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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
26-2994223
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
545 Washington Boulevard
Jersey City, NJ
|
|
07310-1686
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
|
ý
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
|
|
|
|
|
Non-accelerated filer
|
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
Class
|
|
Shares Outstanding
|
|
Class A common stock $.001 par value
|
|
164,920,261
|
|
|
|
|
Page Number
|
|
|
|
|
PART I — FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit 31.1
|
|
|
|
|
|
Exhibit 31.2
|
|
|
|
|
|
Exhibit 32.1
|
|
|
|
2014
|
|
2013
|
||||
|
|
(unaudited)
|
|
|||||
|
|
(In thousands, except for
share and per share data)
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
432,490
|
|
|
$
|
165,801
|
|
|
Available-for-sale securities
|
|
3,730
|
|
|
|
3,911
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $7,287 and $4,415, respectively
|
|
188,711
|
|
|
|
158,547
|
|
|
Prepaid expenses
|
|
31,150
|
|
|
|
25,657
|
|
|
Deferred income taxes, net
|
|
5,076
|
|
|
|
5,077
|
|
|
Income taxes receivable
|
|
30,112
|
|
|
|
67,346
|
|
|
Other current assets
|
|
14,383
|
|
|
|
34,681
|
|
|
Current assets held-for-sale
|
|
—
|
|
|
|
13,825
|
|
|
Total current assets
|
|
705,652
|
|
|
|
474,845
|
|
|
Noncurrent assets:
|
|
|
|
|
|
||
|
Fixed assets, net
|
|
281,347
|
|
|
|
233,373
|
|
|
Intangible assets, net
|
|
406,560
|
|
|
|
447,618
|
|
|
Goodwill
|
|
1,184,374
|
|
|
|
1,181,681
|
|
|
Pension assets
|
|
72,512
|
|
|
|
60,955
|
|
|
Other assets
|
|
27,255
|
|
|
|
20,034
|
|
|
Noncurrent assets held-for-sale
|
|
—
|
|
|
|
85,945
|
|
|
Total assets
|
$
|
2,677,700
|
|
|
$
|
2,504,451
|
|
|
|
|
|
|
|
|
||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable and accrued liabilities
|
$
|
164,288
|
|
|
$
|
188,264
|
|
|
Short-term debt and current portion of long-term debt
|
|
140,455
|
|
|
|
4,448
|
|
|
Pension and postretirement benefits, current
|
|
2,437
|
|
|
|
2,437
|
|
|
Fees received in advance
|
|
254,160
|
|
|
|
226,581
|
|
|
Current liabilities held-for-sale
|
|
—
|
|
|
|
9,449
|
|
|
Total current liabilities
|
|
561,340
|
|
|
|
431,179
|
|
|
Noncurrent liabilities:
|
|
|
|
|
|
||
|
Long-term debt
|
|
1,136,205
|
|
|
|
1,271,439
|
|
|
Pension benefits
|
|
12,401
|
|
|
|
13,007
|
|
|
Postretirement benefits
|
|
3,611
|
|
|
|
2,061
|
|
|
Deferred income taxes, net
|
|
194,871
|
|
|
|
198,604
|
|
|
Other liabilities
|
|
43,288
|
|
|
|
36,043
|
|
|
Noncurrent liabilities held-for-sale
|
|
—
|
|
|
|
4,529
|
|
|
Total liabilities
|
|
1,951,716
|
|
|
|
1,956,862
|
|
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
|
||
|
Class A common stock, $.001 par value; 1,200,000,000 shares authorized; 544,003,038 shares issued and 165,562,900
and 167,457,927 outstanding, respectively |
|
137
|
|
|
|
137
|
|
|
Unearned KSOP contributions
|
|
(197
|
)
|
|
|
(306
|
)
|
|
Additional paid-in capital
|
|
1,256,541
|
|
|
|
1,202,106
|
|
|
Treasury stock, at cost, 378,440,138 and 376,545,111 shares, respectively
|
|
(2,044,415
|
)
|
|
|
(1,864,967
|
)
|
|
Retained earnings
|
|
1,556,779
|
|
|
|
1,254,107
|
|
|
Accumulated other comprehensive losses
|
|
(42,861
|
)
|
|
|
(43,488
|
)
|
|
Total stockholders’ equity
|
|
725,984
|
|
|
|
547,589
|
|
|
Total liabilities and stockholders’ equity
|
$
|
2,677,700
|
|
|
$
|
2,504,451
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(In thousands, except for share and per share data)
|
||||||||||||||
|
Revenues
|
$
|
448,665
|
|
|
$
|
411,927
|
|
|
$
|
1,281,862
|
|
|
$
|
1,178,980
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cost of revenues (exclusive of items shown
separately below) |
|
180,873
|
|
|
|
156,306
|
|
|
|
523,016
|
|
|
|
452,367
|
|
|
Selling, general and administrative
|
|
56,164
|
|
|
|
56,783
|
|
|
|
170,372
|
|
|
|
171,303
|
|
|
Depreciation and amortization of fixed assets
|
|
21,951
|
|
|
|
16,745
|
|
|
|
62,455
|
|
|
|
46,719
|
|
|
Amortization of intangible assets
|
|
14,187
|
|
|
|
15,258
|
|
|
|
42,620
|
|
|
|
49,371
|
|
|
Total expenses
|
|
273,175
|
|
|
|
245,092
|
|
|
|
798,463
|
|
|
|
719,760
|
|
|
Operating income
|
|
175,490
|
|
|
|
166,835
|
|
|
|
483,399
|
|
|
|
459,220
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investment income and others
|
|
(285
|
)
|
|
|
225
|
|
|
|
(76
|
)
|
|
|
203
|
|
|
Interest expense
|
|
(17,498
|
)
|
|
|
(18,692
|
)
|
|
|
(52,396
|
)
|
|
|
(58,486
|
)
|
|
Total other expense, net
|
|
(17,783
|
)
|
|
|
(18,467
|
)
|
|
|
(52,472
|
)
|
|
|
(58,283
|
)
|
|
Income before income taxes
|
|
157,707
|
|
|
|
148,368
|
|
|
|
430,927
|
|
|
|
400,937
|
|
|
Provision for income taxes
|
|
(58,692
|
)
|
|
|
(53,474
|
)
|
|
|
(159,372
|
)
|
|
|
(144,998
|
)
|
|
Income from continuing operations
|
|
99,015
|
|
|
|
94,894
|
|
|
|
271,555
|
|
|
|
255,939
|
|
|
Income from discontinued operations, net of tax of $0 and $1,211, and $23,365 and $4,088, for the three and nine months ended September 30, 2014 and September 30, 2013, respectively (Note 6)
|
|
—
|
|
|
|
1,547
|
|
|
|
31,117
|
|
|
|
5,218
|
|
|
Net income
|
$
|
99,015
|
|
|
$
|
96,441
|
|
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
Basic net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
0.60
|
|
|
$
|
0.56
|
|
|
$
|
1.63
|
|
|
$
|
1.52
|
|
|
Income from discontinued operations
|
|
—
|
|
|
|
0.01
|
|
|
|
0.19
|
|
|
|
0.03
|
|
|
Basic net income per share
|
$
|
0.60
|
|
|
$
|
0.57
|
|
|
$
|
1.82
|
|
|
$
|
1.55
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
$
|
1.60
|
|
|
$
|
1.48
|
|
|
Income from discontinued operations
|
|
—
|
|
|
|
0.01
|
|
|
|
0.18
|
|
|
|
0.03
|
|
|
Diluted net income per share
|
$
|
0.58
|
|
|
$
|
0.56
|
|
|
$
|
1.78
|
|
|
$
|
1.51
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
166,187,540
|
|
|
|
168,044,100
|
|
|
|
166,504,384
|
|
|
|
168,089,919
|
|
|
Diluted
|
|
169,522,448
|
|
|
|
172,154,553
|
|
|
|
169,815,867
|
|
|
|
172,460,960
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Net income
|
$
|
99,015
|
|
|
$
|
96,441
|
|
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Foreign currency translation adjustment
|
|
(547
|
)
|
|
|
275
|
|
|
|
213
|
|
|
|
(406
|
)
|
|
Unrealized holding (loss) gain on available-for-
sale securities |
|
(40
|
)
|
|
|
139
|
|
|
|
(3
|
)
|
|
|
(175
|
)
|
|
Pension and postretirement liability
adjustment |
|
103
|
|
|
|
1,332
|
|
|
|
417
|
|
|
|
3,149
|
|
|
Total other comprehensive (loss) income
|
|
(484
|
)
|
|
|
1,746
|
|
|
|
627
|
|
|
|
2,568
|
|
|
Comprehensive income
|
$
|
98,531
|
|
|
$
|
98,187
|
|
|
$
|
303,299
|
|
|
$
|
263,725
|
|
|
|
Class A
Common
Stock
Issued
|
|
Par
Value
|
|
Unearned
KSOP
Contributions
|
|
Additional
Paid-in
Capital
|
|
Treasury
Stock
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Losses
|
|
Total
Stockholders’
Equity
|
|||||||||||||||
|
|
(In thousands, except for share data)
|
|||||||||||||||||||||||||||||
|
Balance, December 31, 2012
|
544,003,038
|
|
|
$
|
137
|
|
|
$
|
(483
|
)
|
|
$
|
1,044,746
|
|
|
$
|
(1,605,376
|
)
|
|
$
|
905,727
|
|
|
$
|
(89,160
|
)
|
|
$
|
255,591
|
|
|
Net income
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
348,380
|
|
|
|
—
|
|
|
|
348,380
|
|
|
Other comprehensive
income |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
45,672
|
|
|
|
45,672
|
|
|
Treasury stock acquired
(4,532,552 shares) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(278,938
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(278,938
|
)
|
|
KSOP shares earned
|
—
|
|
|
|
—
|
|
|
|
177
|
|
|
|
14,753
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14,930
|
|
|
Stock options exercised,
including tax benefit of $57,065 (4,076,750 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
119,236
|
|
|
|
18,523
|
|
|
|
—
|
|
|
|
—
|
|
|
|
137,759
|
|
|
Restricted stock lapsed,
including tax benefit of $991 (150,668 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
333
|
|
|
|
658
|
|
|
|
—
|
|
|
|
—
|
|
|
|
991
|
|
|
Employee stock purchase
plan (27,879 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,533
|
|
|
|
129
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,662
|
|
|
Stock based
compensation |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
21,087
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
21,087
|
|
|
Other stock issuances
(8,109 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
418
|
|
|
|
37
|
|
|
|
—
|
|
|
|
—
|
|
|
|
455
|
|
|
Balance, December 31, 2013
|
544,003,038
|
|
|
|
137
|
|
|
|
(306
|
)
|
|
|
1,202,106
|
|
|
|
(1,864,967
|
)
|
|
|
1,254,107
|
|
|
|
(43,488
|
)
|
|
|
547,589
|
|
|
Net income
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
302,672
|
|
|
|
—
|
|
|
|
302,672
|
|
|
Other comprehensive
income |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
627
|
|
|
|
627
|
|
|
Treasury stock acquired
(2,958,525 shares) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(184,933
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(184,933
|
)
|
|
KSOP shares earned
|
—
|
|
|
|
—
|
|
|
|
109
|
|
|
|
11,504
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
11,613
|
|
|
Stock options exercised,
including tax benefit of $11,368 (904,043 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
27,323
|
|
|
|
4,659
|
|
|
|
—
|
|
|
|
—
|
|
|
|
31,982
|
|
|
Restricted stock lapsed,
including tax benefit of $508 (134,225 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(186
|
)
|
|
|
694
|
|
|
|
—
|
|
|
|
—
|
|
|
|
508
|
|
|
Employee stock purchase
plan (21,255 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,104
|
|
|
|
112
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,216
|
|
|
Stock based
compensation |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,082
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,082
|
|
|
Net share settlement of
restricted stock awards |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,613
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,613
|
)
|
|
Other stock issuances
(3,975 shares reissued from treasury stock) |
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
221
|
|
|
|
20
|
|
|
|
—
|
|
|
|
—
|
|
|
|
241
|
|
|
Balance, September 30, 2014
|
544,003,038
|
|
|
$
|
137
|
|
|
$
|
(197
|
)
|
|
$
|
1,256,541
|
|
|
$
|
(2,044,415
|
)
|
|
$
|
1,556,779
|
|
|
$
|
(42,861
|
)
|
|
$
|
725,984
|
|
|
|
2014
|
|
2013
|
||||
|
|
(In thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||
|
Net income
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization of fixed assets
|
|
63,450
|
|
|
|
49,729
|
|
|
Amortization of intangible assets
|
|
42,731
|
|
|
|
49,796
|
|
|
Amortization of debt issuance costs and original issue discount
|
|
1,989
|
|
|
|
2,048
|
|
|
Allowance for doubtful accounts
|
|
953
|
|
|
|
1,188
|
|
|
KSOP compensation expense
|
|
11,613
|
|
|
|
11,174
|
|
|
Stock based compensation
|
|
16,323
|
|
|
|
16,745
|
|
|
Gain on sale of discontinued operations
|
|
(65,410
|
)
|
|
|
—
|
|
|
Realized (gain) loss on available-for-sale securities, net
|
|
(122
|
)
|
|
|
99
|
|
|
Deferred income taxes
|
|
(3,348
|
)
|
|
|
5,888
|
|
|
Loss on disposal of fixed assets
|
|
510
|
|
|
|
476
|
|
|
Excess tax benefits from exercised stock options and restricted stock awards
|
|
(16,665
|
)
|
|
|
(81,689
|
)
|
|
Other operating activities, net
|
|
—
|
|
|
|
448
|
|
|
Changes in assets and liabilities, net of effects from acquisitions:
|
|
|
|
|
|
||
|
Accounts receivable
|
|
(23,530
|
)
|
|
|
9,475
|
|
|
Prepaid expenses and other assets
|
|
(12,102
|
)
|
|
|
(4,727
|
)
|
|
Income taxes
|
|
45,369
|
|
|
|
48,554
|
|
|
Accounts payable and accrued liabilities
|
|
(2,164
|
)
|
|
|
12,267
|
|
|
Fees received in advance
|
|
26,651
|
|
|
|
43,372
|
|
|
Pension and postretirement benefits
|
|
(9,763
|
)
|
|
|
(6,532
|
)
|
|
Other liabilities
|
|
(522
|
)
|
|
|
(33,016
|
)
|
|
Net cash provided by operating activities
|
|
378,635
|
|
|
|
386,452
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
||
|
Acquisitions
|
|
(4,001
|
)
|
|
|
(983
|
)
|
|
Purchase of non-controlling interest in non-public companies
|
|
(5,000
|
)
|
|
|
—
|
|
|
Proceeds from sale of discontinued operations
|
|
151,170
|
|
|
|
—
|
|
|
Proceeds from release of acquisition related escrows
|
|
—
|
|
|
|
280
|
|
|
Purchases of fixed assets
|
|
(102,992
|
)
|
|
|
(107,915
|
)
|
|
Purchases of available-for-sale securities
|
|
(83
|
)
|
|
|
(5,003
|
)
|
|
Proceeds from sales and maturities of available-for-sale securities
|
|
381
|
|
|
|
5,825
|
|
|
Other investing activities, net
|
|
—
|
|
|
|
439
|
|
|
Net cash provided by (used in) investing activities
|
|
39,475
|
|
|
|
(107,357
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
||
|
Repayment of current portion of long-term debt
|
|
—
|
|
|
|
(145,000
|
)
|
|
Repayment of short-term debt, net
|
|
—
|
|
|
|
(10,000
|
)
|
|
Repurchases of Class A common stock
|
|
(183,093
|
)
|
|
|
(160,970
|
)
|
|
Excess tax benefits from exercised stock options and restricted stock awards
|
|
16,665
|
|
|
|
81,689
|
|
|
Proceeds from stock options exercised
|
|
20,855
|
|
|
|
51,326
|
|
|
Net share settlement of restricted stock awards
|
|
(1,613
|
)
|
|
|
—
|
|
|
Other financing activities, net
|
|
(4,448
|
)
|
|
|
(5,350
|
)
|
|
Net cash used in financing activities
|
|
(151,634
|
)
|
|
|
(188,305
|
)
|
|
Effect of exchange rate changes
|
|
213
|
|
|
|
(406
|
)
|
|
Increase in cash and cash equivalents
|
|
266,689
|
|
|
|
90,384
|
|
|
Cash and cash equivalents, beginning of period
|
|
165,801
|
|
|
|
89,819
|
|
|
Cash and cash equivalents, end of period
|
$
|
432,490
|
|
|
$
|
180,203
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
||
|
Taxes paid
|
$
|
140,462
|
|
|
$
|
102,203
|
|
|
Interest paid
|
$
|
50,567
|
|
|
$
|
58,018
|
|
|
Noncash investing and financing activities:
|
|
|
|
|
|
||
|
Repurchases of Class A common stock included in accounts payable and accrued liabilities
|
$
|
4,878
|
|
|
$
|
2,622
|
|
|
Deferred tax liability established on date of acquisition
|
$
|
—
|
|
|
$
|
(1,187
|
)
|
|
Tenant improvement included in other liabilities
|
$
|
8,856
|
|
|
$
|
—
|
|
|
Capital lease obligations
|
$
|
4,682
|
|
|
$
|
9,014
|
|
|
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
1,662
|
|
|
$
|
2,890
|
|
|
|
Adjusted
Cost
|
|
Gross
Unrealized
Loss
|
|
Fair Value
|
||||||
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|||
|
Registered investment companies
|
$
|
3,922
|
|
|
$
|
(192
|
)
|
|
$
|
3,730
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|||
|
Registered investment companies
|
$
|
4,098
|
|
|
$
|
(187
|
)
|
|
$
|
3,911
|
|
|
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 are internally-developed, and considers
risk premiums that market participants would require.
|
|
|
Total
|
|
Quoted Prices
in Active Markets
for Identical
Assets (Level 1)
|
|
Significant Other
Observable
Inputs (Level 2)
|
||||||
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|||
|
Cash equivalents - money-market funds
|
$
|
2,679
|
|
|
$
|
—
|
|
|
$
|
2,679
|
|
|
Registered investment companies (1)
|
$
|
3,730
|
|
|
$
|
3,730
|
|
|
$
|
—
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|||
|
Cash equivalents - money-market funds
|
$
|
889
|
|
|
$
|
—
|
|
|
$
|
889
|
|
|
Registered investment companies (1)
|
$
|
3,911
|
|
|
$
|
3,911
|
|
|
$
|
—
|
|
|
(1)
|
Registered investment companies are classified as available-for-sale securities and are valued using quoted prices in active markets multiplied by the number of shares owned.
|
|
|
2014
|
|
2013
|
||||||||||||
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
||||||||
|
Financial instrument not carried at fair value:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Long-term debt excluding capitalized
leases |
$
|
1,265,668
|
|
|
$
|
1,368,846
|
|
|
$
|
1,265,129
|
|
|
$
|
1,335,844
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Revenues from discontinued operations
|
$
|
—
|
|
|
$
|
26,670
|
|
|
$
|
11,512
|
|
|
$
|
84,260
|
|
|
Income from discontinued operations before income taxes
(including gain on sale of $65,410 in 2014) |
$
|
—
|
|
|
$
|
2,758
|
|
|
$
|
54,482
|
|
|
$
|
9,306
|
|
|
Provision for income taxes (including tax on the gain on
sale of $27,067 in 2014) |
|
—
|
|
|
|
(1,211
|
)
|
|
|
(23,365
|
)
|
|
|
(4,088
|
)
|
|
Income from discontinued operations, net of tax
|
$
|
—
|
|
|
$
|
1,547
|
|
|
$
|
31,117
|
|
|
$
|
5,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Risk
Assessment
|
|
Decision
Analytics
|
|
Total
|
||||||
|
Goodwill at December 31, 2013 (1)
|
$
|
55,555
|
|
|
$
|
1,126,126
|
|
|
$
|
1,181,681
|
|
|
Current year acquisition
|
|
—
|
|
|
|
2,995
|
|
|
|
2,995
|
|
|
Sale of discontinued operations
|
|
—
|
|
|
|
(302
|
)
|
|
|
(302
|
)
|
|
Goodwill at September 30, 2014 (1)
|
$
|
55,555
|
|
|
$
|
1,128,819
|
|
|
$
|
1,184,374
|
|
|
(1)
|
These balances are net of accumulated impairment charges of
$3,244
that occurred prior to December 31, 2011.
|
|
|
Weighted
Average
Useful Life
|
|
Cost
|
|
Accumulated
Amortization
|
|
Net
|
||||||
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|||
|
Technology-based
|
8 years
|
|
$
|
296,502
|
|
|
$
|
(191,911
|
)
|
|
$
|
104,591
|
|
|
Marketing-related
|
5 years
|
|
|
71,047
|
|
|
|
(52,153
|
)
|
|
|
18,894
|
|
|
Contract-based
|
6 years
|
|
|
6,555
|
|
|
|
(6,555
|
)
|
|
|
—
|
|
|
Customer-related
|
13 years
|
|
|
388,505
|
|
|
|
(105,430
|
)
|
|
|
283,075
|
|
|
Total intangible assets
|
|
|
$
|
762,609
|
|
|
$
|
(356,049
|
)
|
|
$
|
406,560
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|||
|
Technology-based
|
8 years
|
|
$
|
294,940
|
|
|
$
|
(180,581
|
)
|
|
$
|
114,359
|
|
|
Marketing-related
|
5 years
|
|
|
71,047
|
|
|
|
(44,274
|
)
|
|
|
26,773
|
|
|
Contract-based
|
6 years
|
|
|
6,555
|
|
|
|
(6,555
|
)
|
|
|
—
|
|
|
Customer-related
|
13 years
|
|
|
388,505
|
|
|
|
(82,019
|
)
|
|
|
306,486
|
|
|
Total intangible assets
|
|
|
$
|
761,047
|
|
|
$
|
(313,429
|
)
|
|
$
|
447,618
|
|
|
Year
|
Amount
|
||
|
2014
|
$
|
14,154
|
|
|
2015
|
|
50,870
|
|
|
2016
|
|
49,040
|
|
|
2017
|
|
48,136
|
|
|
2018
|
|
47,390
|
|
|
2019 and thereafter
|
|
196,970
|
|
|
|
$
|
406,560
|
|
|
|
Issuance
Date
|
|
Maturity
Date
|
|
2014
|
|
2013
|
||||
|
Short-term debt and current portion of long-term debt:
|
|
|
|
|
|
|
|
|
|
||
|
Prudential shelf notes:
|
|
|
|
|
|
|
|
|
|
||
|
6.28% Series I shelf notes
|
4/29/2008
|
|
4/29/2015
|
|
$
|
85,000
|
|
|
$
|
—
|
|
|
New York Life shelf notes:
|
|
|
|
|
|
|
|
|
|
||
|
6.35% Series B shelf notes
|
4/29/2008
|
|
4/29/2015
|
|
|
50,000
|
|
|
|
—
|
|
|
Capital lease obligations
|
Various
|
|
Various
|
|
|
5,455
|
|
|
|
4,448
|
|
|
Short-term debt and current portion of long-term
debt |
|
|
|
|
|
140,455
|
|
|
|
4,448
|
|
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
||
|
Senior notes:
|
|
|
|
|
|
|
|
|
|
||
|
4.125% senior notes, less unamortized discount
of $2,207 and $2,415, respectively |
9/12/2012
|
|
9/12/2022
|
|
|
347,793
|
|
|
|
347,585
|
|
|
4.875% senior notes, less unamortized discount
of $1,445 and $1,699, respectively |
12/8/2011
|
|
1/15/2019
|
|
|
248,555
|
|
|
|
248,301
|
|
|
5.800% senior notes, less unamortized discount
of $680 and $757, respectively |
4/6/2011
|
|
5/1/2021
|
|
|
449,320
|
|
|
|
449,243
|
|
|
Prudential shelf notes:
|
|
|
|
|
|
|
|
|
|
||
|
5.84% Series H shelf notes
|
10/26/2007
|
|
10/26/2015
|
|
|
17,500
|
|
|
|
17,500
|
|
|
6.28% Series I shelf notes
|
4/29/2008
|
|
4/29/2015
|
|
|
—
|
|
|
|
85,000
|
|
|
6.85% Series J shelf notes
|
6/15/2009
|
|
6/15/2016
|
|
|
50,000
|
|
|
|
50,000
|
|
|
New York Life shelf notes:
|
|
|
|
|
|
|
|
|
|
||
|
5.87% Series A shelf notes
|
10/26/2007
|
|
10/26/2015
|
|
|
17,500
|
|
|
|
17,500
|
|
|
6.35% Series B shelf notes
|
4/29/2008
|
|
4/29/2015
|
|
|
—
|
|
|
|
50,000
|
|
|
Capital lease obligations
|
Various
|
|
Various
|
|
|
5,537
|
|
|
|
6,310
|
|
|
Long-term debt
|
|
|
|
|
|
1,136,205
|
|
|
|
1,271,439
|
|
|
Total debt
|
|
|
|
|
$
|
1,276,660
|
|
|
$
|
1,275,887
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Numerator used in basic and diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
99,015
|
|
|
$
|
94,894
|
|
|
$
|
271,555
|
|
|
$
|
255,939
|
|
|
Income from discontinued operations, net of tax
of $0 and $1,211, and $23,365 and $4,088 for the three and nine months ended September 30, 2014 and September 30, 2013, respectively (Note 6) |
|
—
|
|
|
|
1,547
|
|
|
|
31,117
|
|
|
|
5,218
|
|
|
Net income
|
$
|
99,015
|
|
|
$
|
96,441
|
|
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average number of common
shares used in basic EPS |
|
166,187,540
|
|
|
|
168,044,100
|
|
|
|
166,504,384
|
|
|
|
168,089,919
|
|
|
Effect of dilutive shares:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Potential common shares issuable
from stock options and stock awards |
|
3,334,908
|
|
|
|
4,110,453
|
|
|
|
3,311,483
|
|
|
|
4,371,041
|
|
|
Weighted average number of
common shares and dilutive potential common shares used in diluted EPS |
|
169,522,448
|
|
|
|
172,154,553
|
|
|
|
169,815,867
|
|
|
|
172,460,960
|
|
|
|
2014
|
|
2013
|
||||
|
Foreign currency translation adjustment
|
$
|
(1,587
|
)
|
|
$
|
(1,800
|
)
|
|
Unrealized holding losses on available-for-sale securities, net of tax
|
|
(78
|
)
|
|
|
(75
|
)
|
|
Pension and postretirement adjustment, net of tax
|
|
(41,196
|
)
|
|
|
(41,613
|
)
|
|
Accumulated other comprehensive losses
|
$
|
(42,861
|
)
|
|
$
|
(43,488
|
)
|
|
|
Before Tax
|
|
Tax Benefit
(Expense)
|
|
After Tax
|
||||||
|
For the Three Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|||
|
Foreign currency translation adjustment
|
$
|
(547
|
)
|
|
$
|
—
|
|
|
$
|
(547
|
)
|
|
Unrealized holding loss on available-for-sale securities before
reclassifications |
|
(72
|
)
|
|
|
28
|
|
|
|
(44
|
)
|
|
Amount reclassified from accumulated other comprehensive
losses (1) |
|
7
|
|
|
|
(3
|
)
|
|
|
4
|
|
|
Unrealized holding loss on available-for-sale securities
|
|
(65
|
)
|
|
|
25
|
|
|
|
(40
|
)
|
|
Pension and postretirement adjustment before reclassifications
|
|
606
|
|
|
|
(315
|
)
|
|
|
291
|
|
|
Amortization of net actuarial loss and prior service benefit
reclassified from accumulated other comprehensive losses (2) |
|
(303
|
)
|
|
|
115
|
|
|
|
(188
|
)
|
|
Pension and postretirement adjustment
|
|
303
|
|
|
|
(200
|
)
|
|
|
103
|
|
|
Total other comprehensive income
|
$
|
(309
|
)
|
|
$
|
(175
|
)
|
|
$
|
(484
|
)
|
|
For the Three Months Ended September 30, 2013
|
|
|
|
|
|
|
|
|
|||
|
Foreign currency translation adjustment
|
$
|
275
|
|
|
$
|
—
|
|
|
$
|
275
|
|
|
Unrealized holding gain on available-for-sale securities before
reclassifications |
|
221
|
|
|
|
(80
|
)
|
|
|
141
|
|
|
Amount reclassified from accumulated other comprehensive
income (1) |
|
1
|
|
|
|
(3
|
)
|
|
|
(2
|
)
|
|
Unrealized holding gain on available-for-sale securities
|
|
222
|
|
|
|
(83
|
)
|
|
|
139
|
|
|
Pension and postretirement adjustment before reclassifications
|
|
3,033
|
|
|
|
(776
|
)
|
|
|
2,257
|
|
|
Amortization of net actuarial loss and prior service benefit
reclassified from accumulated other comprehensive losses (2) |
|
(1,517
|
)
|
|
|
592
|
|
|
|
(925
|
)
|
|
Pension and postretirement adjustment
|
|
1,516
|
|
|
|
(184
|
)
|
|
|
1,332
|
|
|
Total other comprehensive income
|
$
|
2,013
|
|
|
$
|
(267
|
)
|
|
$
|
1,746
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Before Tax
|
|
Tax Benefit
(Expense) |
|
After Tax
|
||||||
|
For the Nine Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|||
|
Foreign currency translation adjustment
|
$
|
213
|
|
|
$
|
—
|
|
|
$
|
213
|
|
|
Unrealized holding loss on available-for-sale securities before
reclassifications |
|
(127
|
)
|
|
|
49
|
|
|
|
(78
|
)
|
|
Amount reclassified from accumulated other comprehensive
losses (1) |
|
122
|
|
|
|
(47
|
)
|
|
|
75
|
|
|
Unrealized holding loss on available-for-sale securities
|
|
(5
|
)
|
|
|
2
|
|
|
|
(3
|
)
|
|
Pension and postretirement adjustment before reclassifications
|
|
1,700
|
|
|
|
(759
|
)
|
|
|
941
|
|
|
Amortization of net actuarial loss and prior service benefit
reclassified from accumulated other comprehensive losses (2) |
|
(850
|
)
|
|
|
326
|
|
|
|
(524
|
)
|
|
Pension and postretirement adjustment
|
|
850
|
|
|
|
(433
|
)
|
|
|
417
|
|
|
Total other comprehensive income
|
$
|
1,058
|
|
|
$
|
(431
|
)
|
|
$
|
627
|
|
|
For the Nine Months Ended September 30, 2013
|
|
|
|
|
|
|
|
|
|||
|
Foreign currency translation adjustment
|
$
|
(406
|
)
|
|
$
|
—
|
|
|
$
|
(406
|
)
|
|
Unrealized holding loss on available-for-sale securities before
reclassifications |
|
(1,027
|
)
|
|
|
397
|
|
|
|
(630
|
)
|
|
Amount reclassified from accumulated other comprehensive
income (1) |
|
740
|
|
|
|
(285
|
)
|
|
|
455
|
|
|
Unrealized holding loss on available-for-sale securities
|
|
(287
|
)
|
|
|
112
|
|
|
|
(175
|
)
|
|
Pension and postretirement adjustment before reclassifications
|
|
8,588
|
|
|
|
(2,799
|
)
|
|
|
5,789
|
|
|
Amortization of net actuarial loss and prior service benefit
reclassified from accumulated other comprehensive losses (2) |
|
(4,294
|
)
|
|
|
1,654
|
|
|
|
(2,640
|
)
|
|
Pension and postretirement adjustment
|
|
4,294
|
|
|
|
(1,145
|
)
|
|
|
3,149
|
|
|
Total other comprehensive income
|
$
|
3,601
|
|
|
$
|
(1,033
|
)
|
|
$
|
2,568
|
|
|
(1)
|
This accumulated other comprehensive loss component, before tax, is included under “Investment income and others” in the accompanying condensed consolidated statements of operations.
|
|
(2)
|
These accumulated other comprehensive loss components, before tax, are included under “Cost of revenues” and “Selling, general and administrative” in the accompanying condensed consolidated statements of operations. These components are also included in the computation of net periodic (benefit) cost (see Note 12 Pension and Postretirement Benefits for additional details).
|
|
|
2014
|
|
2013
|
||||
|
Option pricing model
|
Black-Scholes
|
|
|
Black-Scholes
|
|
||
|
Expected volatility
|
20.53
|
%
|
|
29.27
|
%
|
||
|
Risk-free interest rate
|
1.48
|
%
|
|
0.70
|
%
|
||
|
Expected term in years
|
4.4
|
|
|
4.5
|
|
||
|
Dividend yield
|
—
|
%
|
|
—
|
%
|
||
|
Weighted average grant date fair value per stock option
|
$
|
11.86
|
|
|
$
|
15.58
|
|
|
|
Number
of Options |
|
Weighted
Average Exercise Price |
|
Aggregate
Intrinsic Value |
|||||
|
Outstanding at December 31, 2013
|
9,235,320
|
|
|
$
|
26.67
|
|
|
$
|
360,611
|
|
|
Granted
|
1,242,428
|
|
|
$
|
59.83
|
|
|
|
|
|
|
Exercised
|
(904,043
|
)
|
|
$
|
22.78
|
|
|
$
|
35,739
|
|
|
Cancelled or expired
|
(168,261
|
)
|
|
$
|
55.16
|
|
|
|
|
|
|
Outstanding at September 30, 2014
|
9,405,444
|
|
|
$
|
30.92
|
|
|
$
|
281,922
|
|
|
Exercisable at September 30, 2014
|
7,347,925
|
|
|
$
|
23.90
|
|
|
$
|
271,798
|
|
|
Exercisable at December 31, 2013
|
7,169,089
|
|
|
$
|
20.98
|
|
|
$
|
320,766
|
|
|
|
Number
of Shares |
|
Weighted Average Grant
Date Fair Value Per Share |
|||
|
Outstanding at December 31, 2013
|
396,749
|
|
|
$
|
52.82
|
|
|
Granted
|
243,807
|
|
|
$
|
59.82
|
|
|
Vested
|
(162,617
|
)
|
|
$
|
49.93
|
|
|
Forfeited
|
(34,682
|
)
|
|
$
|
55.45
|
|
|
Outstanding at September 30, 2014
|
443,257
|
|
|
$
|
56.80
|
|
|
|
Pension Plan and SERP
|
|
Postretirement Plan
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
For the Three Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Interest cost
|
$
|
4,754
|
|
|
$
|
4,462
|
|
|
$
|
119
|
|
|
$
|
156
|
|
|
Expected return on plan assets
|
|
(8,486
|
)
|
|
|
(7,620
|
)
|
|
|
(189
|
)
|
|
|
(264
|
)
|
|
Amortization of prior service credit
|
|
—
|
|
|
|
—
|
|
|
|
(37
|
)
|
|
|
(35
|
)
|
|
Amortization of net actuarial loss
|
|
304
|
|
|
|
1,276
|
|
|
|
36
|
|
|
|
276
|
|
|
Net periodic (benefit) cost
|
$
|
(3,428
|
)
|
|
$
|
(1,882
|
)
|
|
$
|
(71
|
)
|
|
$
|
133
|
|
|
Employer contributions, net
|
$
|
744
|
|
|
$
|
445
|
|
|
$
|
(543
|
)
|
|
$
|
238
|
|
|
For the Nine Months Ended September 30,
|
|
|
|
|
|
|
|
||||||||
|
Interest cost
|
$
|
14,305
|
|
|
$
|
13,385
|
|
|
$
|
445
|
|
|
$
|
456
|
|
|
Expected return on plan assets
|
|
(25,457
|
)
|
|
|
(22,860
|
)
|
|
|
(589
|
)
|
|
|
(689
|
)
|
|
Amortization of prior service credit
|
|
—
|
|
|
|
—
|
|
|
|
(110
|
)
|
|
|
(109
|
)
|
|
Amortization of net actuarial loss
|
|
572
|
|
|
|
3,828
|
|
|
|
388
|
|
|
|
575
|
|
|
Net periodic (benefit) cost
|
$
|
(10,580
|
)
|
|
$
|
(5,647
|
)
|
|
$
|
134
|
|
|
$
|
233
|
|
|
Employer contributions, net
|
$
|
1,011
|
|
|
$
|
646
|
|
|
$
|
(1,695
|
)
|
|
$
|
473
|
|
|
|
For the Three Months Ended
|
|
For the Three Months Ended
|
||||||||||||||||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
||||||||||||||||||||
|
|
Decision
Analytics
|
|
Risk
Assessment
|
|
Total
|
|
Decision
Analytics
|
|
Risk
Assessment
|
|
Total
|
||||||||||||
|
Revenues
|
$
|
287,211
|
|
|
$
|
161,454
|
|
|
$
|
448,665
|
|
|
$
|
256,872
|
|
|
$
|
155,055
|
|
|
$
|
411,927
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost of revenues (exclusive of
items shown separately below) |
|
(130,059
|
)
|
|
|
(50,814
|
)
|
|
|
(180,873
|
)
|
|
|
(106,072
|
)
|
|
|
(50,234
|
)
|
|
|
(156,306
|
)
|
|
Selling, general and
administrative |
|
(38,605
|
)
|
|
|
(17,559
|
)
|
|
|
(56,164
|
)
|
|
|
(37,151
|
)
|
|
|
(19,632
|
)
|
|
|
(56,783
|
)
|
|
Investment income and others
|
|
—
|
|
|
|
(285
|
)
|
|
|
(285
|
)
|
|
|
(3
|
)
|
|
|
228
|
|
|
|
225
|
|
|
EBITDA from discontinued
operations |
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,852
|
|
|
|
—
|
|
|
|
3,852
|
|
|
EBITDA
|
|
118,547
|
|
|
|
92,796
|
|
|
|
211,343
|
|
|
|
117,498
|
|
|
|
85,417
|
|
|
|
202,915
|
|
|
Depreciation and amortization
of fixed assets |
|
(16,386
|
)
|
|
|
(5,565
|
)
|
|
|
(21,951
|
)
|
|
|
(13,426
|
)
|
|
|
(3,319
|
)
|
|
|
(16,745
|
)
|
|
Amortization of intangible
assets |
|
(14,098
|
)
|
|
|
(89
|
)
|
|
|
(14,187
|
)
|
|
|
(15,169
|
)
|
|
|
(89
|
)
|
|
|
(15,258
|
)
|
|
Less: Investment income and
others |
|
—
|
|
|
|
285
|
|
|
|
285
|
|
|
|
3
|
|
|
|
(228
|
)
|
|
|
(225
|
)
|
|
EBITDA from discontinued
operations |
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(3,852
|
)
|
|
|
—
|
|
|
|
(3,852
|
)
|
|
Operating income
|
$
|
88,063
|
|
|
$
|
87,427
|
|
|
$
|
175,490
|
|
|
$
|
85,054
|
|
|
$
|
81,781
|
|
|
$
|
166,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
For the Nine Months Ended
|
|
For the Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2014
|
|
September 30, 2013
|
||||||||||||||||||||
|
|
Decision
Analytics
|
|
Risk
Assessment
|
|
Total
|
|
Decision
Analytics
|
|
Risk
Assessment
|
|
Total
|
||||||||||||
|
Revenues
|
$
|
796,143
|
|
|
$
|
485,719
|
|
|
$
|
1,281,862
|
|
|
$
|
717,053
|
|
|
$
|
461,927
|
|
|
$
|
1,178,980
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost of revenues (exclusive of
items shown separately below) |
|
(369,841
|
)
|
|
|
(153,175
|
)
|
|
|
(523,016
|
)
|
|
|
(306,857
|
)
|
|
|
(145,510
|
)
|
|
|
(452,367
|
)
|
|
Selling, general and
administrative |
|
(115,281
|
)
|
|
|
(55,091
|
)
|
|
|
(170,372
|
)
|
|
|
(112,495
|
)
|
|
|
(58,808
|
)
|
|
|
(171,303
|
)
|
|
Investment income and others
|
|
—
|
|
|
|
(76
|
)
|
|
|
(76
|
)
|
|
|
(13
|
)
|
|
|
216
|
|
|
|
203
|
|
|
EBITDA from discontinued
operations (including the gain on sale in 2014) |
|
55,588
|
|
|
|
—
|
|
|
|
55,588
|
|
|
|
12,741
|
|
|
|
—
|
|
|
|
12,741
|
|
|
EBITDA
|
|
366,609
|
|
|
|
277,377
|
|
|
|
643,986
|
|
|
|
310,429
|
|
|
|
257,825
|
|
|
|
568,254
|
|
|
Depreciation and amortization
of fixed assets |
|
(47,515
|
)
|
|
|
(14,940
|
)
|
|
|
(62,455
|
)
|
|
|
(36,392
|
)
|
|
|
(10,327
|
)
|
|
|
(46,719
|
)
|
|
Amortization of intangible
assets |
|
(42,354
|
)
|
|
|
(266
|
)
|
|
|
(42,620
|
)
|
|
|
(49,106
|
)
|
|
|
(265
|
)
|
|
|
(49,371
|
)
|
|
Less: Investment income and
others |
|
—
|
|
|
|
76
|
|
|
|
76
|
|
|
|
13
|
|
|
|
(216
|
)
|
|
|
(203
|
)
|
|
EBITDA from discontinued
operations (including the gain on sale in 2014) |
|
(55,588
|
)
|
|
|
—
|
|
|
|
(55,588
|
)
|
|
|
(12,741
|
)
|
|
|
—
|
|
|
|
(12,741
|
)
|
|
Operating income
|
$
|
221,152
|
|
|
$
|
262,247
|
|
|
$
|
483,399
|
|
|
$
|
212,203
|
|
|
$
|
247,017
|
|
|
$
|
459,220
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Decision Analytics:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Insurance
|
$
|
149,496
|
|
|
$
|
140,771
|
|
|
$
|
443,757
|
|
|
$
|
401,105
|
|
|
Financial services
|
|
25,258
|
|
|
|
21,379
|
|
|
|
68,111
|
|
|
|
58,226
|
|
|
Healthcare
|
|
91,900
|
|
|
|
73,612
|
|
|
|
220,888
|
|
|
|
193,748
|
|
|
Specialized markets
|
|
20,557
|
|
|
|
21,110
|
|
|
|
63,387
|
|
|
|
63,974
|
|
|
Total Decision Analytics
|
|
287,211
|
|
|
|
256,872
|
|
|
|
796,143
|
|
|
|
717,053
|
|
|
Risk Assessment:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Industry-standard insurance programs
|
|
122,830
|
|
|
|
118,234
|
|
|
|
369,841
|
|
|
|
351,973
|
|
|
Property-specific rating and underwriting information
|
|
38,624
|
|
|
|
36,821
|
|
|
|
115,878
|
|
|
|
109,954
|
|
|
Total Risk Assessment
|
|
161,454
|
|
|
|
155,055
|
|
|
|
485,719
|
|
|
|
461,927
|
|
|
Total revenues
|
$
|
448,665
|
|
|
$
|
411,927
|
|
|
$
|
1,281,862
|
|
|
$
|
1,178,980
|
|
|
|
Verisk
Analytics, Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminating
Entries
|
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
ASSETS
|
|||||||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
20,313
|
|
|
$
|
264,078
|
|
|
$
|
148,099
|
|
|
$
|
—
|
|
|
$
|
432,490
|
|
|
Available-for-sale securities
|
|
—
|
|
|
|
3,730
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,730
|
|
|
Accounts receivable, net
|
|
—
|
|
|
|
131,553
|
|
|
|
57,158
|
|
|
|
—
|
|
|
|
188,711
|
|
|
Prepaid expenses
|
|
—
|
|
|
|
28,214
|
|
|
|
2,936
|
|
|
|
—
|
|
|
|
31,150
|
|
|
Intercompany receivables
|
|
710,029
|
|
|
|
805,542
|
|
|
|
219,376
|
|
|
|
(1,734,947
|
)
|
|
|
—
|
|
|
Deferred income taxes, net
|
|
—
|
|
|
|
3,404
|
|
|
|
1,672
|
|
|
|
—
|
|
|
|
5,076
|
|
|
Income taxes receivable
|
|
15,004
|
|
|
|
47,020
|
|
|
|
—
|
|
|
|
(31,912
|
)
|
|
|
30,112
|
|
|
Other current assets
|
|
5,146
|
|
|
|
7,737
|
|
|
|
1,500
|
|
|
|
—
|
|
|
|
14,383
|
|
|
Total current assets
|
|
750,492
|
|
|
|
1,291,278
|
|
|
|
430,741
|
|
|
|
(1,766,859
|
)
|
|
|
705,652
|
|
|
Noncurrent assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fixed assets, net
|
|
—
|
|
|
|
240,292
|
|
|
|
41,055
|
|
|
|
—
|
|
|
|
281,347
|
|
|
Intangible assets, net
|
|
—
|
|
|
|
61,390
|
|
|
|
345,170
|
|
|
|
—
|
|
|
|
406,560
|
|
|
Goodwill
|
|
—
|
|
|
|
495,746
|
|
|
|
688,628
|
|
|
|
—
|
|
|
|
1,184,374
|
|
|
Investment in subsidiaries
|
|
1,704,302
|
|
|
|
867,112
|
|
|
|
—
|
|
|
|
(2,571,414
|
)
|
|
|
—
|
|
|
Pension assets
|
|
—
|
|
|
|
72,512
|
|
|
|
—
|
|
|
|
—
|
|
|
|
72,512
|
|
|
Other assets
|
|
6,961
|
|
|
|
19,779
|
|
|
|
515
|
|
|
|
—
|
|
|
|
27,255
|
|
|
Total assets
|
$
|
2,461,755
|
|
|
$
|
3,048,109
|
|
|
$
|
1,506,109
|
|
|
$
|
(4,338,273
|
)
|
|
$
|
2,677,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts payable and accrued liabilities
|
$
|
18,967
|
|
|
$
|
104,696
|
|
|
$
|
40,625
|
|
|
$
|
—
|
|
|
$
|
164,288
|
|
|
Short-term debt and current portion of long-
term debt |
|
—
|
|
|
|
140,390
|
|
|
|
65
|
|
|
|
—
|
|
|
|
140,455
|
|
|
Pension and postretirement benefits, current
|
|
—
|
|
|
|
2,437
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,437
|
|
|
Fees received in advance
|
|
—
|
|
|
|
224,124
|
|
|
|
30,036
|
|
|
|
—
|
|
|
|
254,160
|
|
|
Intercompany payables
|
|
671,136
|
|
|
|
890,267
|
|
|
|
173,544
|
|
|
|
(1,734,947
|
)
|
|
|
—
|
|
|
Income taxes payable
|
|
—
|
|
|
|
—
|
|
|
|
31,912
|
|
|
|
(31,912
|
)
|
|
|
—
|
|
|
Total current liabilities
|
|
690,103
|
|
|
|
1,361,914
|
|
|
|
276,182
|
|
|
|
(1,766,859
|
)
|
|
|
561,340
|
|
|
Noncurrent liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Long-term debt
|
|
1,045,668
|
|
|
|
90,224
|
|
|
|
313
|
|
|
|
—
|
|
|
|
1,136,205
|
|
|
Pension and postretirement benefits
|
|
—
|
|
|
|
16,012
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,012
|
|
|
Deferred income taxes, net
|
|
—
|
|
|
|
70,212
|
|
|
|
124,659
|
|
|
|
—
|
|
|
|
194,871
|
|
|
Other liabilities
|
|
—
|
|
|
|
38,897
|
|
|
|
4,391
|
|
|
|
—
|
|
|
|
43,288
|
|
|
Total liabilities
|
|
1,735,771
|
|
|
|
1,577,259
|
|
|
|
405,545
|
|
|
|
(1,766,859
|
)
|
|
|
1,951,716
|
|
|
Total stockholders’ equity
|
|
725,984
|
|
|
|
1,470,850
|
|
|
|
1,100,564
|
|
|
|
(2,571,414
|
)
|
|
|
725,984
|
|
|
Total liabilities and stockholders’
equity |
$
|
2,461,755
|
|
|
$
|
3,048,109
|
|
|
$
|
1,506,109
|
|
|
$
|
(4,338,273
|
)
|
|
$
|
2,677,700
|
|
|
|
Verisk
Analytics, Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminating
Entries
|
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
ASSETS
|
|||||||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
20,226
|
|
|
$
|
81,095
|
|
|
$
|
64,480
|
|
|
$
|
—
|
|
|
$
|
165,801
|
|
|
Available-for-sale securities
|
|
—
|
|
|
|
3,911
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,911
|
|
|
Accounts receivable, net
|
|
—
|
|
|
|
99,578
|
|
|
|
58,969
|
|
|
|
—
|
|
|
|
158,547
|
|
|
Prepaid expenses
|
|
—
|
|
|
|
22,582
|
|
|
|
3,075
|
|
|
|
—
|
|
|
|
25,657
|
|
|
Deferred income taxes, net
|
|
—
|
|
|
|
—
|
|
|
|
5,086
|
|
|
|
(9
|
)
|
|
|
5,077
|
|
|
Income taxes receivable
|
|
20,045
|
|
|
|
66,274
|
|
|
|
—
|
|
|
|
(18,973
|
)
|
|
|
67,346
|
|
|
Intercompany receivables
|
|
633,128
|
|
|
|
525,286
|
|
|
|
202,018
|
|
|
|
(1,360,432
|
)
|
|
|
—
|
|
|
Other current assets
|
|
5,144
|
|
|
|
26,835
|
|
|
|
2,702
|
|
|
|
—
|
|
|
|
34,681
|
|
|
Current assets held-for-sale
|
|
—
|
|
|
|
12,421
|
|
|
|
883
|
|
|
|
521
|
|
|
|
13,825
|
|
|
Total current assets
|
|
678,543
|
|
|
|
837,982
|
|
|
|
337,213
|
|
|
|
(1,378,893
|
)
|
|
|
474,845
|
|
|
Noncurrent assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fixed assets, net
|
|
—
|
|
|
|
198,112
|
|
|
|
35,261
|
|
|
|
—
|
|
|
|
233,373
|
|
|
Intangible assets, net
|
|
—
|
|
|
|
67,407
|
|
|
|
380,211
|
|
|
|
—
|
|
|
|
447,618
|
|
|
Goodwill
|
|
—
|
|
|
|
493,053
|
|
|
|
688,628
|
|
|
|
—
|
|
|
|
1,181,681
|
|
|
Investment in subsidiaries
|
|
1,375,128
|
|
|
|
848,124
|
|
|
|
—
|
|
|
|
(2,223,252
|
)
|
|
|
—
|
|
|
Pension assets
|
|
—
|
|
|
|
60,955
|
|
|
|
—
|
|
|
|
—
|
|
|
|
60,955
|
|
|
Other assets
|
|
7,789
|
|
|
|
11,356
|
|
|
|
889
|
|
|
|
—
|
|
|
|
20,034
|
|
|
Noncurrent assets held-for-sale
|
|
—
|
|
|
|
85,945
|
|
|
|
—
|
|
|
|
—
|
|
|
|
85,945
|
|
|
Total assets
|
$
|
2,061,460
|
|
|
$
|
2,602,934
|
|
|
$
|
1,442,202
|
|
|
$
|
(3,602,145
|
)
|
|
$
|
2,504,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts payable and accrued liabilities
|
$
|
22,233
|
|
|
$
|
102,477
|
|
|
$
|
63,554
|
|
|
$
|
—
|
|
|
$
|
188,264
|
|
|
Short-term debt and current portion of
long-term debt |
|
—
|
|
|
|
4,341
|
|
|
|
107
|
|
|
|
—
|
|
|
|
4,448
|
|
|
Pension and postretirement benefits,
current |
|
—
|
|
|
|
2,437
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,437
|
|
|
Fees received in advance
|
|
—
|
|
|
|
192,524
|
|
|
|
34,057
|
|
|
|
—
|
|
|
|
226,581
|
|
|
Intercompany payables
|
|
446,509
|
|
|
|
793,517
|
|
|
|
120,406
|
|
|
|
(1,360,432
|
)
|
|
|
—
|
|
|
Deferred income taxes, net
|
|
—
|
|
|
|
9
|
|
|
|
—
|
|
|
|
(9
|
)
|
|
|
—
|
|
|
Income taxes payable
|
|
—
|
|
|
|
—
|
|
|
|
18,973
|
|
|
|
(18,973
|
)
|
|
|
—
|
|
|
Current liabilities held-for-sale
|
|
—
|
|
|
|
8,928
|
|
|
|
—
|
|
|
|
521
|
|
|
|
9,449
|
|
|
Total current liabilities
|
|
468,742
|
|
|
|
1,104,233
|
|
|
|
237,097
|
|
|
|
(1,378,893
|
)
|
|
|
431,179
|
|
|
Noncurrent liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Long-term debt
|
|
1,045,129
|
|
|
|
225,950
|
|
|
|
360
|
|
|
|
—
|
|
|
|
1,271,439
|
|
|
Pension and postretirement benefits
|
|
—
|
|
|
|
15,068
|
|
|
|
—
|
|
|
|
—
|
|
|
|
15,068
|
|
|
Deferred income taxes, net
|
|
—
|
|
|
|
70,897
|
|
|
|
127,707
|
|
|
|
—
|
|
|
|
198,604
|
|
|
Other liabilities
|
|
—
|
|
|
|
31,809
|
|
|
|
4,234
|
|
|
|
—
|
|
|
|
36,043
|
|
|
Noncurrent liabilities held-for-sale
|
|
—
|
|
|
|
4,529
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,529
|
|
|
Total liabilities
|
|
1,513,871
|
|
|
|
1,452,486
|
|
|
|
369,398
|
|
|
|
(1,378,893
|
)
|
|
|
1,956,862
|
|
|
Total stockholders’ equity
|
|
547,589
|
|
|
|
1,150,448
|
|
|
|
1,072,804
|
|
|
|
(2,223,252
|
)
|
|
|
547,589
|
|
|
Total liabilities and stockholders’
equity |
$
|
2,061,460
|
|
|
$
|
2,602,934
|
|
|
$
|
1,442,202
|
|
|
$
|
(3,602,145
|
)
|
|
$
|
2,504,451
|
|
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
369,175
|
|
|
$
|
101,017
|
|
|
$
|
(21,527
|
)
|
|
$
|
448,665
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenues (exclusive of items
shown separately below) |
|
—
|
|
|
|
151,875
|
|
|
|
50,100
|
|
|
|
(21,102
|
)
|
|
|
180,873
|
|
|
Selling, general and administrative
|
|
—
|
|
|
|
44,756
|
|
|
|
11,833
|
|
|
|
(425
|
)
|
|
|
56,164
|
|
|
Depreciation and amortization of
fixed assets |
|
—
|
|
|
|
18,896
|
|
|
|
3,055
|
|
|
|
—
|
|
|
|
21,951
|
|
|
Amortization of intangible assets
|
|
—
|
|
|
|
2,508
|
|
|
|
11,679
|
|
|
|
—
|
|
|
|
14,187
|
|
|
Total expenses
|
|
—
|
|
|
|
218,035
|
|
|
|
76,667
|
|
|
|
(21,527
|
)
|
|
|
273,175
|
|
|
Operating income
|
|
—
|
|
|
|
151,140
|
|
|
|
24,350
|
|
|
|
—
|
|
|
|
175,490
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment income and others
|
|
14
|
|
|
|
(200
|
)
|
|
|
(99
|
)
|
|
|
—
|
|
|
|
(285
|
)
|
|
Interest expense
|
|
(13,636
|
)
|
|
|
(3,854
|
)
|
|
|
(8
|
)
|
|
|
—
|
|
|
|
(17,498
|
)
|
|
Total other expense, net
|
|
(13,622
|
)
|
|
|
(4,054
|
)
|
|
|
(107
|
)
|
|
|
—
|
|
|
|
(17,783
|
)
|
|
(Loss) income from continuing operations
before equity in net income of subsidiaries and income taxes |
|
(13,622
|
)
|
|
|
147,086
|
|
|
|
24,243
|
|
|
|
—
|
|
|
|
157,707
|
|
|
Provision for income taxes
|
|
4,998
|
|
|
|
(58,194
|
)
|
|
|
(5,496
|
)
|
|
|
—
|
|
|
|
(58,692
|
)
|
|
Net (loss) income from continuing
operations before equity in net income of subsidiaries |
|
(8,624
|
)
|
|
|
88,892
|
|
|
|
18,747
|
|
|
|
—
|
|
|
|
99,015
|
|
|
Equity in net income of subsidiaries
|
|
107,639
|
|
|
|
15,296
|
|
|
|
—
|
|
|
|
(122,935
|
)
|
|
|
—
|
|
|
Net income
|
$
|
99,015
|
|
|
$
|
104,188
|
|
|
$
|
18,747
|
|
|
$
|
(122,935
|
)
|
|
$
|
99,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
1,056,146
|
|
|
$
|
256,519
|
|
|
$
|
(30,803
|
)
|
|
$
|
1,281,862
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenues (exclusive of items
shown separately below) |
|
—
|
|
|
|
413,825
|
|
|
|
134,271
|
|
|
|
(25,080
|
)
|
|
|
523,016
|
|
|
Selling, general and administrative
|
|
—
|
|
|
|
139,247
|
|
|
|
36,848
|
|
|
|
(5,723
|
)
|
|
|
170,372
|
|
|
Depreciation and amortization of
fixed assets |
|
—
|
|
|
|
52,447
|
|
|
|
10,008
|
|
|
|
—
|
|
|
|
62,455
|
|
|
Amortization of intangible assets
|
|
—
|
|
|
|
7,581
|
|
|
|
35,039
|
|
|
|
—
|
|
|
|
42,620
|
|
|
Total expenses
|
|
—
|
|
|
|
613,100
|
|
|
|
216,166
|
|
|
|
(30,803
|
)
|
|
|
798,463
|
|
|
Operating income
|
|
—
|
|
|
|
443,046
|
|
|
|
40,353
|
|
|
|
—
|
|
|
|
483,399
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment income and others
|
|
34
|
|
|
|
20
|
|
|
|
(130
|
)
|
|
|
—
|
|
|
|
(76
|
)
|
|
Interest expense
|
|
(40,913
|
)
|
|
|
(11,460
|
)
|
|
|
(23
|
)
|
|
|
—
|
|
|
|
(52,396
|
)
|
|
Total other expense, net
|
|
(40,879
|
)
|
|
|
(11,440
|
)
|
|
|
(153
|
)
|
|
|
—
|
|
|
|
(52,472
|
)
|
|
(Loss) income from continuing operations
before equity in net income of subsidiaries and income taxes |
|
(40,879
|
)
|
|
|
431,606
|
|
|
|
40,200
|
|
|
|
—
|
|
|
|
430,927
|
|
|
Provision for income taxes
|
|
15,004
|
|
|
|
(161,896
|
)
|
|
|
(12,480
|
)
|
|
|
—
|
|
|
|
(159,372
|
)
|
|
Net (loss) income from continuing
operations before equity in net income of subsidiaries |
|
(25,875
|
)
|
|
|
269,710
|
|
|
|
27,720
|
|
|
|
—
|
|
|
|
271,555
|
|
|
Income (loss) from discontinued operations, net
of tax |
|
—
|
|
|
|
31,356
|
|
|
|
(239
|
)
|
|
|
—
|
|
|
|
31,117
|
|
|
Equity in net income of subsidiaries
|
|
328,547
|
|
|
|
18,674
|
|
|
|
—
|
|
|
|
(347,221
|
)
|
|
|
—
|
|
|
Net income
|
$
|
302,672
|
|
|
$
|
319,740
|
|
|
$
|
27,481
|
|
|
$
|
(347,221
|
)
|
|
$
|
302,672
|
|
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
320,680
|
|
|
$
|
96,599
|
|
|
$
|
(5,352
|
)
|
|
$
|
411,927
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenues (exclusive of items
shown separately below) |
|
—
|
|
|
|
113,768
|
|
|
|
44,719
|
|
|
|
(2,181
|
)
|
|
|
156,306
|
|
|
Selling, general and administrative
|
|
—
|
|
|
|
46,565
|
|
|
|
13,389
|
|
|
|
(3,171
|
)
|
|
|
56,783
|
|
|
Depreciation and amortization of
fixed assets |
|
—
|
|
|
|
13,091
|
|
|
|
3,654
|
|
|
|
—
|
|
|
|
16,745
|
|
|
Amortization of intangible assets
|
|
—
|
|
|
|
2,721
|
|
|
|
12,537
|
|
|
|
—
|
|
|
|
15,258
|
|
|
Total expenses
|
|
—
|
|
|
|
176,145
|
|
|
|
74,299
|
|
|
|
(5,352
|
)
|
|
|
245,092
|
|
|
Operating income
|
|
—
|
|
|
|
144,535
|
|
|
|
22,300
|
|
|
|
—
|
|
|
|
166,835
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment income and others
|
|
23
|
|
|
|
130
|
|
|
|
72
|
|
|
|
—
|
|
|
|
225
|
|
|
Interest expense
|
|
(13,638
|
)
|
|
|
(5,063
|
)
|
|
|
9
|
|
|
|
—
|
|
|
|
(18,692
|
)
|
|
Total other expense, net
|
|
(13,615
|
)
|
|
|
(4,933
|
)
|
|
|
81
|
|
|
|
—
|
|
|
|
(18,467
|
)
|
|
(Loss) income from continuing operations
before equity in net income of subsidiaries and income taxes |
|
(13,615
|
)
|
|
|
139,602
|
|
|
|
22,381
|
|
|
|
—
|
|
|
|
148,368
|
|
|
Provision for income taxes
|
|
4,996
|
|
|
|
(49,097
|
)
|
|
|
(9,373
|
)
|
|
|
—
|
|
|
|
(53,474
|
)
|
|
Net (loss) income from continuing
operations before equity in net income of subsidiaries |
|
(8,619
|
)
|
|
|
90,505
|
|
|
|
13,008
|
|
|
|
—
|
|
|
|
94,894
|
|
|
Income from discontinued operations, net
of tax |
|
—
|
|
|
|
1,547
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,547
|
|
|
Equity in net income of subsidiaries
|
|
105,060
|
|
|
|
9,044
|
|
|
|
—
|
|
|
|
(114,104
|
)
|
|
|
—
|
|
|
Net income
|
$
|
96,441
|
|
|
$
|
101,096
|
|
|
$
|
13,008
|
|
|
$
|
(114,104
|
)
|
|
$
|
96,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
930,921
|
|
|
$
|
262,765
|
|
|
$
|
(14,706
|
)
|
|
$
|
1,178,980
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of revenues (exclusive of items
shown separately below) |
|
—
|
|
|
|
331,476
|
|
|
|
127,431
|
|
|
|
(6,540
|
)
|
|
|
452,367
|
|
|
Selling, general and administrative
|
|
—
|
|
|
|
137,074
|
|
|
|
42,395
|
|
|
|
(8,166
|
)
|
|
|
171,303
|
|
|
Depreciation and amortization of
fixed assets |
|
—
|
|
|
|
36,608
|
|
|
|
10,111
|
|
|
|
—
|
|
|
|
46,719
|
|
|
Amortization of intangible assets
|
|
—
|
|
|
|
11,770
|
|
|
|
37,601
|
|
|
|
—
|
|
|
|
49,371
|
|
|
Total expenses
|
|
—
|
|
|
|
516,928
|
|
|
|
217,538
|
|
|
|
(14,706
|
)
|
|
|
719,760
|
|
|
Operating income
|
|
—
|
|
|
|
413,993
|
|
|
|
45,227
|
|
|
|
—
|
|
|
|
459,220
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Investment income and others
|
|
28
|
|
|
|
64
|
|
|
|
111
|
|
|
|
—
|
|
|
|
203
|
|
|
Interest expense
|
|
(40,914
|
)
|
|
|
(17,542
|
)
|
|
|
(30
|
)
|
|
|
—
|
|
|
|
(58,486
|
)
|
|
Total other expense, net
|
|
(40,886
|
)
|
|
|
(17,478
|
)
|
|
|
81
|
|
|
|
—
|
|
|
|
(58,283
|
)
|
|
(Loss) income from continuing operations
before equity in net income of subsidiaries and income taxes |
|
(40,886
|
)
|
|
|
396,515
|
|
|
|
45,308
|
|
|
|
—
|
|
|
|
400,937
|
|
|
Provision for income taxes
|
|
15,043
|
|
|
|
(140,519
|
)
|
|
|
(19,522
|
)
|
|
|
—
|
|
|
|
(144,998
|
)
|
|
Net (loss) income from continuing
operations before equity in net income of subsidiaries |
|
(25,843
|
)
|
|
|
255,996
|
|
|
|
25,786
|
|
|
|
—
|
|
|
|
255,939
|
|
|
Income from discontinued operations, net
of tax |
|
—
|
|
|
|
5,218
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,218
|
|
|
Equity in net income of subsidiary
|
|
287,000
|
|
|
|
16,909
|
|
|
|
—
|
|
|
|
(303,909
|
)
|
|
|
—
|
|
|
Net income
|
$
|
261,157
|
|
|
$
|
278,123
|
|
|
$
|
25,786
|
|
|
$
|
(303,909
|
)
|
|
$
|
261,157
|
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Net income
|
$
|
99,015
|
|
|
$
|
104,188
|
|
|
$
|
18,747
|
|
|
$
|
(122,935
|
)
|
|
$
|
99,015
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Foreign currency translation adjustment
|
|
(547
|
)
|
|
|
(358
|
)
|
|
|
(482
|
)
|
|
|
840
|
|
|
|
(547
|
)
|
|
Unrealized holding loss on
available-for-sale securities |
|
(40
|
)
|
|
|
(40
|
)
|
|
|
—
|
|
|
|
40
|
|
|
|
(40
|
)
|
|
Pension and postretirement
liability adjustment |
|
103
|
|
|
|
103
|
|
|
|
—
|
|
|
|
(103
|
)
|
|
|
103
|
|
|
Total other comprehensive loss
|
|
(484
|
)
|
|
|
(295
|
)
|
|
|
(482
|
)
|
|
|
777
|
|
|
|
(484
|
)
|
|
Comprehensive income
|
$
|
98,531
|
|
|
$
|
103,893
|
|
|
$
|
18,265
|
|
|
$
|
(122,158
|
)
|
|
$
|
98,531
|
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
Net income
|
$
|
302,672
|
|
|
$
|
319,740
|
|
|
$
|
27,481
|
|
|
$
|
(347,221
|
)
|
|
$
|
302,672
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Foreign currency translation adjustment
|
|
213
|
|
|
|
251
|
|
|
|
220
|
|
|
|
(471
|
)
|
|
|
213
|
|
|
Unrealized holding loss on
available-for-sale securities |
|
(3
|
)
|
|
|
(3
|
)
|
|
|
—
|
|
|
|
3
|
|
|
|
(3
|
)
|
|
Pension and postretirement
liability adjustment |
|
417
|
|
|
|
417
|
|
|
|
—
|
|
|
|
(417
|
)
|
|
|
417
|
|
|
Total other comprehensive income
|
|
627
|
|
|
|
665
|
|
|
|
220
|
|
|
|
(885
|
)
|
|
|
627
|
|
|
Comprehensive income
|
$
|
303,299
|
|
|
$
|
320,405
|
|
|
$
|
27,701
|
|
|
$
|
(348,106
|
)
|
|
$
|
303,299
|
|
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||||
|
Net income
|
$
|
96,441
|
|
|
$
|
101,096
|
|
|
$
|
13,008
|
|
|
$
|
(114,104
|
)
|
|
$
|
96,441
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Foreign currency translation adjustment
|
|
275
|
|
|
|
227
|
|
|
|
390
|
|
|
|
(617
|
)
|
|
|
275
|
|
|
Unrealized holding gain on
available-for-sale securities |
|
139
|
|
|
|
139
|
|
|
|
—
|
|
|
|
(139
|
)
|
|
|
139
|
|
|
Pension and postretirement
liability adjustment |
|
1,332
|
|
|
|
1,332
|
|
|
|
—
|
|
|
|
(1,332
|
)
|
|
|
1,332
|
|
|
Total other comprehensive income
|
|
1,746
|
|
|
|
1,698
|
|
|
|
390
|
|
|
|
(2,088
|
)
|
|
|
1,746
|
|
|
Comprehensive income
|
$
|
98,187
|
|
|
$
|
102,794
|
|
|
$
|
13,398
|
|
|
$
|
(116,192
|
)
|
|
$
|
98,187
|
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||
|
Net income
|
$
|
261,157
|
|
|
$
|
278,123
|
|
|
$
|
25,786
|
|
|
$
|
(303,909
|
)
|
|
$
|
261,157
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Foreign currency translation adjustment
|
|
(406
|
)
|
|
|
(401
|
)
|
|
|
(212
|
)
|
|
|
613
|
|
|
|
(406
|
)
|
|
Unrealized holding loss on
available-for-sale securities |
|
(175
|
)
|
|
|
(175
|
)
|
|
|
—
|
|
|
|
175
|
|
|
|
(175
|
)
|
|
Pension and postretirement
liability adjustment |
|
3,149
|
|
|
|
3,149
|
|
|
|
—
|
|
|
|
(3,149
|
)
|
|
|
3,149
|
|
|
Total other comprehensive income (loss)
|
|
2,568
|
|
|
|
2,573
|
|
|
|
(212
|
)
|
|
|
(2,361
|
)
|
|
|
2,568
|
|
|
Comprehensive income
|
$
|
263,725
|
|
|
$
|
280,696
|
|
|
$
|
25,574
|
|
|
$
|
(306,270
|
)
|
|
$
|
263,725
|
|
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Net cash provided by operating activities
|
$
|
87
|
|
|
$
|
246,766
|
|
|
$
|
131,782
|
|
|
$
|
—
|
|
|
$
|
378,635
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisitions
|
|
—
|
|
|
|
(4,001
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,001
|
)
|
|
Purchases of non-controlling interest in non-
public companies |
|
—
|
|
|
|
(5,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,000
|
)
|
|
Proceeds from sale of discontinued operations
|
|
—
|
|
|
|
151,170
|
|
|
|
—
|
|
|
|
—
|
|
|
|
151,170
|
|
|
Investment in subsidiaries
|
|
—
|
|
|
|
(296
|
)
|
|
|
—
|
|
|
|
296
|
|
|
|
—
|
|
|
Intercompany dividends received from
subsidiaries |
|
—
|
|
|
|
114
|
|
|
|
—
|
|
|
|
(114
|
)
|
|
|
—
|
|
|
Repayments received from other subsidiaries
|
|
—
|
|
|
|
55,123
|
|
|
|
19,289
|
|
|
|
(74,412
|
)
|
|
|
—
|
|
|
Advances provided to other subsidiaries
|
|
—
|
|
|
|
(3,625
|
)
|
|
|
—
|
|
|
|
3,625
|
|
|
|
—
|
|
|
Purchases of fixed assets
|
|
—
|
|
|
|
(86,725
|
)
|
|
|
(16,267
|
)
|
|
|
—
|
|
|
|
(102,992
|
)
|
|
Purchases of available-for-sale securities
|
|
—
|
|
|
|
(83
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(83
|
)
|
|
Proceeds from sales and maturities of available-
for-sale securities |
|
—
|
|
|
|
381
|
|
|
|
—
|
|
|
|
—
|
|
|
|
381
|
|
|
Net cash provided by investing
activities |
|
—
|
|
|
|
107,058
|
|
|
|
3,022
|
|
|
|
(70,605
|
)
|
|
|
39,475
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Proceeds from the issuance of intercompany
common stock |
|
—
|
|
|
|
—
|
|
|
|
296
|
|
|
|
(296
|
)
|
|
|
—
|
|
|
Intercompany dividends paid to parent
|
|
—
|
|
|
|
—
|
|
|
|
(114
|
)
|
|
|
114
|
|
|
|
—
|
|
|
Repurchases of Class A common stock
|
|
—
|
|
|
|
(183,093
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(183,093
|
)
|
|
Repayment of advances to other subsidiaries
|
|
—
|
|
|
|
(19,289
|
)
|
|
|
(55,123
|
)
|
|
|
74,412
|
|
|
|
—
|
|
|
Advances received from other subsidiaries
|
|
—
|
|
|
|
—
|
|
|
|
3,625
|
|
|
|
(3,625
|
)
|
|
|
—
|
|
|
Excess tax benefits from exercised stock options
and restricted stock awards |
|
—
|
|
|
|
16,665
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,665
|
|
|
Proceeds from stock options exercised
|
|
—
|
|
|
|
20,855
|
|
|
|
—
|
|
|
|
—
|
|
|
|
20,855
|
|
|
Net share settlement of restricted stock awards
|
|
—
|
|
|
|
(1,613
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,613
|
)
|
|
Other financing activities, net
|
|
—
|
|
|
|
(4,359
|
)
|
|
|
(89
|
)
|
|
|
—
|
|
|
|
(4,448
|
)
|
|
Net cash used in financing activities
|
|
—
|
|
|
|
(170,834
|
)
|
|
|
(51,405
|
)
|
|
|
70,605
|
|
|
|
(151,634
|
)
|
|
Effect of exchange rate changes
|
|
—
|
|
|
|
(7
|
)
|
|
|
220
|
|
|
|
—
|
|
|
|
213
|
|
|
Increase in cash and cash equivalents
|
|
87
|
|
|
|
182,983
|
|
|
|
83,619
|
|
|
|
—
|
|
|
|
266,689
|
|
|
Cash and cash equivalents,
beginning of period |
|
20,226
|
|
|
|
81,095
|
|
|
|
64,480
|
|
|
|
—
|
|
|
|
165,801
|
|
|
Cash and cash equivalents, end of period
|
$
|
20,313
|
|
|
$
|
264,078
|
|
|
$
|
148,099
|
|
|
$
|
—
|
|
|
$
|
432,490
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Increase in intercompany balances
from the purchase of treasury stock by Verisk funded directly by ISO |
$
|
183,093
|
|
|
$
|
183,093
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Increase in intercompany balances
from proceeds received by ISO related to issuance of Verisk common stock from stock options exercised |
$
|
20,855
|
|
|
$
|
20,855
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Verisk
Analytics, Inc. |
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Eliminating
Entries |
|
Consolidated
|
||||||||||
|
|
|
(In thousands)
|
|||||||||||||||||
|
Net cash provided by operating activities
|
$
|
28
|
|
|
$
|
225,147
|
|
|
$
|
161,277
|
|
|
$
|
—
|
|
|
$
|
386,452
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisitions
|
|
—
|
|
|
|
(983
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(983
|
)
|
|
Investment in subsidiaries
|
|
—
|
|
|
|
(250
|
)
|
|
|
—
|
|
|
|
250
|
|
|
|
—
|
|
|
Proceeds from release of acquisition related
escrows |
|
66
|
|
|
|
214
|
|
|
|
—
|
|
|
|
—
|
|
|
|
280
|
|
|
Repayments received from other subsidiaries
|
|
—
|
|
|
|
139,098
|
|
|
|
8,889
|
|
|
|
(147,987
|
)
|
|
|
—
|
|
|
Advances provided to other subsidiaries
|
|
—
|
|
|
|
(47,639
|
)
|
|
|
—
|
|
|
|
47,639
|
|
|
|
—
|
|
|
Purchases of fixed assets
|
|
—
|
|
|
|
(86,832
|
)
|
|
|
(21,083
|
)
|
|
|
—
|
|
|
|
(107,915
|
)
|
|
Purchases of available-for-sale securities
|
|
—
|
|
|
|
(5,003
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,003
|
)
|
|
Proceeds from sales and maturities of available-
for-sale securities |
|
—
|
|
|
|
5,825
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,825
|
|
|
Other investing, net
|
|
—
|
|
|
|
439
|
|
|
|
—
|
|
|
|
—
|
|
|
|
439
|
|
|
Net cash provided by (used in) investing
activities |
|
66
|
|
|
|
4,869
|
|
|
|
(12,194
|
)
|
|
|
(100,098
|
)
|
|
|
(107,357
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Repayment of current portion of long-term debt
|
|
—
|
|
|
|
(145,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(145,000
|
)
|
|
Repayments of short-term debt, net
|
|
—
|
|
|
|
(10,000
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,000
|
)
|
|
Proceeds from issuance of common stock
|
|
—
|
|
|
|
—
|
|
|
|
250
|
|
|
|
(250
|
)
|
|
|
—
|
|
|
Excess tax benefits from exercised stock options
and restricted stock awards |
|
—
|
|
|
|
81,689
|
|
|
|
—
|
|
|
|
—
|
|
|
|
81,689
|
|
|
Repurchases of Class A common stock
|
|
—
|
|
|
|
(160,970
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(160,970
|
)
|
|
Proceeds from stock options exercised
|
|
—
|
|
|
|
51,326
|
|
|
|
—
|
|
|
|
—
|
|
|
|
51,326
|
|
|
Repayments of advances to other subsidiaries
|
|
(10,009
|
)
|
|
|
(8,889
|
)
|
|
|
(129,089
|
)
|
|
|
147,987
|
|
|
|
—
|
|
|
Advances received from other subsidiaries
|
|
40,000
|
|
|
|
—
|
|
|
|
7,639
|
|
|
|
(47,639
|
)
|
|
|
—
|
|
|
Other financing activities, net
|
|
—
|
|
|
|
(5,134
|
)
|
|
|
(216
|
)
|
|
|
—
|
|
|
|
(5,350
|
)
|
|
Net cash provided by (used in) financing
activities |
|
29,991
|
|
|
|
(196,978
|
)
|
|
|
(121,416
|
)
|
|
|
100,098
|
|
|
|
(188,305
|
)
|
|
Effect of exchange rate changes
|
|
—
|
|
|
|
(194
|
)
|
|
|
(212
|
)
|
|
|
—
|
|
|
|
(406
|
)
|
|
Increase in cash and cash equivalents
|
|
30,085
|
|
|
|
32,844
|
|
|
|
27,455
|
|
|
|
—
|
|
|
|
90,384
|
|
|
Cash and cash equivalents, beginning of period
|
|
128
|
|
|
|
35,571
|
|
|
|
54,120
|
|
|
|
—
|
|
|
|
89,819
|
|
|
Cash and cash equivalents, end of period
|
$
|
30,213
|
|
|
$
|
68,415
|
|
|
$
|
81,575
|
|
|
$
|
—
|
|
|
$
|
180,203
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Increase in intercompany balances from the
purchase of treasury stock by Verisk funded directly by ISO |
$
|
160,970
|
|
|
$
|
160,970
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Increase in intercompany balances from
proceeds received by ISO related to issuance of Verisk common stock from stock options exercised |
$
|
51,326
|
|
|
$
|
51,326
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three Months Ended September 30,
|
|
Percentage
Change
|
|
Nine Months Ended September 30,
|
|
Percentage
Change
|
||||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|||||||||||||
|
|
(In thousands, except for share and per share data)
|
||||||||||||||||||||
|
Statement of income data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Decision Analytics revenues
|
$
|
287,211
|
|
|
$
|
256,872
|
|
|
11.8
|
%
|
|
$
|
796,143
|
|
|
$
|
717,053
|
|
|
11.0
|
%
|
|
Risk Assessment revenues
|
|
161,454
|
|
|
|
155,055
|
|
|
4.1
|
%
|
|
|
485,719
|
|
|
|
461,927
|
|
|
5.2
|
%
|
|
Revenues
|
|
448,665
|
|
|
|
411,927
|
|
|
8.9
|
%
|
|
|
1,281,862
|
|
|
|
1,178,980
|
|
|
8.7
|
%
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cost of revenues (exclusive of items shown
separately below)
|
|
180,873
|
|
|
|
156,306
|
|
|
15.7
|
%
|
|
|
523,016
|
|
|
|
452,367
|
|
|
15.6
|
%
|
|
Selling, general and administrative
|
|
56,164
|
|
|
|
56,783
|
|
|
(1.1
|
)%
|
|
|
170,372
|
|
|
|
171,303
|
|
|
(0.5
|
)%
|
|
Depreciation and amortization of fixed assets
|
|
21,951
|
|
|
|
16,745
|
|
|
31.1
|
%
|
|
|
62,455
|
|
|
|
46,719
|
|
|
33.7
|
%
|
|
Amortization of intangible assets
|
|
14,187
|
|
|
|
15,258
|
|
|
(7.0
|
)%
|
|
|
42,620
|
|
|
|
49,371
|
|
|
(13.7
|
)%
|
|
Total expenses
|
|
273,175
|
|
|
|
245,092
|
|
|
11.5
|
%
|
|
|
798,463
|
|
|
|
719,760
|
|
|
10.9
|
%
|
|
Operating income
|
|
175,490
|
|
|
|
166,835
|
|
|
5.2
|
%
|
|
|
483,399
|
|
|
|
459,220
|
|
|
5.3
|
%
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Investment income and others
|
|
(285
|
)
|
|
|
225
|
|
|
(226.7
|
)%
|
|
|
(76
|
)
|
|
|
203
|
|
|
(137.4
|
)%
|
|
Interest expense
|
|
(17,498
|
)
|
|
|
(18,692
|
)
|
|
(6.4
|
)%
|
|
|
(52,396
|
)
|
|
|
(58,486
|
)
|
|
(10.4
|
)%
|
|
Total other expense, net
|
|
(17,783
|
)
|
|
|
(18,467
|
)
|
|
(3.7
|
)%
|
|
|
(52,472
|
)
|
|
|
(58,283
|
)
|
|
(10.0
|
)%
|
|
Income before income taxes
|
|
157,707
|
|
|
|
148,368
|
|
|
6.3
|
%
|
|
|
430,927
|
|
|
|
400,937
|
|
|
7.5
|
%
|
|
Provision for income taxes
|
|
(58,692
|
)
|
|
|
(53,474
|
)
|
|
9.8
|
%
|
|
|
(159,372
|
)
|
|
|
(144,998
|
)
|
|
9.9
|
%
|
|
Income from continuing operations
|
|
99,015
|
|
|
|
94,894
|
|
|
4.3
|
%
|
|
|
271,555
|
|
|
|
255,939
|
|
|
6.1
|
%
|
|
Income from discontinued operations, net of tax (2)
|
|
—
|
|
|
|
1,547
|
|
|
(100.0
|
)%
|
|
|
31,117
|
|
|
|
5,218
|
|
|
496.3
|
%
|
|
Net Income
|
$
|
99,015
|
|
|
$
|
96,441
|
|
|
2.7
|
%
|
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
15.9
|
%
|
|
Basic net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
0.60
|
|
|
$
|
0.56
|
|
|
7.1
|
%
|
|
$
|
1.63
|
|
|
$
|
1.52
|
|
|
7.2
|
%
|
|
Income from discontinued operations
|
|
—
|
|
|
|
0.01
|
|
|
(100.0
|
)%
|
|
|
0.19
|
|
|
|
0.03
|
|
|
533.3
|
%
|
|
Basic net income per share
|
$
|
0.60
|
|
|
$
|
0.57
|
|
|
5.3
|
%
|
|
$
|
1.82
|
|
|
$
|
1.55
|
|
|
17.4
|
%
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from continuing operations
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
5.5
|
%
|
|
$
|
1.60
|
|
|
$
|
1.48
|
|
|
8.1
|
%
|
|
Income from discontinued operations
|
|
—
|
|
|
|
0.01
|
|
|
(100.0
|
)%
|
|
|
0.18
|
|
|
|
0.03
|
|
|
500.0
|
%
|
|
Diluted net income per share
|
$
|
0.58
|
|
|
$
|
0.56
|
|
|
3.6
|
%
|
|
$
|
1.78
|
|
|
$
|
1.51
|
|
|
17.9
|
%
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
|
166,187,540
|
|
|
|
168,044,100
|
|
|
(1.1
|
)%
|
|
|
166,504,384
|
|
|
|
168,089,919
|
|
|
(0.9
|
)%
|
|
Diluted
|
|
169,522,448
|
|
|
|
172,154,553
|
|
|
(1.5
|
)%
|
|
|
169,815,867
|
|
|
|
172,460,960
|
|
|
(1.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Decision Analytics EBITDA
|
$
|
118,547
|
|
|
$
|
117,498
|
|
|
0.9
|
%
|
|
$
|
366,609
|
|
|
$
|
310,429
|
|
|
18.1
|
%
|
|
Risk Assessment EBITDA
|
|
92,796
|
|
|
|
85,417
|
|
|
8.6
|
%
|
|
|
277,377
|
|
|
|
257,825
|
|
|
7.6
|
%
|
|
EBITDA
|
$
|
211,343
|
|
|
$
|
202,915
|
|
|
4.2
|
%
|
|
$
|
643,986
|
|
|
$
|
568,254
|
|
|
13.3
|
%
|
|
The following is a reconciliation of net income to EBITDA:
|
|||||||||||||||||||||
|
Net income
|
$
|
99,015
|
|
|
$
|
96,441
|
|
|
2.7
|
%
|
|
$
|
302,672
|
|
|
$
|
261,157
|
|
|
15.9
|
%
|
|
Depreciation and amortization of fixed assets and
intangible assets from continuing operations |
|
36,138
|
|
|
|
32,003
|
|
|
12.9
|
%
|
|
|
105,075
|
|
|
|
96,090
|
|
|
9.4
|
%
|
|
Interest expense from continuing operations
|
|
17,498
|
|
|
|
18,692
|
|
|
(6.4
|
)%
|
|
|
52,396
|
|
|
|
58,486
|
|
|
(10.4
|
)%
|
|
Provision for income taxes from continuing operations
|
|
58,692
|
|
|
|
53,474
|
|
|
9.8
|
%
|
|
|
159,372
|
|
|
|
144,998
|
|
|
9.9
|
%
|
|
Depreciation, amortization, interest and provision for
income taxes from discontinued operations |
|
—
|
|
|
|
2,305
|
|
|
(100.0
|
)%
|
|
|
24,471
|
|
|
|
7,523
|
|
|
225.3
|
%
|
|
EBITDA
|
$
|
211,343
|
|
|
$
|
202,915
|
|
|
4.2
|
%
|
|
$
|
643,986
|
|
|
$
|
568,254
|
|
|
13.3
|
%
|
|
(1)
|
EBITDA is the financial measure which management uses to evaluate the performance of our Company. “EBITDA” is defined as net income before interest expense, provision for income taxes, and depreciation and amortization of fixed and intangible assets. In addition, this Management’s Discussion and Analysis of Financial Condition and Results of Operations includes references to EBITDA margin, which is computed as EBITDA divided by revenues. See Note 13 of our condensed consolidated financial statements included in this Form 10-Q filing. Although EBITDA is a non-GAAP financial measure, EBITDA is frequently used by securities analysts, lenders and others in their evaluation of companies. EBITDA has limitations as an analytical tool, and should not be considered in isolation, or as a substitute for an analysis of our results of operations or cash flows from operating activities reported under GAAP. Management uses EBITDA in conjunction with traditional GAAP operating performance measures as part of its overall assessment of company performance. Some of these limitations are:
|
|
•
|
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 noncash 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. Please note because EBITDA is calculated from net income, this presentation included EBITDA from discontinued operations of our mortgage services business.
|
|
(2)
|
On March 11, 2014, we sold our mortgage services business, Interthinx. See Note 6 of our condensed consolidated financial statements included in this Form 10-Q filing.
|
|
|
Nine Months Ended September 30,
|
|
Percentage
|
|||||||
|
|
2014
|
|
2013
|
|
Change
|
|||||
|
(In thousands)
|
|
|
|
|
||||||
|
Insurance
|
$
|
443,757
|
|
|
$
|
401,105
|
|
|
10.6
|
%
|
|
Financial services
|
|
68,111
|
|
|
|
58,226
|
|
|
17.0
|
%
|
|
Healthcare
|
|
220,888
|
|
|
|
193,748
|
|
|
14.0
|
%
|
|
Specialized markets
|
|
63,387
|
|
|
|
63,974
|
|
|
(0.9
|
)%
|
|
Total Decision Analytics
|
$
|
796,143
|
|
|
$
|
717,053
|
|
|
11.0
|
%
|
|
|
Three Months Ended September 30,
|
|
Percentage
|
|||||||
|
|
2014
|
|
2013
|
|
Change
|
|||||
|
(In thousands)
|
|
|
|
|
||||||
|
Insurance
|
$
|
149,496
|
|
|
$
|
140,771
|
|
|
6.2
|
%
|
|
Financial services
|
|
25,258
|
|
|
|
21,379
|
|
|
18.1
|
%
|
|
Healthcare
|
|
91,900
|
|
|
|
73,612
|
|
|
24.8
|
%
|
|
Specialized markets
|
|
20,557
|
|
|
|
21,110
|
|
|
(2.6
|
)%
|
|
Total Decision Analytics
|
$
|
287,211
|
|
|
$
|
256,872
|
|
|
11.8
|
%
|
|
|
Three Months Ended
September 30, |
|
Percentage
|
|
Nine Months Ended September 30,
|
|
Percentage
|
||||||||||||||
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||||||||||
|
(In thousands)
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Industry-standard insurance programs
|
$
|
122,830
|
|
|
$
|
118,234
|
|
|
3.9
|
%
|
|
$
|
369,841
|
|
|
$
|
351,973
|
|
|
5.1
|
%
|
|
Property-specific rating and underwriting
information |
|
38,624
|
|
|
|
36,821
|
|
|
4.9
|
%
|
|
|
115,878
|
|
|
|
109,954
|
|
|
5.4
|
%
|
|
Total Risk Assessment
|
$
|
161,454
|
|
|
$
|
155,055
|
|
|
4.1
|
%
|
|
$
|
485,719
|
|
|
$
|
461,927
|
|
|
5.2
|
%
|
|
|
Nine Months Ended September 30,
|
|
Percentage
Change
|
|||||||
|
|
2014
|
|
2013
|
|
||||||
|
|
(In thousands)
|
|
|
|||||||
|
Net cash provided by operating activities
|
$
|
378,635
|
|
|
$
|
386,452
|
|
|
(2.0
|
)%
|
|
Net cash provided by (used in) investing activities
|
$
|
39,475
|
|
|
$
|
(107,357
|
)
|
|
136.8
|
%
|
|
Net cash used in financing activities
|
$
|
(151,634
|
)
|
|
$
|
(188,305
|
)
|
|
(19.5
|
)%
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Period
|
|
Total Number
of Shares
Purchased
|
|
Average
Price Paid
per Share
|
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
|
Approximate Dollar
Value of Shares that
May Yet Be
Purchased Under the
Plans or Programs
(in thousands)
|
||||||
|
July 1, 2014 through July 31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
346,172
|
|
|
August 1, 2014 through August 31, 2014
|
|
510,300
|
|
|
$
|
62.11
|
|
|
510,300
|
|
|
$
|
314,475
|
|
|
September 1, 2014 through September 30, 2014
|
|
539,125
|
|
|
$
|
63.35
|
|
|
539,125
|
|
|
$
|
280,320
|
|
|
|
|
1,049,425
|
|
|
|
|
1,049,425
|
|
|
|
||||
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
|
Verisk Analytics, Inc.
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date: October 28, 2014
|
By:
|
/s/ Mark V. Anquillare
|
|
|
|
Mark V. Anquillare
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Principal Financial Officer and Duly Authorized Officer)
|
|
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 Sarbanes-Oxley Act of 2002.*
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.*
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema.*
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase.*
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Definition Linkbase.*
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase.*
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase.*
|
|
*
|
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 |
|---|