||||||
|
|
||||||||||||||||||||
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Revenues
|
$ | | $ | 804,186 | $ | 45,649 | $ | (4,650 | ) | $ | 845,185 | |||||||||
|
|
||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||
|
Cost of revenues (exclusive of items shown
separately below)
|
| 321,650 | 27,563 | (2,215 | ) | 346,998 | ||||||||||||||
|
Selling, general and administrative
|
| 107,605 | 15,229 | (1,700 | ) | 121,134 | ||||||||||||||
|
Depreciation and amortization of fixed assets
|
| 26,588 | 4,055 | (735 | ) | 29,908 | ||||||||||||||
|
Amortization of intangible assets
|
| 18,401 | 2,081 | | 20,482 | |||||||||||||||
|
Acquisition related liabilities adjustment
|
| (544 | ) | | | (544 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Total expenses
|
| 473,700 | 48,928 | (4,650 | ) | 517,978 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Operating income/(loss)
|
| 330,486 | (3,279 | ) | | 327,207 | ||||||||||||||
|
|
||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||
|
Investment income
|
| 124 | 82 | (23 | ) | 183 | ||||||||||||||
|
Realized gain on securities, net
|
| 70 | | | 70 | |||||||||||||||
|
Interest expense
|
| (25,352 | ) | (66 | ) | 23 | (25,395 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Total other (expense)/income, net
|
| (25,158 | ) | 16 | | (25,142 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Income/(loss) before equity in net income/(loss) of subsidiary and income taxes
|
| 305,328 | (3,263 | ) | | 302,065 | ||||||||||||||
|
Equity in net income/(loss) of subsidiary
|
176,659 | (2,396 | ) | | (174,263 | ) | | |||||||||||||
|
Provision for income taxes
|
| (126,273 | ) | 867 | | (125,406 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Net income/(loss)
|
$ | 176,659 | $ | 176,659 | $ | (2,396 | ) | $ | (174,263 | ) | $ | 176,659 | ||||||||
|
|
||||||||||||||||||||
30
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net cash provided by operating activities
|
$ | 36 | $ | 297,400 | $ | 26,318 | $ | | $ | 323,754 | ||||||||||
|
|
||||||||||||||||||||
|
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
|
(3,454 | ) | | (59,793 | ) | 63,247 | | |||||||||||||
|
Repayments received from other subsidiaries
|
| 7,332 | | (7,332 | ) | | ||||||||||||||
|
Proceeds from repayment of intercompany note receivable
|
| 452,761 | | (452,761 | ) | | ||||||||||||||
|
Purchases of available-for-sale securities
|
| (1,422 | ) | | | (1,422 | ) | |||||||||||||
|
Proceeds from sales and maturities of available-for-sale securities
|
| 1,722 | | | 1,722 | |||||||||||||||
|
Purchases of fixed assets
|
| (35,074 | ) | (6,851 | ) | | (41,925 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net cash
(used in) /provided by investing activities
|
(3,454 | ) | 284,038 | (70,144 | ) | (396,846 | ) | (186,406 | ) | |||||||||||
|
|
||||||||||||||||||||
|
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 from issuance of short-term debt with original maturities of three
months or greater
|
| 120,000 | | | 120,000 | |||||||||||||||
|
Proceeds/(repayments) of short-term debt
|
| 22,685 | (374 | ) | | 22,311 | ||||||||||||||
|
Repurchase of Verisk Class A common stock
|
| (340,122 | ) | | | (340,122 | ) | |||||||||||||
|
Repayments of advances to other subsidiaries
|
| (2,510 | ) | | 2,510 | | ||||||||||||||
|
Repayment of current portion of long-term debt
|
| (125,000 | ) | | | (125,000 | ) | |||||||||||||
|
Repayment of intercompany note payable
|
(452,761 | ) | | | 452,761 | | ||||||||||||||
|
Advances received from other subsidiaries
|
10,344 | | 48,081 | (58,425 | ) | | ||||||||||||||
|
Payment of debt issuance cost
|
(2,925 | ) | (1,617 | ) | | | (4,542 | ) | ||||||||||||
|
Excess tax benefits from exercised stock options
|
| 5,470 | | | 5,470 | |||||||||||||||
|
Proceeds from stock options exercised
|
| 28,433 | | | 28,433 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net cash provided by/(used in) financing activities
|
3,614 | (587,661 | ) | 47,707 | 396,846 | (139,494 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate changes
|
| (78 | ) | 96 | | 18 | ||||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase/(decrease) in cash and cash equivalents
|
196 | (6,301 | ) | 3,977 | | (2,128 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, beginning of period
|
1 | 31,576 | 23,397 | | 54,974 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 197 | $ | 25,275 | $ | 27,374 | $ | | $ | 52,846 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Supplemental disclosures:
|
||||||||||||||||||||
|
Increase in intercompany balances from the
purchase of treasury stock by Verisk funded
directly by ISO
|
$ | 340,122 | $ | 340,122 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase in intercompany balances from proceeds
received by ISO related to issuance of Verisk
common stock from options exercised
|
$ | 28,433 | $ | 28,433 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Issuance of intercompany note payable/(receivable)
from amounts previously recorded as
intercompany payables/(receivables)
|
$ | 615,000 | $ | (615,000 | ) | $ | | $ | | $ | | |||||||||
|
|
||||||||||||||||||||
31
| Verisk | Guarantor | Non-Guarantor | Eliminating | |||||||||||||||||
| Analytics, Inc. | Subsidiaries | Subsidiaries | Entries | Consolidated | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
|
||||||||||||||||||||
|
Net cash provided by/(used in) operating activities
|
$ | | $ | 247,517 | $ | (5,710 | ) | $ | | $ | 241,807 | |||||||||
|
|
||||||||||||||||||||
|
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
|
| (28,716 | ) | (5,142 | ) | 33,858 | | |||||||||||||
|
Purchases of available-for-sale securities
|
| (324 | ) | | | (324 | ) | |||||||||||||
|
Proceeds from sales and maturities of available-for-sale securities
|
| 645 | | | 645 | |||||||||||||||
|
Purchases of fixed assets
|
| (18,356 | ) | (3,850 | ) | | (22,206 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Net cash used in investing activities
|
| (54,363 | ) | (8,983 | ) | 33,858 | (29,488 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Cash flows from financing activities:
|
||||||||||||||||||||
|
Repayments of short-term debt, net
|
| (65,199 | ) | (31 | ) | | (65,230 | ) | ||||||||||||
|
Repurchase of Verisk Class A common stock
|
| (129,762 | ) | | | (129,762 | ) | |||||||||||||
|
Net share settlement of taxes upon exercise of stock options
|
| (15,051 | ) | | | (15,051 | ) | |||||||||||||
|
Advance received from other subsidiaries
|
| 16,489 | 17,369 | (33,858 | ) | | ||||||||||||||
|
Payment of debt issuance costs
|
| (1,781 | ) | | | (1,781 | ) | |||||||||||||
|
Excess tax benefits from exercised stock options
|
| 15,083 | | | 15,083 | |||||||||||||||
|
Proceeds from stock options exercised
|
| 20,161 | | | 20,161 | |||||||||||||||
|
|
||||||||||||||||||||
|
Net cash (used in)/provided by financing activities
|
| (160,060 | ) | 17,338 | (33,858 | ) | (176,580 | ) | ||||||||||||
|
|
||||||||||||||||||||
|
Effect of exchange rate changes
|
| 1 | (12 | ) | | (11 | ) | |||||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase in cash and cash equivalents
|
| 33,095 | 2,633 | | 35,728 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, beginning of period
|
1 | 51,005 | 20,521 | | 71,527 | |||||||||||||||
|
|
||||||||||||||||||||
|
Cash and cash equivalents, end of period
|
$ | 1 | $ | 84,100 | $ | 23,154 | $ | | $ | 107,255 | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Supplemental disclosure:
|
||||||||||||||||||||
|
Increase in intercompany balances from the purchase of treasury
stock by Verisk funded directly by ISO
|
$ | 129,762 | $ | 129,762 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Increase in intercompany balances from proceeds received by ISO
related to issuance of Verisk common stock from options exercised
|
$ | 20,161 | $ | 20,161 | $ | | $ | | $ | | ||||||||||
|
|
||||||||||||||||||||
32
33
34
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||
|
ESOP costs by contribution type:
|
||||||||||||||||
|
401(k) matching contribution
expense
|
$ | 2,762 | $ | 2,537 | $ | 8,188 | $ | 7,385 | ||||||||
|
Profit sharing contribution expense
|
460 | 385 | 1,442 | 1,266 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 3,222 | $ | 2,922 | $ | 9,630 | $ | 8,651 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
ESOP costs by segment:
|
||||||||||||||||
|
Risk Assessment ESOP costs
|
$ | 1,772 | $ | 1,710 | $ | 5,360 | $ | 5,125 | ||||||||
|
Decision Analytics ESOP costs
|
1,450 | 1,212 | 4,270 | 3,526 | ||||||||||||
|
|
||||||||||||||||
|
Total ESOP costs
|
$ | 3,222 | $ | 2,922 | $ | 9,630 | $ | 8,651 | ||||||||
|
|
||||||||||||||||
35
36
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||
| September 30, | Percentage | September 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
|
$ | 139,977 | $ | 136,269 | 2.7 | % | $ | 421,050 | $ | 405,136 | 3.9 | % | ||||||||||||
|
Decision Analytics revenues
|
200,121 | 151,085 | 32.5 | % | 559,197 | 440,049 | 27.1 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Revenues
|
340,098 | 287,354 | 18.4 | % | 980,247 | 845,185 | 16.0 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Expenses:
|
||||||||||||||||||||||||
|
Cost of revenues (exclusive of items shown separately below)
|
137,619 | 117,005 | 17.6 | % | 393,360 | 346,998 | 13.4 | % | ||||||||||||||||
|
Selling, general and administrative
|
51,475 | 40,982 | 25.6 | % | 156,640 | 121,134 | 29.3 | % | ||||||||||||||||
|
Depreciation and amortization of fixed assets
|
10,798 | 10,035 | 7.6 | % | 32,958 | 29,908 | 10.2 | % | ||||||||||||||||
|
Amortization of intangible assets
|
8,797 | 6,158 | 42.9 | % | 26,129 | 20,482 | 27.6 | % | ||||||||||||||||
|
Acquisition related liabilities adjustment
|
| (544 | ) | (100.0 | )% | (3,364 | ) | (544 | ) | 518.4 | % | |||||||||||||
|
|
||||||||||||||||||||||||
|
Total expenses
|
208,689 | 173,636 | 20.2 | % | 605,723 | 517,978 | 16.9 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Operating income
|
131,409 | 113,718 | 15.6 | % | 374,524 | 327,207 | 14.5 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Other income/(expense):
|
||||||||||||||||||||||||
|
Investment income
|
99 | 59 | 67.8 | % | 99 | 183 | (45.9 | )% | ||||||||||||||||
|
Realized (loss)/gain on securities, net
|
(86 | ) | 9 | (1055.6 | )% | 401 | 70 | 472.9 | % | |||||||||||||||
|
Interest expense
|
(14,593 | ) | (8,484 | ) | 72.0 | % | (39,093 | ) | (25,395 | ) | 53.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total other expense, net
|
(14,580 | ) | (8,416 | ) | 73.2 | % | (38,593 | ) | (25,142 | ) | 53.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Income before income taxes
|
116,829 | 105,302 | 10.9 | % | 335,931 | 302,065 | 11.2 | % | ||||||||||||||||
|
Provision for income taxes
|
(45,842 | ) | (42,422 | ) | 8.1 | % | (133,491 | ) | (125,406 | ) | 6.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
$ | 70,987 | $ | 62,880 | 12.9 | % | $ | 202,440 | $ | 176,659 | 14.6 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Basic net income per share
|
$ | 0.43 | $ | 0.35 | 22.9 | % | $ | 1.21 | $ | 0.98 | 23.5 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted net income per share
|
$ | 0.41 | $ | 0.34 | 20.6 | % | $ | 1.16 | $ | 0.94 | 23.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||||||||||
|
Basic
|
164,195,325 | 178,687,236 | (8.1 | )% | 166,728,786 | 179,744,297 | (7.2 | )% | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Diluted
|
171,169,658 | 187,188,667 | (8.6 | )% | 174,255,965 | 188,728,438 | (7.7 | )% | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
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
|
$ | 70,703 | $ | 66,402 | 6.5 | % | $ | 212,994 | $ | 198,096 | 7.5 | % | ||||||||||||
|
Decision Analytics EBITDA
|
80,301 | 63,509 | 26.4 | % | 220,617 | 179,501 | 22.9 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 151,004 | $ | 129,911 | 16.2 | % | $ | 433,611 | $ | 377,597 | 14.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
The following is a reconciliation of net income to EBITDA:
|
||||||||||||||||||||||||
|
Net income
|
$ | 70,987 | $ | 62,880 | 12.9 | % | $ | 202,440 | $ | 176,659 | 14.6 | % | ||||||||||||
|
Depreciation and amortization
|
19,595 | 16,193 | 21.0 | % | 59,087 | 50,390 | 17.3 | % | ||||||||||||||||
|
Investment income and realized gain on securities, net
|
(13 | ) | (68 | ) | (80.9 | )% | (500 | ) | (253 | ) | 97.6 | % | ||||||||||||
|
Interest expense
|
14,593 | 8,484 | 72.0 | % | 39,093 | 25,395 | 53.9 | % | ||||||||||||||||
|
Provision for income taxes
|
45,842 | 42,422 | 8.1 | % | 133,491 | 125,406 | 6.4 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
EBITDA
|
$ | 151,004 | $ | 129,911 | 16.2 | % | $ | 433,611 | $ | 377,597 | 14.8 | % | ||||||||||||
|
|
||||||||||||||||||||||||
| (1) |
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 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.
|
37
| |
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.
|
38
39
40
| Three Months Ended September 30, | Percentage | Nine Months Ended September 30, | Percentage | |||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Industry-standard
insurance programs
|
$ | 92,894 | $ | 88,644 | 4.8 | % | $ | 278,140 | $ | 264,115 | 5.3 | % | ||||||||||||
|
Property-specific rating and underwriting information
|
33,107 | 34,507 | (4.1 | )% | 102,621 | 102,733 | (0.1 | )% | ||||||||||||||||
|
Statistical agency and data services
|
7,888 | 7,510 | 5.0 | % | 23,263 | 21,879 | 6.3 | % | ||||||||||||||||
|
Actuarial services
|
6,088 | 5,608 | 8.6 | % | 17,026 | 16,409 | 3.8 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Risk Assessment
|
$ | 139,977 | $ | 136,269 | 2.7 | % | $ | 421,050 | $ | 405,136 | 3.9 | % | ||||||||||||
|
|
||||||||||||||||||||||||
41
| Three Months Ended September 30, | Percentage | Nine Months Ended September 30, | Percentage | |||||||||||||||||||||
| 2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
| (In thousands) | (In thousands) | |||||||||||||||||||||||
|
Fraud identification and
detection solutions
|
$ | 94,663 | $ | 81,584 | 16.0 | % | $ | 274,317 | $ | 239,574 | 14.5 | % | ||||||||||||
|
Loss prediction solutions
|
64,680 | 38,079 | 69.9 | % | 173,026 | 114,786 | 50.7 | % | ||||||||||||||||
|
Loss quantification solutions
|
40,778 | 31,422 | 29.8 | % | 111,854 | 85,689 | 30.5 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total Decision Analytics
|
$ | 200,121 | $ | 151,085 | 32.5 | % | $ | 559,197 | $ | 440,049 | 27.1 | % | ||||||||||||
|
|
||||||||||||||||||||||||
42
43
44
| For the Nine Months Ended September 30, | ||||||||
| 2011 | 2010 | |||||||
| (In thousands) | ||||||||
|
Net cash provided by operating activities
|
$ | 323,754 | $ | 241,807 | ||||
|
Net cash used in investing activities
|
$ | (186,406 | ) | $ | (29,488 | ) | ||
|
Net cash used in financing activities
|
$ | (139,494 | ) | $ | (176,580 | ) | ||
45
46
| 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) | ||||||||||||
|
July 1, 2011 through July 31, 2011
|
1,066,497 | $ | 33.95 | 1,066,497 | $ | 134,232 | ||||||||||
|
August 1, 2011 through August 31, 2011
|
2,100,159 | $ | 32.43 | 2,100,159 | $ | 66,116 | ||||||||||
|
September 1, 2011 through September
30, 2011
|
549,372 | $ | 34.09 | 549,372 | $ | 47,387 | ||||||||||
|
|
||||||||||||||||
|
Total
|
3,716,028 | 3,716,028 | ||||||||||||||
|
|
||||||||||||||||
47
|
Verisk Analytics, Inc.
(Registrant) |
||||
| Date: November 1, 2011 | By: | /s/ Mark V. Anquillare | ||
| Mark V. Anquillare | ||||
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Duly Authorized Officer) |
||||
48
| Exhibit | ||||
| Number | Description | |||
| 10.1 |
Amended
and Restated Credit Agreement dated October 25, 2011 among Verisk
Analytics, Inc., as co-borrower, Insurance Services Office, Inc., as
co-borrower, the guarantors party thereto, and
the lenders party thereto, incorporated herein by reference to
Exhibit 10.1 to the Companys Current Report on Form 8-K dated
October 26, 2011.
|
|||
| 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.
|
49
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 |
|---|