Companies:
10,651
total market cap:
C$190.502 T
Sign In
๐บ๐ธ
EN
English
$ CAD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Verisk Analytics
VRSK
#803
Rank
C$41.35 B
Marketcap
๐บ๐ธ
United States
Country
C$296.03
Share price
0.40%
Change (1 day)
-28.89%
Change (1 year)
๐ผ Professional services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Verisk Analytics
Quarterly Reports (10-Q)
Financial Year FY2011 Q1
Verisk Analytics - 10-Q quarterly report FY2011 Q1
Text size:
Small
Medium
Large
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2011
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission File Number: 001-34480
VERISK ANALYTICS, INC.
(Exact name of registrant as specified in its charter)
Delaware
26-2994223
(State or other jurisdiction of incorporation
(I.R.S. Employer
or organization)
Identification No.)
545 Washington Boulevard
07310-1686
Jersey City, NJ
(Zip Code)
(Address of principal executive offices)
(201) 469-2000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes
þ
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes
þ
No
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer
þ
Accelerated filer
o
Non-accelerated filer
o
Smaller reporting company
o
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
o
No
þ
As of April 29, 2011 there was the following number of shares outstanding of each of the issuers classes of common stock:
Class
Shares Outstanding
Class A common stock $.001 par value
152,557,291
Class B (Series 2) common stock $.001 par value
14,771,340
Verisk Analytics, Inc.
Index to Form 10-Q
Table of Contents
Page Number
PART I FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited)
Condensed Consolidated Balance Sheets
3
Condensed Consolidated Statements of Operations
4
Condensed Consolidated Statements of Changes in Stockholders Deficit
5
Condensed Consolidated Statements of Cash Flows
6
Notes to Condensed Consolidated Financial Statements
7
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
25
Item 3. Quantitative and Qualitative Disclosures About Market Risk
34
Item 4. Controls and Procedures
34
PART II OTHER INFORMATION
Item 1. Legal Proceedings
35
Item 1A. Risk Factors
35
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
35
Item 3. Defaults Upon Senior Securities
35
Item 4. (Removed and Reserved)
35
Item 5. Other Information
35
Item 6. Exhibits
35
SIGNATURES
36
EX-31.1
EX-31.2
EX-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
Table of Contents
Item 1.
Financial Statements
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
As of March 31, 2011 and December 31, 2010
2011
unaudited
2010
(In thousands, except for share and per share data)
ASSETS
Current assets:
Cash and cash equivalents
$
101,238
$
54,974
Available-for-sale securities
5,603
5,653
Accounts receivable, net of allowance for doubtful accounts of $3,435 and $4,028 (including amounts from related parties of $612 and $515, respectively) (1)
163,888
126,564
Prepaid expenses
25,490
17,791
Deferred income taxes, net
3,681
3,681
Federal and foreign income taxes receivable
15,783
State and local income taxes receivable
4,093
8,923
Other current assets
7,705
7,066
Total current assets
311,698
240,435
Noncurrent assets:
Fixed assets, net
100,774
93,409
Intangible assets, net
191,774
200,229
Goodwill
632,668
632,668
Deferred income taxes, net
21,548
21,879
State income taxes receivable
1,773
1,773
Other assets
26,196
26,697
Total assets
$
1,286,431
$
1,217,090
LIABILITIES AND STOCKHOLDERS DEFICIT
Current liabilities:
Accounts payable and accrued liabilities
$
88,458
$
111,995
Acquisition related liabilities
3,500
3,500
Short-term debt and current portion of long-term debt
129,997
437,717
Pension and postretirement benefits, current
4,663
4,663
Fees received in advance (including amounts from related parties of $1,425 and $1,231, respectively) (1)
247,064
163,007
Federal and foreign income taxes payable
18,788
Total current liabilities
492,470
720,882
Noncurrent liabilities:
Long-term debt
700,520
401,826
Pension benefits
89,908
95,528
Postretirement benefits
23,019
23,083
Other liabilities
89,605
90,213
Total liabilities
1,395,522
1,331,532
Commitments and contingencies
Stockholders equity/(deficit):
Verisk Class A common stock, $.001 par value; 1,200,000,000 shares authorized; 150,421,644 and 150,179,126 shares issued and 141,066,860 and 143,067,924 outstanding as of March 31, 2011 and December 31, 2010, respectively
40
39
Verisk Class B (Series 1) common stock, $.001 par value; 400,000,000 shares authorized; 198,327,962 shares issued and 12,225,480 outstanding as of March 31, 2011 and December 31, 2010
47
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 March 31, 2011 and December 31, 2010
49
49
Unearned KSOP contributions
(917
)
(988
)
Additional paid-in capital
766,528
754,708
Treasury stock, at cost, 374,350,934 and 372,107,352 shares as of March 31, 2011 and December 31, 2010, respectively
(1,179,704
)
(1,106,321
)
Retained earnings
359,703
293,827
Accumulated other comprehensive loss
(54,837
)
(55,803
)
Total stockholders deficit
(109,091
)
(114,442
)
Total liabilities and stockholders deficit
$
1,286,431
$
1,217,090
(1)
See Note 13. Related Parties for further information.
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
Table of Contents
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
For The Three-Month Periods Ended March 31, 2011 and 2010
2011
2010
(In thousands, except for share and per
share data)
Revenues (including amounts from related parties of $4,396 and $15,133, respectively) (1)
$
312,869
$
276,154
Expenses:
Cost of revenues (exclusive of items shown separately below)
124,556
114,993
Selling, general and administrative
49,256
37,514
Depreciation and amortization of fixed assets
11,305
9,929
Amortization of intangible assets
8,455
7,304
Total expenses
193,572
169,740
Operating income
119,297
106,414
Other income/(expense):
Investment income
10
32
Realized gains on securities, net
362
32
Interest expense
(9,615
)
(8,466
)
Total other expense, net
(9,243
)
(8,402
)
Income before income taxes
110,054
98,012
Provision for income taxes
(44,178
)
(42,637
)
Net income
$
65,876
$
55,375
Basic net income per share of Class A and Class B:
$
0.39
$
0.31
Diluted net income per share of Class A and Class B:
$
0.37
$
0.29
Weighted average shares outstanding:
Basic
169,030,227
180,053,550
Diluted
176,964,192
189,454,756
(1)
See Note 13. Related Parties for further information.
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS DEFICIT (UNAUDITED)
For The Year Ended December 31, 2010 and The Three Months Ended March 31, 2011
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
Loss
Equity
(In thousands, except for share data)
Balance, January 1, 2010
125,815,600
205,637,925
205,637,925
$
130
$
(1,305
)
$
652,573
$
(683,994
)
$
51,275
$
(53,628
)
$
(34,949
)
Comprehensive income:
Net income
242,552
242,552
Other comprehensive loss
(2,175
)
(2,175
)
Comprehensive income
240,377
Conversion of Class B-1 common stock upon follow-on public offering (Note 1)
7,309,963
(7,309,963
)
Conversion of Class B-2 common stock upon follow-on public offering (Note 1)
11,972,917
(11,972,917
)
Treasury stock acquired Class A (7,111,202 shares)
(212,512
)
(212,512
)
Treasury stock acquired Class B-1 (7,583,532 shares)
(199,936
)
(199,936
)
Treasury stock acquired Class B-2 (374,718 shares)
(9,879
)
(9,879
)
KSOP shares earned
317
11,256
11,573
Stock options exercised (including tax benefit of $49,015)
5,579,135
5
84,492
84,497
Net share settlement of taxes upon exercise of stock options
(503,043
)
(15,051
)
(15,051
)
Stock based compensation
21,298
21,298
Other stock issuances
4,554
140
140
Balance, December 31, 2010
150,179,126
198,327,962
193,665,008
$
135
$
(988
)
$
754,708
$
(1,106,321
)
$
293,827
$
(55,803
)
$
(114,442
)
Comprehensive income:
Net income
65,876
65,876
Other comprehensive income
966
966
Comprehensive income
66,842
Treasury stock acquired Class A (2,243,582 shares)
(73,383
)
(73,383
)
KSOP shares earned
71
3,040
3,111
Stock options exercised (including tax benefit of $1,383)
242,518
1
4,962
4,963
Stock-based compensation
3,818
3,818
Balance, March 31, 2011
150,421,644
198,327,962
193,665,008
$
136
$
(917
)
$
766,528
$
(1,179,704
)
$
359,703
$
(54,837
)
$
(109,091
)
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
For The Three Months Ended March 31, 2011 and 2010
2011
2010
(In thousands)
Cash flows from operating activities:
Net income
$
65,876
$
55,375
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of fixed assets
11,305
9,929
Amortization of intangible assets
8,455
7,304
Amortization of debt issuance costs
309
395
Allowance for doubtful accounts
151
105
KSOP compensation expense
3,111
2,850
Stock-based compensation
3,818
3,886
Non-cash charges associated with performance based appreciation awards
546
566
Realized gains on securities, net
(362
)
(32
)
Deferred income taxes
(158
)
973
Other operating
15
15
Loss on disposal of assets
96
11
Excess tax benefits from exercised stock options
(147
)
Changes in assets and liabilities, net of effects from acquisitions:
Accounts receivable
(37,475
)
(42,699
)
Prepaid expenses and other assets
(7,890
)
(4,591
)
Federal and foreign income taxes
35,954
32,937
State and local income taxes
4,830
6,405
Accounts payable and accrued liabilities
(22,100
)
(25,415
)
Fees received in advance
84,057
88,273
Other liabilities
(4,957
)
1,049
Net cash provided by operating activities
145,581
137,189
Cash flows from investing activities:
Acquisitions, net of cash acquired of $1,556 in 2010
(6,227
)
Proceeds from release of acquisition related escrows
213
Escrow funding associated with acquisitions
(1,500
)
Purchases of available-for-sale securities
(960
)
(252
)
Proceeds from sales and maturities of available-for-sale securities
1,154
335
Purchases of fixed assets
(13,648
)
(7,498
)
Net cash used in investing activities
(13,454
)
(14,929
)
Cash flows from financing activities:
Repurchase of Verisk Class A common stock
(73,578
)
Repayment of short-term debt, net
(15,946
)
(62,945
)
Payment of debt issuance cost
(256
)
Excess tax benefits from exercised stock options
147
Proceeds from stock options exercised
3,579
Net cash used in financing activities
(86,201
)
(62,798
)
Effect of exchange rate changes
338
3
Increase in cash and cash equivalents
46,264
59,465
Cash and cash equivalents, beginning of period
54,974
71,527
Cash and cash equivalents, end of period
$
101,238
$
130,992
Supplemental disclosures:
Taxes paid
$
3,351
$
616
Interest paid
$
9,479
$
8,228
Non-cash investing and financing activities:
Repurchase of Verisk Class A common stock included in accounts payable and accrued liabilities
$
2,070
$
Deferred tax liability established on date of acquisition
$
$
(732
)
Capital lease obligations
$
6,920
$
575
Capital expenditures included in accounts payable and accrued liabilities
$
310
$
815
Increase in goodwill due to acquisition related escrow distributions
$
$
489
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
VERISK ANALYTICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Amounts in thousands, except for share and per share data, unless otherwise stated)
1. Organization:
Verisk Analytics, Inc. and its consolidated subsidiaries (Verisk or the Company) enable risk-bearing businesses to better understand and manage their risks. The Company provides its customers proprietary data that, combined with analytic methods, create embedded decision support solutions. The Company is one of the largest aggregators and providers of data pertaining to property and casualty (P&C) insurance risks in the United States of America (U.S.). The Company offers solutions for detecting fraud in the U.S. P&C insurance, mortgage and healthcare industries and sophisticated methods to predict and quantify loss in diverse contexts ranging from natural catastrophes to health insurance. The Company provides solutions, including data, statistical models or tailored analytics, all designed to allow clients to make more logical decisions.
Verisk was established on May 23, 2008 to serve as the parent holding company of Insurance Services Office, Inc. (ISO) upon completion of the initial public offering (IPO). ISO was formed in 1971 as an advisory and rating organization for the P&C insurance industry to provide statistical and actuarial services, to develop insurance programs and to assist insurance companies in meeting state regulatory requirements. Over the past decade, the Company has broadened its data assets, entered new markets, placed a greater emphasis on analytics, and pursued strategic acquisitions. On October 6, 2009, ISO effected a corporate reorganization whereby the Class A and Class B common stock of ISO were exchanged by the current stockholders for the common stock of Verisk on a one-for-one basis. Verisk immediately thereafter effected a fifty-for-one stock split of its Class A and Class B common stock and equally sub-divided the Class B common stock into two new series of stock, Verisk Class B (Series 1) (Class B-1) and Verisk Class B (Series 2) (Class B-2).
On October 9, 2009, the Company completed its IPO. Upon completion of the IPO, the selling stockholders sold 97,995,750 shares of Class A common stock of Verisk, which included the 12,745,750 over-allotment option, at the IPO price of $22.00 per share. The Company did not receive any proceeds from the sales of common stock in the offering. Verisk trades under the ticker symbol VRSK on the NASDAQ Global Select Market.
On October 1, 2010, the Company completed a follow-on public offering. Upon completion of this offering, the selling stockholders sold 2,602,212 and 19,282,880 shares of Class A and Class B common stock of Verisk, respectively, which included the underwriters 2,854,577 over-allotment option, at the public offering price of $27.25 per share. Class B common stock sold into this offering was automatically converted into Class A common stock. The Company did not receive any proceeds from the sale of common stock in the offering. Concurrently with the closing of this offering, the Company also repurchased 7,300,000 shares of Class B common stock at $26.3644 per share, which represents the net proceeds per share the selling stockholders received in the public offering. The Company funded a portion of this repurchase with proceeds from borrowings of $160,000 under its syndicated revolving credit facility. Upon consummation of the offering and the repurchase, the Companys Class B-1 and Class B-2 common stock outstanding was 12,554,605 and 15,100,465 shares, respectively. The Class B-1 shares converted to Class A common stock on April 6, 2011 and the Class B-2 shares will automatically convert to Class A common Stock on October 6, 2011.
2. Basis of Presentation and Summary of Significant Accounting Policies:
The accompanying unaudited condensed consolidated financial statements have been prepared on the basis of accounting principles generally accepted in the U.S. (U.S. GAAP). The preparation of financial statements in conformity with these accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates include acquisition purchase price allocations, the fair value of goodwill, the realization of deferred tax assets, acquisition related liabilities, fair value of stock-based compensation, liabilities for pension and postretirement benefits, and the estimate for the allowance for doubtful accounts. Actual results may ultimately differ from those estimates.
The condensed consolidated financial statements as of March 31, 2011 and for the three-month periods ended March 31, 2011 and 2010, in the opinion of management, include all adjustments, consisting of normal recurring accruals, to present fairly the Companys financial position, results of operations and cash flows. The operating results for the three-month period ended March 31, 2011 are not necessarily indicative of the results to be expected for the full year. The condensed consolidated financial statements and related notes for the three-month period ended March 31, 2011 have been prepared on the same basis as and should be read in conjunction with our annual report on Form 10-K for the year ended December 31, 2010. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules of the Securities and Exchange Commission (SEC). The Company believes the disclosures made are adequate to keep the information presented from being misleading.
7
Table of Contents
Recent Accounting Pronouncements
In December 2010, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2010-28,
When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts
(ASU No. 2010-28). ASU No. 2010-28 modifies Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts. For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists. In determining whether it is more likely than not that a goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that an impairment may exist. ASU No. 2010-28 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2010. Early adoption is not permitted. The adoption of ASU No. 2010-28 did not have any impact on the Companys consolidated financial statements, and the Company will incorporate the provisions of this guidance as part of their Step 1 testing for goodwill impairment as of June 30, 2011.
In April 2010, the FASB ASU No. 2010-17,
Revenue RecognitionMilestone Method
(ASU No. 2010-17). ASU No. 2010-17 provides guidance on defining a milestone and determining when it may be appropriate to apply the milestone method of revenue recognition for research or development transactions. ASU No. 2010-17 is effective on a prospective basis for milestones achieved in fiscal years, and interim periods within those years, beginning on or after June 15, 2010. Based on the Companys current agreements, ASU No. 2010-17 did not have a material impact on the Companys consolidated financial statements as the Company does not typically perform research or development transactions.
In January 2010, the FASB issued ASU No. 2010-06,
Fair Value Measurements and Disclosures
(ASU No. 2010-06). ASU No. 2010-06 provides guidance on improving disclosures on fair value measurements, such as the transfers between Level 1, Level 2 and Level 3 inputs and the disaggregated activity in the rollforward for Level 3 fair value measurements. ASU No. 2010-06 is effective for interim and annual reporting periods beginning after December 15, 2009, except for the disclosures about the disaggregated activity in the rollforward for Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010 and for interim periods within those fiscal periods. The adoption of ASU No. 2010-06 had no impact on the Companys consolidated financial statements.
In October 2009, the FASB issued ASU No. 2009-13,
Multiple-Deliverable Revenue Arrangements
(ASU No. 2009-13). ASU No. 2009-13 establishes the accounting and reporting guidance for arrangements under which the vendor will perform multiple revenue-generating activities. Specifically, ASU No. 2009-13 addresses how to separate deliverables and how to measure and allocate arrangement consideration to one or more units of accounting. ASU No. 2009-13 is effective prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010. Early adoption is permitted. The Company has elected not to early adopt. The adoption of ASU No. 2009-13 did not have a material impact on the Companys consolidated financial statements as our Companys multiple deliverables arrangements are comprised primarily of software licenses and services, rather than hardware. Currently, a majority of our deliverables do not have stand alone value, which would preclude the separation and allocation of the arrangement. Therefore, the Company will continue to recognize revenue over the duration of the license term.
3. Investments:
The following is a summary of available-for-sale securities:
Gross
Gross
Adjusted
Unrealized
Unrealized
Cost
Gains
Losses
Fair Value
March 31, 2011
Registered investment companies
$
4,566
$
1,030
$
$
5,596
Equity securities
14
(7
)
7
Total available-for-sale securities
$
4,580
$
1,030
$
(7
)
$
5,603
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
Table of Contents
In addition to the available-for-sale securities above, the Company has equity investments in non-public companies in which the Company acquired non-controlling interests and for which no readily determinable market value exists. These securities were accounted for under the cost method in accordance with ASC 323-10-25,
The Equity Method of Accounting for Investments in Common Stock
. At March 31, 2011 and December 31, 2010, the carrying value of such securities was $3,443 and $3,642 for each period and has been included in Other assets in the accompanying condensed consolidated balance sheets.
4. Fair Value Measurements:
Certain assets and liabilities of the Company are reported at fair value in the accompanying condensed consolidated balance sheets. Such assets and liabilities include amounts for both financial and non-financial instruments. To increase consistency and comparability of assets and liabilities recorded at fair value, ASC 820-10,
Fair Value Measurements
(ASC 820-10) establishes a three-level fair value hierarchy to prioritize the inputs to valuation techniques used to measure fair value. ASC 820-10 requires disclosures detailing the extent to which companies measure assets and liabilities at fair value, the methods and assumptions used to measure fair value and the effect of fair value measurements on earnings. In accordance with ASC 820-10, the Company applied the following fair value hierarchy:
Level 1
Assets or liabilities for which the identical item is traded on an active exchange, such as publicly-traded instruments.
Level 2
Assets and liabilities valued based on observable market data for similar instruments.
Level 3
Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which is internally-developed, and considers risk premiums that a market participant would require.
The following tables provide information for such assets and liabilities as of March 31, 2011 and December 31, 2010. The fair values of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, acquisition related liabilities prior to the adoption of ASC 805,
Business Combinations
(ASC 805), and short-term debt approximate their carrying amounts because of the short-term maturity of these instruments.The fair value of the Companys long-term debt was estimated at $872,157 and $584,361 as of March 31, 2011 and December 31, 2010, respectively, and is based on an estimate of interest rates available to the Company for debt with similar features, the Companys current credit rating and spreads applicable to the Company. These assets and liabilities are not presented in the following table.
Quoted Prices
in Active Markets
Significant Other
Significant
for Identical
Observable
Unobservable
Total
Assets (Level 1)
Inputs (Level 2)
Inputs (Level 3)
March 31, 2011
Cash equivalents money-market funds
$
1,666
$
$
1,666
$
Registered investment companies (1)
$
5,596
$
5,596
$
$
Equity securities (1)
$
7
$
7
$
$
Contingent consideration under ASC 805 (2)
$
(3,351
)
$
$
$
(3,351
)
December 31, 2010
Cash equivalents money-market funds
$
2,273
$
$
2,273
$
Registered investment companies (1)
$
5,646
$
5,646
$
$
Equity securities (1)
$
7
$
7
$
$
Contingent consideration under ASC 805 (2)
$
(3,337
)
$
$
$
(3,337
)
(1)
Registered investment companies and equity securities are classified as available-for-sale securities and are valued using quoted prices in active markets multiplied by the number of shares owned.
(2)
Under ASC 805, contingent consideration is recognized at fair value at the end of each reporting period for acquisitions after January 1, 2009. The Company records the initial recognition of the fair value of contingent consideration in other liabilities on the condensed consolidated balance sheet. Subsequent changes in the fair value of contingent consideration are recorded in the statement of operations.
9
Table of Contents
The table below includes a rollforward of the Companys contingent consideration liability under ASC 805 for the three-month periods ended March 31, 2011 and 2010:
For the Three Months Ended
March 31, 2011
March 31, 2010
Beginning balance
$
3,337
$
3,344
Acquisitions (1)
491
Accretion on acquisition related liabilities
14
5
Ending balance
$
3,351
$
3,840
(1)
Under ASC 805, contingent consideration is recognized at fair value at the end of each reporting period for acquisitions after January 1, 2009. The Company records the initial recognition of the fair value of contingent consideration in acquisition related liabilities on the consolidated balance sheet. Subsequent changes in the fair value of contingent consideration is recorded in the statement of operations.
5. Goodwill and Intangible Assets:
Goodwill as allocated to the Companys operating segments, Risk Assessment and Decision Analytics, was $27,908 and $604,760, respectively, as of March 31, 2011 and December 31, 2010. There had been no changes in goodwill from December 31, 2010 through March 31, 2011. These balances are net of accumulated impairment charges of $3,244 that occurred prior to the periods included within the condensed consolidated financial statements.
Goodwill and intangible assets with indefinite lives are subject to impairment testing annually as of June 30, or whenever events or changes in circumstances indicate that the carrying amount may not be fully recoverable. The Company completed the required annual impairment test as of June 30, 2010, which resulted in no impairment of goodwill. Based on the results of the impairment assessment as of June 30, 2010, the Company confirmed that the fair value of its reporting units exceeded their respective carrying value and that there were no reporting units that were at risk for impairment. This testing compares the carrying value of each reporting unit to its fair value. If the fair value of the reporting unit exceeds the carrying value of the net assets, including goodwill assigned to that reporting unit, goodwill is not impaired. If the carrying value of the reporting units net assets including goodwill exceeds the fair value of the reporting unit, then the Company will determine the implied fair value of the reporting units goodwill. If the carrying value of a reporting units goodwill exceeds its implied fair value, then an impairment loss is recorded for the difference between the carrying amount and the implied fair value of goodwill. There were no goodwill impairment indicators after the date of the last annual impairment test.
The Companys intangible assets and related accumulated amortization consisted of the following:
Weighted
Average
Accumulated
Useful Life
Cost
Amortization
Net
March 31, 2011
Technology-based
7 years
$
210,212
$
(141,523
)
$
68,689
Marketing-related
5 years
40,882
(29,837
)
11,045
Contract-based
6 years
6,555
(6,336
)
219
Customer-related
13 years
145,567
(33,746
)
111,821
Total intangible assets
$
403,216
$
(211,442
)
$
191,774
Weighted
Average
Accumulated
Useful Life
Cost
Amortization
Net
December 31, 2010
Technology-based
7 years
$
210,212
$
(136,616
)
$
73,596
Marketing-related
5 years
40,882
(28,870
)
12,012
Contract-based
6 years
6,555
(6,287
)
268
Customer-related
13 years
145,567
(31,214
)
114,353
Total intangible assets
$
403,216
$
(202,987
)
$
200,229
10
Table of Contents
Consolidated amortization expense related to intangible assets for the three months ended March 31, 2011 and 2010 was $8,455 and $7,304, respectively. Estimated amortization expense in future periods through 2016 and thereafter for intangible assets subject to amortization is as follows:
Year
Amount
2011
$
22,439
2012
27,551
2013
22,038
2014
14,912
2015
14,724
2016-Thereafter
90,110
$
191,774
6. Acquisitions:
2010 Acquisitions
On December 16, 2010, the Company acquired 100% of the stock of 3E Company (3E), a global source for a comprehensive suite of environmental health and safety compliance solutions for a net cash purchase price of approximately $99,603 and funded $7,730 of indemnity escrows. Within the Companys Decision Analytics segment, 3E overlaps the customer sets served by the other supply chain risk management solutions and helps the Companys customers across a variety of vertical markets address their environmental health and safety issues.
On December 14, 2010, the Company acquired 100% of the stock of Crowe Paradis Services Corporation (CP), a provider of claims analysis and compliance solutions to the P&C insurance industry for a net cash purchase price of approximately $83,589 and funded $6,750 of indemnity escrows. Within the Companys Decision Analytics segment, CP offers solutions for complying with the Medicare Secondary Payer Act, provides services to P&C insurance companies, third-party administrators and self-insured companies, which the Company believes further enhances the solution it currently offers.
On February 26, 2010, the Company acquired 100% of the stock of Strategic Analytics (SA), a provider of credit risk and capital management solutions to consumer and mortgage lenders, for a net cash purchase price of approximately $6,386 and the Company funded $1,500 of indemnity escrows. Within the Decision Analytics segment, the Company believes SA solutions and application set will allow customers to take advantage of state-of-the-art loss forecasting, stress testing, and economic capital requirement tools to better understand and forecast the risk associated within their credit portfolios.
Acquisition Contingent Payments
Based on the results of operations of Atmospheric and Environmental Research, Inc. (AER), which was acquired in 2008, the Company recorded an increase of $3,500 to acquisition related liabilities and goodwill during the year ended December 31, 2010. AER was acquired in 2008 and therefore, accounted for under the transition provisions of FASB No. 141 (Revised),
Business Combinations
(FAS No. 141(R)). As such, any adjustments to contingent consideration are recorded to goodwill until the final resolution has occurred.
Acquisition Escrows
Pursuant to the related acquisition agreements, the Company has funded various escrow accounts to satisfy pre-acquisition indemnity and tax claims arising subsequent to the acquisition date, as well as a portion of the contingent payments. At March 31, 2011 and December 31, 2010, the current portion of the escrows amounted to $6,168 and $6,167, respectively, and has been included in Other current assets in the accompanying condensed consolidated balance sheets. At March 31, 2011 and December 31, 2010, the noncurrent portion of the escrow amounted to $15,958 and $15,953, respectively.
7. Income Taxes:
The Companys effective tax rate for the three months ended March 31, 2011 was 40.1% compared to the effective tax rate for the three months ended March 31, 2010 of 43.5%. The effective rate for the three months ended March 31, 2011 was lower primarily due to a change in deferred tax assets of $2,362 resulting from reduced tax benefits of Medicare subsidies associated with legislative changes in the period ending March 31, 2010. Without this charge, the effective rate for the prior period would have been 41.1%. The March 31, 2011 effective tax rate is also lower than the March 31, 2010 effective tax rate due to favorable state audit settlements, the continued execution of tax planning strategies and the benefits associated with enacted research and development legislation. The difference between statutory tax rates and the companys effective tax rate are primarily attributable to state taxes and non-deductible share appreciation from the KSOP.
11
Table of Contents
As a result of the Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010, the tax treatment of federal subsidies paid to sponsors of retiree health benefit plans that provide prescription drug benefits that are at least actuarially equivalent to the corresponding benefits provided under Medicare Part D was effectively changed. The legislative change reduces the future tax benefits of the coverage provided by the Company to participants in the postretirement plan. The Company is required to account for this change in the period for which the law is enacted. As a result, the Company recorded a non-cash tax charge of $2,362 for the three months ended March 31, 2010.
8. Debt:
The following table presents short-term and long-term debt by issuance:
Issuance
Maturity
March 31,
December 31,
Date
Date
2011
2010
Short-term debt and current portion of long-term debt:
Syndicated revolving credit facility
Various
Various
$
$
310,000
Prudential senior notes:
4.60% Series E senior notes
6/14/2005
6/13/2011
50,000
50,000
6.00% Series F senior notes
8/8/2006
8/8/2011
25,000
25,000
Principal senior notes:
6.03% Series A senior notes
8/8/2006
8/8/2011
50,000
50,000
Capital lease obligations and other
Various
Various
4,997
2,717
Short-term debt and current portion of long-term debt
$
129,997
$
437,717
Long-term debt:
Syndicated revolving credit facility
Various
Various
$
295,000
$
Prudential senior notes:
6.13% Series G senior notes
8/8/2006
8/8/2013
75,000
75,000
5.84% Series H senior notes
10/26/2007
10/26/2013
17,500
17,500
5.84% Series H senior notes
10/26/2007
10/26/2015
17,500
17,500
6.28% Series I senior notes
4/29/2008
4/29/2013
15,000
15,000
6.28% Series I senior notes
4/29/2008
4/29/2015
85,000
85,000
6.85% Series J senior notes
6/15/2009
6/15/2016
50,000
50,000
Principal senior notes:
6.16% Series B senior notes
8/8/2006
8/8/2013
25,000
25,000
New York Life senior notes:
5.87% Series A senior notes
10/26/2007
10/26/2013
17,500
17,500
5.87% Series A senior notes
10/26/2007
10/26/2015
17,500
17,500
6.35% Series B senior notes
4/29/2008
4/29/2015
50,000
50,000
Aviva Investors North America:
6.46% Series A senior notes
4/27/2009
4/27/2013
30,000
30,000
Capital lease obligations and other
Various
Various
5,520
1,826
Long-term debt
$
700,520
$
401,826
Total debt
$
830,517
$
839,543
On March 16, 2011, The Northern Trust Company joined the syndicated revolving credit facility to increase the capacity by $25,000, for a $600,000 total commitment. In connection with the senior notes issuance on April 6, 2011 described below, the Company used a portion of the proceeds from the senior notes issuance to refinance on a long term basis the outstanding balance of $295,000. As such, in accordance with ASC 470,
Classification of Short-Term Obligations Expected to Be Refinanced
, the Company recorded $295,000 of its outstanding obligation as of March 31, 2011 under the syndicated revolving credit facility as a Noncurrent liabilities within the accompanying condensed consolidated balance sheet. On March 28, 2011, the Company entered into amendments to our revolving credit facility and our master shelf agreements to, among other things, permit the issuance of the notes and guarantees noted below.
12
Table of Contents
On April 6, 2011, the Company completed an issuance of senior notes in the aggregate principal amount of $450,000. These senior notes are due on May 1, 2021 and accrue interest at a rate of 5.80%. The Company received net proceeds of $446,031 after deducting original issue discount, underwriting discount, and commissions of $3,969. The senior notes are fully and unconditionally guaranteed, jointly and severally, on an unsecured and unsubordinated basis by ISO and certain subsidiaries that guarantee our syndicated revolving credit facility or any amendment, refinancing or replacement thereof (See Note 15. Condensed Consolidated Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries for further information). Interest will be payable semi-annually on May 1st and November 1st of each year, beginning on November 1, 2011. Interest accrues from April 6, 2011. The debt issuance costs will be amortized from the date of issuance to the maturity date.
9. Stockholders Deficit:
On November 18, 1996, the Company authorized 335,000,000 shares of ISO Class A redeemable common stock. Effective with the corporate reorganization on October 6, 2009, the ISO Class A redeemable common stock and all Verisk Class B shares sold into the IPO were converted to Verisk Class A common stock on a one-for-one basis. In addition, the Verisk Class A common stock authorized was increased to 1,200,000,000 shares. The Verisk Class A common shares have rights to any dividend declared by the board of directors, subject to any preferential or other rights of any outstanding preferred stock, and voting rights to elect eight of the eleven members of the board of directors. The eleventh seat on the board of directors is held by the CEO of the Company.
On November 18, 1996, the Company authorized 1,000,000,000 ISO Class B shares and issued 500,225,000 shares. On October 6, 2009, the Company completed a corporate reorganization whereby the ISO Class B common stock and ISO Class B treasury stock were converted to Verisk Class B common stock and Verisk Class B treasury stock on a one-for-one basis. All Verisk Class B shares sold into the IPO were converted to Verisk Class A common stock on a one-for-one basis. In addition, the Verisk Class B common stock authorized was reduced to 800,000,000 shares, sub-divided into 400,000,000 shares of Class B-1 and 400,000,000 shares of Class B-2. Each share of Class B-1 common stock converted automatically, without any action by the stockholder, into one share of Verisk Class A common stock on April 6, 2011. Each share of Class B-2 common stock shall convert automatically, without any action by the stockholder, into one share of Verisk Class A common stock on October 6, 2011. The Class B shares have the same rights as Verisk Class A shares with respect to dividends and economic ownership, but have voting rights to elect three of the eleven directors. The Company did not repurchase any Class B shares during the three months ended March 31, 2011 and 2010.
On October 6, 2009, the Company authorized 80,000,000 shares of preferred stock, par value $0.001 per share, in connection with the reorganization. The preferred shares have preferential rights over the Verisk Class A and Class B common shares with respect to dividends and net distribution upon liquidation. The Company did not issue any preferred shares from the reorganization date through March 31, 2011.
Share Repurchase Program
On April 29, 2010, the Companys board of directors authorized a $150,000 share repurchase program of the Companys common stock (the Repurchase Program). On October 19, 2010, the Companys board of directors authorized another $150,000 of share repurchases under the Repurchase Program. Under the Repurchase Program, the Company may repurchase stock in the open market or as otherwise determined by the Company. The Company has no obligation to repurchase stock under this program and intends to use this authorization as a means of offsetting dilution from the issuance of shares under the KSOP, the Verisk Analytics, Inc. 2009 Equity Incentive Plan (the Incentive Plan) and the Insurance Services Office, Inc. 1996 Incentive Plan (the Option Plan). This authorization has no expiration date and may be suspended or terminated at any time. Repurchased shares will be recorded as treasury stock and will be available for future issuance as part of the Repurchase Program. On March 11, 2011, the Companys board of directors authorized an additional $150,000 of share repurchases under the Repurchase Program.
During the three months ended March 31, 2011, 2,243,582 shares of Verisk Class A common stock were repurchased by the Company as part of this program at a weighted average price of $32.71 per share. The Company utilized cash from operations and borrowings from its syndicated revolving credit facility to fund these repurchases. As treasury stock purchases are recorded based on trade date, the Company has included $2,070 in Accounts payable and accrued liabilities in the accompanying consolidated balance sheets for those purchases that have not settled as of March 31, 2011. The Company had $164,105 available to repurchase shares under the Repurchase Program as of March 31, 2011.
Treasury Stock
As of March 31, 2011, the Companys treasury stock consisted of 9,354,784 Class A common stock, 186,102,482 Class B-1 common stock and 178,893,668 Class B-2 common stock. Consistent with the Class B-1 and Class B-2 common stock, the Companys Class B-1 treasury stock converted to Class A treasury stock on April 6, 2011 and the Class B-2 treasury stock will convert to Class A treasury stock on October 6, 2011.
13
Table of Contents
Earnings Per Share (EPS)
Basic earnings per common share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding during the period less the weighted average Employee Stock Ownership Plan (ESOP) shares of common stock that have not been committed to be released. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding, using the treasury stock method, if the dilutive potential common shares, such as stock awards and stock options, had been issued.
The following is a reconciliation of the numerators and denominators of the basic and diluted EPS computations for the three-month periods ended March 31, 2011 and 2010:
2011
2010
Numerator used in basic and diluted EPS:
Net income
$
65,876
$
55,375
Denominator:
Weighted average number of common shares used in basic EPS
169,030,227
180,053,550
Effect of dilutive shares:
Potential Class A common stock issuable upon the exercise of stock options
7,933,965
9,401,206
Weighted average number of common shares and dilutive potential common shares used in diluted EPS
176,964,192
189,454,756
Basic EPS of Class A and Class B
$
0.39
$
0.31
Diluted EPS of Class A and Class B
$
0.37
$
0.29
The potential shares of common stock that were excluded from diluted EPS were 1,957,020 and 147,280 for the three months ended March 31, 2011 and 2010, respectively, because the effect of including these potential shares was anti-dilutive.
Accumulated Other Comprehensive Losses
The following is a summary of accumulated other comprehensive losses:
March 31,
December 31,
2011
2010
Unrealized gains on investments
$
599
$
725
Unrealized foreign currency losses
(454
)
(792
)
Pension and postretirement unfunded liability adjustment
(54,982
)
(55,736
)
Accumulated other comprehensive losses
$
(54,837
)
$
(55,803
)
14
Table of Contents
The before tax and after tax amounts of other comprehensive income for the three months ended March 31, 2011 and 2010 are summarized below:
Tax Benefit/
Before Tax
(Expense)
After Tax
For the Three Months Ended March 31, 2011
Unrealized holding loss on investments arising during the year
$
(218
)
$
92
$
(126
)
Unrealized foreign currency gain
338
338
Pension and postretirement unfunded liability adjustment
1,336
(582
)
754
Total other comprehensive income
$
1,456
$
(490
)
$
966
For the Three Months Ended March 31, 2010
Unrealized holding gain on investments arising during the year
$
146
$
(59
)
$
87
Reclassification adjustment for amounts included in net income
12
(5
)
7
Unrealized foreign currency gain
3
3
Pension and postretirement unfunded liability adjustment
1,391
(545
)
846
Total other comprehensive income
$
1,552
$
(609
)
$
943
10. Equity Compensation Plans:
All of the Companys granted equity awards, including outstanding stock options and restricted stock, are covered under the Incentive Plan or the Option Plan. Awards under the Incentive Plan may include one or more of the following types: (i) stock options (both nonqualified and incentive stock options), (ii) stock appreciation rights, (iii) restricted stock, (iv) restricted stock units, (v) performance awards, (vi) other share-based awards, and (vii) cash. Employees, directors and consultants are eligible for awards under the Incentive Plan. Cash received from stock option exercises for the three months ended March 31, 2011 and 2010 was $3,579 and $0, respectively. The Company did not grant any stock options for the three months ended March 31, 2011 and 2010. As of March 31, 2011, there are 8,683,159 shares of Class A common stock reserved and available for future issuance.
On April 1, 2011, the Company granted 1,401,308 nonqualified stock options and 146,664 shares of restricted stock to key employees. The nonqualified stock options have an exercise price equal to the closing price of the Companys Class A common stock on the grant date, with a ten-year contractual term and a service vesting period of four years. The restricted stock is valued at the closing price of the Companys Class A common stock on the date of grant and has a graded service vesting period of four years. The Company will recognize the expense of the restricted stock ratably over the periods in which the restrictions lapse. The restricted stock is not assignable or transferrable until it becomes vested.
The expected term for a majority of the stock options granted was estimated based on studies of historical experience and projected exercise behavior. However, for certain stock options granted, for which no historical exercise pattern exists, the expected term was estimated using the simplified method. The risk-free interest rate is based on the yield of U.S. Treasury zero coupon securities with a maturity equal to the expected term of the equity award. The volatility factor was based on the average volatility of the Companys peers, calculated using historical daily closing prices over the most recent period commensurate with the expected term of the stock option award. The expected dividend yield was based on the Companys expected annual dividend rate on the date of grant.
Exercise prices for options outstanding and exercisable at March 31, 2011 ranged from $2.16 to $30.25 as outlined in the following table:
Options Outstanding
Options Exercisable
Weighted
Weighted
Average
Average
Stock
Weighted
Remaining
Stock
Weighted
Range of
Remaining
Options
Average
Contractual
Options
Average
Exercise Prices
Contractual Life
Outstanding
Exercise Price
Life
Exercisable
Exercise Price
$2.16 to $2.96
1.8
1,772,850
$
2.80
1.8
1,772,850
$
2.80
$2.97 to $4.80
2.2
4,038,600
$
3.72
2.2
4,038,600
$
3.72
$4.81 to $8.90
4.2
3,732,250
$
8.52
4.2
3,732,250
$
8.52
$8.91 to $15.10
5.5
2,726,825
$
13.55
5.5
2,726,825
$
13.55
$15.11 to $17.84
7.5
5,650,215
$
16.68
7.3
2,649,400
$
17.05
$17.85 to $22.00
8.5
2,766,053
$
22.00
8.5
437,192
$
22.00
$22.01 to $30.25
9.0
2,127,046
$
28.36
9.3
31,906
$
30.20
22,813,839
15,389,023
15
Table of Contents
A summary of options outstanding under the Incentive Plan and the Option Plan as of March 31, 2011 and changes during the three months ended are presented below:
Weighted
Aggregate
Number
Average
Intrinsic
of Options
Exercise Price
Value
Outstanding at December 31, 2010
23,057,857
$
13.35
$
478,014
Exercised
(242,518
)
$
14.76
$
(4,296
)
Cancelled or expired
(1,500
)
$
17.08
Outstanding at March 31, 2011
22,813,839
$
13.33
$
443,189
Options exercisable at March 31, 2011
15,389,023
$
9.39
$
359,613
Options exercisable at December 31, 2010
14,820,447
$
9.22
$
368,466
Intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the quoted price of Verisks common stock as of the reporting date. The aggregate intrinsic value of stock options outstanding and exercisable at March 31, 2011 was $443,189 and $359,613, respectively.In accordance with ASC 718,
Stock Compensation
, excess tax benefit from exercised stock options is recorded as an increase to additional paid-in capital and a corresponding reduction in taxes payable. This tax benefit is calculated as the excess of the intrinsic value of options exercised in excess of compensation recognized for financial reporting purposes. The amount of the tax benefit that has been realized, as a result of those excess tax benefits, is presented in the statement of cash flows as a financing cash inflow.For the three months ended March 31, 2011 and 2010, the Company recorded excess tax benefit from stock options exercised of $1,383 and $0, respectively. The Company realized $0 and $147 of tax benefit within the Companys quarterly tax payments through March 31, 2011 and 2010, respectively. The realized tax benefit is presented as a financing cash inflow within the accompanying condensed consolidated statements of cash flows.
The Company estimates expected forfeitures of equity awards at the date of grant and recognizes compensation expense only for those awards that the Company expects to vest. The forfeiture assumption is ultimately adjusted to the actual forfeiture rate. Changes in the forfeiture assumptions may impact the total amount of expense ultimately recognized over the requisite service period and may impact the timing of expense recognized over the requisite service period.
As of March 31, 2011, there was $35,095 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Incentive Plan and the Option Plan. That cost is expected to be recognized over a weighted average period of 2.34 years. As of March 31, 2011, there were 7,424,816 nonvested stock options, of which 6,429,934 are expected to vest. The total grant date fair value of options vested during the three months ended March 31, 2011 and 2010 was $4,818 and $6,177, respectively.
11. Pension and Postretirement Benefits:
Prior to January 1, 2002, the Company maintained a qualified defined benefit pension plan for substantially all of its employees through membership in the Pension Plan for Insurance Organizations (the Pension Plan), a multiple-employer trust. The Company has applied the projected unit credit cost method for its Pension Plan, which attributes an equal portion of total projected benefits to each year of employee service. Effective January 1, 2002, the Company amended the Pension Plan to determine future benefits using a cash balance formula. Under the cash balance formula, each participant has an account, which is credited annually based on salary rates determined by years of service, as well as the interest earned on their previous year-end cash balance. Prior to December 31, 2001, pension plan benefits were based on years of service and the average of the five highest consecutive years earnings of the last ten years. Effective March 1, 2005, the Company established the Profit Sharing Plan, a defined contribution plan, to replace the Pension Plan for all eligible employees hired on or after March 1, 2005. The Company also has a nonqualified supplemental cash balance plan (SERP) for certain employees. The SERP is funded from the general assets of the Company.
The Company also provides certain healthcare and life insurance benefits for both active and retired employees. The Postretirement Health and Life Insurance Plan (the Postretirement Plan) is contributory, requiring participants to pay a stated percentage of the premium for coverage. As of October 1, 2001, the Postretirement Plan was amended to freeze benefits for current retirees and certain other employees at the January 1, 2002 level. Also, as of October 1, 2001, the Postretirement Plan had a curtailment, which eliminated retiree life insurance for all active employees and healthcare benefits for almost all future retirees, effective January 1, 2002.
16
Table of Contents
The components of net periodic benefit cost and the amounts recognized in other comprehensive income for the three-month periods ended March 31, 2011 and 2010 are summarized below:
For the Three Months Ended March 31,
Pension Plan
Postretirement Plan
2011
2010
2011
2010
Service cost
$
1,570
$
1,810
$
$
Interest cost
5,441
5,275
251
320
Amortization of transition obligation
42
Expected return on plan assets
(6,465
)
(5,638
)
Amortization of prior service cost
(200
)
(200
)
(36
)
Amortization of net actuarial loss
1,409
1,411
163
138
Net periodic benefit cost
$
1,755
$
2,658
$
378
$
500
Employer contributions
$
6,168
$
4,165
$
315
$
755
The expected contributions to the Pension Plan and the Postretirement Plan for the year ending December 31, 2011 are consistent with the amounts previously disclosed as of December 31, 2010.
12. Segment Reporting:
ASC 280-10,
Disclosures About Segments of an Enterprise and Related Information
(ASC 280-10), establishes standards for reporting information about operating segments. ASC 280-10 requires that a public business enterprise report financial and descriptive information about its reportable operating segments. Operating segments are components of an enterprise for which separate financial information is available that is evaluated regularly by the chief operating decision maker (CODM) in deciding how to allocate resources and in assessing performance. The Companys CEO and Chairman of the Board is identified as the CODM as defined by ASC 280-10. To align with the internal management of the Companys business operations based on service offerings, the Company is organized into the following two operating segments, which are also the Companys reportable segments:
Risk Assessment:
The Company is the leading provider of statistical, actuarial and underwriting data for the U.S. P&C insurance industry. The Companys databases include cleansed and standardized records describing premiums and losses in insurance transactions, casualty and property risk attributes for commercial buildings and their occupants and fire suppression capabilities of municipalities. The Company uses this data to create policy language and proprietary risk classifications that are industry standards and to generate prospective loss cost estimates used to price insurance policies.
Decision Analytics:
The Company develops solutions that its customers use to analyze the three key processes in managing risk: prediction of loss, detection and prevention of fraud and quantification of loss. The Companys combination of algorithms and analytic methods incorporates its proprietary data to generate solutions in each of these three categories. In most cases, the Companys customers integrate the solutions into their models, formulas or underwriting criteria in order to predict potential loss events, ranging from hurricanes and earthquakes to unanticipated healthcare claims. The Company develops catastrophe and extreme event models and offers solutions covering natural and man-made risks, including acts of terrorism. The Company also develops solutions that allow customers to quantify costs after loss events occur. Fraud solutions include data on claim histories, analysis of mortgage applications to identify misinformation, analysis of claims to find emerging patterns of fraud, and identification of suspicious claims in the insurance, mortgage and healthcare sectors.
The two aforementioned operating segments represent the segments for which separate discrete financial information is available and upon which operating results are regularly evaluated by the CODM in order to assess performance and allocate resources. The Company uses segment EBITDA as the profitability measure for making decisions regarding ongoing operations. Segment EBITDA is income from continuing operations before investment income and interest expense, income taxes, depreciation and amortization, and acquisition related liabilities adjustment. Segment EBITDA is the measure of operating results used to assess corporate performance and optimal utilization of debt and acquisitions. Segment operating expenses consist of direct and indirect costs principally related to personnel, facilities, software license fees, consulting, travel, and third-party information services. Indirect costs are generally allocated to the segments using fixed rates established by management based upon estimated expense contribution levels and other assumptions that management considers reasonable. The Company does not allocate investment income, realized gains/(losses) on securities, net, interest expense, or income tax expense, since these items are not considered in evaluating the segments overall operating performance. The CODM does not evaluate the financial performance of each segment based on assets. On a geographic basis, no individual country outside of the U.S. accounted for 1% or more of the Companys consolidated revenue for either the three-month periods ended March 31, 2011 or 2010. No individual country outside of the U.S. accounted for 1% or more of total consolidated long-term assets as of March 31, 2011 or December 31, 2010.
17
Table of Contents
The following tables provide the Companys revenue and operating income performance by reportable segment for the three-month periods ended March 31, 2011 and 2010, as well as a reconciliation to income before income taxes for all periods presented in the accompanying condensed consolidated statements of operations:
For the Three Months Ended
For the Three Months Ended
March 31, 2011
March 31, 2010
Risk
Decision
Risk
Decision
Assessment
Analytics
Total
Assessment
Analytics
Total
Revenues
$
140,543
$
172,326
$
312,869
$
134,578
$
141,576
$
276,154
Expenses:
Cost of revenues (exclusive of items shown separately below)
47,257
77,299
124,556
49,898
65,095
114,993
Selling, general and administrative
19,127
30,129
49,256
19,184
18,330
37,514
Segment EBITDA
74,159
64,898
139,057
65,496
58,151
123,647
Depreciation and amortization of fixed assets
4,318
6,987
11,305
4,323
5,606
9,929
Amortization of intangible assets
36
8,419
8,455
36
7,268
7,304
Operating income
69,805
49,492
119,297
61,137
45,277
106,414
Unallocated expenses:
Investment income
10
32
Realized gains on securities, net
362
32
Interest expense
(9,615
)
(8,466
)
Income before taxes
$
110,054
$
98,012
Capital expenditures, including non-cash purchases of fixed assets and capital lease obligations
$
3,395
$
15,345
$
18,740
$
1,889
$
6,999
$
8,888
Operating segment revenue by type of service is provided below:
For the Three Months
Ended
March 31,
March 31,
2011
2010
Risk Assessment:
Industry-standard insurance programs
$
92,857
$
88,044
Property-specific rating and underwriting information
34,497
33,959
Statistical agency and data services
7,742
7,179
Actuarial services
5,447
5,396
Total Risk Assessment
140,543
134,578
Decision Analytics:
Fraud identification and detection solutions
86,586
78,795
Loss prediction solutions
52,941
36,928
Loss quantification solutions
32,799
25,853
Total Decision Analytics
172,326
141,576
Total revenues
$
312,869
$
276,154
13. Related Parties:
The Company considers its Verisk Class A and Class B stockholders that own more than 5% of the outstanding stock within the respective class to be related parties as defined within ASC 850,
Related Party Disclosures
. At March 31, 2011, the related parties were four Class B stockholders each owning more than 5% of the outstanding Class B shares compared to six Class B stockholders at March 31, 2010 of which four remained unchanged.At March 31, 2011 and 2010, there were four and five Class A stockholders owning more than 5% of the outstanding Class A shares, respectively. The Company had accounts receivable, net of $612 and $515 and fees received in advance of $1,425 and $1,231 from related parties as of March 31, 2011 and December 31, 2010, respectively. In addition, the Company had revenues from related parties for the three months ended March 31, 2011 and 2010 of $4,396 and $15,133, respectively.
18
Table of Contents
14. Commitments and Contingencies:
The Company is a party to legal proceedings with respect to a variety of matters in the ordinary course of business, including those matters described below. The Company is unable, at the present time, to determine the ultimate resolution of or provide a reasonable estimate of the range of possible loss attributable to these matters or the impact they may have on the Companys results of operations, financial position or cash flows. This is primarily because many of these cases remain in their early stages and only limited discovery has taken place. Although the Company believes it has strong defenses for the litigation proceedings described below, the Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations, financial position or cash flows.
Claims Outcome Advisor Litigation
Hensley, et al. v. Computer Sciences Corporation et al.
was a putative nationwide class action complaint, filed in February 2005, in Miller County, Arkansas state court. Defendants included numerous insurance companies and providers of software products used by insurers in paying claims. The Company was among the named defendants. Plaintiffs alleged that certain software products, including the Companys Claims Outcome Advisor product and a competing software product sold by Computer Sciences Corporation, improperly estimated the amount to be paid by insurers to their policyholders in connection with claims for bodily injuries.
The Company entered into settlement agreements with plaintiffs asserting claims relating to the use of Claims Outcome Advisor by defendants Hanover Insurance Group, Progressive Car Insurance and Liberty Mutual Insurance Group. Each of these settlements was granted final approval by the court and together the settlements resolve the claims asserted in this case against the Company with respect to the above insurance companies, who settled the claims against them as well. A provision was made in 2006 for this proceeding and the total amount the Company paid in 2008 with respect to these settlements was less than $2,000. A fourth defendant, The Automobile Club of California, which is alleged to have used Claims Outcome Advisor, was dismissed from the action. On August 18, 2008, pursuant to the agreement of the parties the Court ordered that the claims against the Company be dismissed with prejudice.
Subsequently, Hanover Insurance Group made a demand for reimbursement, pursuant to an indemnification provision contained in a December 30, 2004 License Agreement between Hanover and the Company, of its settlement and defense costs in the
Hensley
class action. Specifically, Hanover demanded $2,536 including $600 in attorneys fees and expenses. The Company disputes that Hanover is entitled to any reimbursement pursuant to the License Agreement. In July 2010, after the Company and Hanover were unable to resolve the dispute in mediation, Hanover served a summons and complaint seeking indemnity and contribution from the Company. At this time, it is not possible to determine the ultimate resolution of or estimate the liability related to this matter.
Xactware Litigation
The following two lawsuits were filed by or on behalf of groups of Louisiana insurance policyholders who claim, among other things, that certain insurers who used products and price information supplied by the Companys Xactware subsidiary (and those of another provider) did not fully compensate policyholders for property damage covered under their insurance policies. The plaintiffs seek to recover compensation for their damages in an amount equal to the difference between the amount paid by the defendants and the fair market repair/restoration costs of their damaged property.
Schafer v. State Farm Fire & Cas. Co.
,
et al.
was a putative class action pending against the Company and State Farm Fire & Casualty Company filed in March 2007 in the Eastern District of Louisiana. The complaint alleged antitrust violations, breach of contract, negligence, bad faith, and fraud. The court dismissed the antitrust claim as to both defendants and dismissed all claims against the Company other than fraud. Judge Duval denied plaintiffs motion to certify a class with respect to the fraud and breach of contract claims on August 3, 2009. After the single action was reassigned to Judge Africk plaintiffs agreed to settle the matter with the Company and State Farm and a Settlement Agreement and Release was executed by all parties in June 2010.
Mornay v. Travelers Ins. Co.
,
et al.
is a putative class action pending against the Company and Travelers Insurance Company filed in November 2007 in the Eastern District of Louisiana. The complaint alleged antitrust violations, breach of contract, negligence, bad faith, and fraud. As in Schafer, the court dismissed the antitrust claim as to both defendants and dismissed all claims against the Company other than fraud. Judge Duval stayed all proceedings in the case pending an appraisal of the lead plaintiffs insurance claim. The matter was re-assigned to Judge Barbier, who on September 11, 2009 issued an order administratively closing the matter pending completion of the appraisal process. At this time, it is not possible to determine the ultimate resolution of or estimate the liability related to this matter.
19
Table of Contents
iiX Litigation
In April 2010, the Companys subsidiary, iiX, as well as other information providers in the State of Missouri were served with a summons and class action complaint filed in the United States District Court for the Western District of Missouri alleging violations of the Driver Privacy Protection Act, or the DPPA, entitled
Janice Cook, et al. v. ACS State & Local Solutions, et al.
Plaintiffs brought the action on their own behalf and on behalf of all similarly situated individuals whose personal information is contained in any motor vehicle record maintained by the State of Missouri and who have not provided express consent to the State of Missouri for the distribution of their personal information for purposes not enumerated by the DPPA and whose personal information has been knowingly obtained and used by the defendants. The class complaint alleges that the defendants knowingly obtained personal information for a purpose not authorized by the DPPA and seeks liquidated damages in the amount of two thousand five hundred dollars for each instance of a violation of the DDPA, punitive damages and the destruction of any illegally obtained personal information. The court granted iiXs motion to dismiss the complaint based on a failure to state a claim on November 19, 2010. Plaintiffs filed a notice of appeal on December 17, 2010. At this time, it is not possible to determine the ultimate resolution of or estimate the liability related to this matter.
Interthinx Litigation
In September 2009, the Companys subsidiary, Interthinx, Inc., was served with a putative class action entitled
Renata Gluzman v. Interthinx, Inc.
The plaintiff, a former Interthinx employee, filed the class action on August 13, 2009 in the Superior Court of the State of California, County of Los Angeles on behalf of all Interthinx information technology employees for unpaid overtime and missed meals and rest breaks, as well as various related claims claiming that the information technology employees were misclassified as exempt employees and, as a result, were denied certain wages and benefits that would have been received if they were properly classified as non-exempt employees. The pleadings included, among other things, a violation of Business and Professions Code 17200 for unfair business practices, which allowed plaintiffs to include as class members all information technology employees employed at Interthinx for four years prior to the date of filing the complaint. The complaint sought compensatory damages, penalties that are associated with the various statutes, restitution, interest costs, and attorney fees. On June 2, 2010, plaintiffs agreed to settle their claims with Interthinx and the court granted final approval to the settlement on February 23, 2011.
20
Table of Contents
15. Condensed Consolidated Financial Information for Guarantor Subsidiaries and Non-Guarantor Subsidiaries
In April 2011, Verisk Analytics, Inc. (the Parent Company) registered senior notes with full and unconditional and joint and several guarantees by certain of its 100 percent wholly-owned subsidiaries and issued certain other debt securities with full and unconditional and joint and several guarantees by certain of its subsidiaries. Accordingly, presented below is condensed consolidating financial information for (i) the Parent Company, (ii) the guarantor subsidiaries of the Parent Company on a combined basis, and (iii) all other non-guarantor subsidiaries of the Parent Company on a combined basis, all as of March 31, 2011 and December 31, 2010 and for the three months ended March 31, 2011 and 2010. The condensed consolidating financial information has been presented using the equity method of accounting, to show the nature of assets held, results of operations and cash flows of the Parent Company, the guarantor subsidiaries and the non-guarantor subsidiaries assuming all guarantor subsidiaries provide both full and unconditional, and joint and several guarantees to the Parent Company at the beginning of the periods presented.
CONDENSED CONSOLIDATING BALANCE SHEET
As of March 31, 2011
Non-
Verisk
Guarantor
Guarantor
Eliminating
Analytics, Inc.
Subsidiaries
Subsidiaries
Entries
Consolidated
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents
$
1
$
71,056
$
30,181
$
$
101,238
Available-for-sale securities
5,603
5,603
Accounts receivable, net of allowance for doubtful accounts of $3,435 (including amounts from related parties of $612)
142,446
21,442
163,888
Prepaid expenses
23,324
2,166
25,490
Deferred income taxes, net
2,745
936
3,681
Federal and foreign income taxes receivable
1,629
(1,629
)
State and local income taxes receivable
3,089
1,004
4,093
Intercompany receivables
113,361
750,893
74,996
(939,250
)
Other current assets
7,249
456
7,705
Total current assets
113,362
1,006,405
132,810
(940,879
)
311,698
Noncurrent assets:
Fixed assets, net
86,581
14,193
100,774
Intangible assets, net
69,986
121,788
191,774
Goodwill
449,065
183,603
632,668
Deferred income taxes, net
64,061
(42,513
)
21,548
State income taxes receivable
1,773
1,773
Investment in subsidiaries
393,268
20,166
(413,434
)
Other assets
9,766
16,430
26,196
Total assets
$
506,630
$
1,707,803
$
468,824
$
(1,396,826
)
$
1,286,431
LIABILITIES AND STOCKHOLDERS (DEFICIT)/EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$
$
73,252
$
15,206
$
$
88,458
Acquisition related liabilities
3,500
3,500
Short-term debt and current portion of long-term debt
129,802
195
129,997
Pension and postretirement benefits, current
4,663
4,663
Fees received in advance (including amounts from related parties of $1,425)
224,863
22,201
247,064
Intercompany payables
615,721
184,341
139,188
(939,250
)
Federal and foreign taxes payable
20,417
(1,629
)
18,788
Total current liabilities
615,721
637,338
180,290
(940,879
)
492,470
Noncurrent liabilities:
Long-term debt
700,495
25
700,520
Pension and postretirement benefits
112,927
112,927
Deferred income taxes
42,513
(42,513
)
Other liabilities
71,116
18,489
89,605
Total liabilities
615,721
1,521,876
241,317
(983,392
)
1,395,522
Total stockholders (deficit)/equity
(109,091
)
185,927
227,507
(413,434
)
(109,091
)
Total liabilities and stockholders (deficit)/equity
$
506,630
$
1,707,803
$
468,824
$
(1,396,826
)
$
1,286,431
21
Table of Contents
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2010
Non-
Verisk
Guarantor
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
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
22
Table of Contents
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For The Three-Month Period Ended March 31, 2011
Verisk
Guarantor
Non-Guarantor
Eliminating
Analytics, Inc.
Subsidiaries
Subsidiaries
Entries
Consolidated
(In thousands)
Revenues
$
$
279,580
$
35,122
$
(1,833
)
$
312,869
Expenses:
Cost of revenues (exclusive of items shown separately below)
108,783
16,753
(980
)
124,556
Selling, general and administrative
36,478
13,631
(853
)
49,256
Depreciation and amortization of fixed assets
9,442
1,863
11,305
Amortization of intangible assets
5,320
3,135
8,455
Total expenses
160,023
35,382
(1,833
)
193,572
Operating income/(expense)
119,557
(260
)
119,297
Other income/(expense):
Investment income
14
(4
)
10
Realized gains on securities, net
362
362
Interest expense
(9,595
)
(20
)
(9,615
)
Total other expense, net
(9,219
)
(24
)
(9,243
)
Income/(loss) before equity in net income of subsidiary and income taxes
110,338
(284
)
110,054
Equity in net income/(loss) of subsidiary
65,876
(1,088
)
(64,788
)
Provision for income taxes
(43,553
)
(625
)
(44,178
)
Net income/(loss)
$
65,876
$
65,697
$
(909
)
$
(64,788
)
$
65,876
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For The Three-Month Period Ended March 31, 2010
Verisk
Guarantor
Non-Guarantor
Eliminating
Analytics, Inc.
Subsidiaries
Subsidiaries
Entries
Consolidated
(In thousands)
Revenues
$
$
263,690
$
13,463
$
(999
)
$
276,154
Expenses:
Cost of revenues (exclusive of items shown separately below)
106,076
9,365
(448
)
114,993
Selling, general and administrative
33,956
3,646
(88
)
37,514
Depreciation and amortization of fixed assets
8,989
1,382
(442
)
9,929
Amortization of intangible assets
6,617
687
7,304
Total expenses
155,638
15,080
(978
)
169,740
Operating income/(expense)
108,052
(1,617
)
(21
)
106,414
Other income/(expense):
Investment income
20
12
32
Realized gains on securities, net
32
32
Interest expense
(8,458
)
(29
)
21
(8,466
)
Total other expense, net
(8,406
)
(17
)
21
(8,402
)
Income/(loss) before equity in net income of subsidiary and income taxes
99,646
(1,634
)
98,012
Equity in net income/(loss) of subsidiary
55,375
(1,198
)
(54,177
)
Provision for income taxes
(43,073
)
436
(42,637
)
Net income/(loss)
$
55,375
$
55,375
$
(1,198
)
$
(54,177
)
$
55,375
23
Table of Contents
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For The Three-Month Period Ended March 31, 2011
Verisk
Guarantor
Non-Guarantor
Eliminating
Analytics, Inc.
Subsidiaries
Subsidiaries
Entries
Consolidated
(In thousands)
Net cash provided by operating activities
$
$
139,524
$
6,057
$
$
145,581
Cash flows from investing activities:
Advances provided to other subsidiaries
(8,606
)
(15,936
)
24,542
Purchases of available-for-sale securities
(960
)
(960
)
Proceeds from sales and maturities of available-for-sale securities
1,154
1,154
Purchases of fixed assets
(12,239
)
(1,409
)
(13,648
)
Net cash used in investing activities
(20,651
)
(17,345
)
24,542
(13,454
)
Cash flows from financing activities:
Repurchase of Verisk Class A common stock
(73,578
)
(73,578
)
Repayment of short-term debt, net
(15,868
)
(78
)
(15,946
)
Advances received from other subsidiaries
6,770
17,772
(24,542
)
Payment of debt issuance cost
(256
)
(256
)
Proceeds from stock options exercised
3,579
3,579
Net cash (used in)/provided by financing activities
(79,353
)
17,694
(24,542
)
(86,201
)
Effect of exchange rate changes
(40
)
378
338
Increase in cash and cash equivalents
39,480
6,784
46,264
Cash and cash equivalents, beginning of period
1
31,576
23,397
54,974
Cash and cash equivalents, end of period
$
1
$
71,056
$
30,181
$
101,238
Supplemental disclosures:
Increase in intercompany balances from the purchase of treasury stock by Verisk funded directly by ISO
$
73,578
$
73,578
$
$
$
Increase in intercompany balances from proceeds received by ISO related to the issuance of Verisk common stock from exercised stock options
$
3,579
$
3,579
$
$
$
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For The Three-Month Period Ended March 31, 2010
Verisk
Guarantor
Non-Guarantor
Eliminating
Analytics, Inc.
Subsidiaries
Subsidiaries
Entries
Consolidated
(In thousands)
Net cash provided by/(used in) operating activities
$
$
139,559
$
(2,370
)
$
$
137,189
Cash flows from investing activities:
Acquisitions, net of cash acquired of $1,556
(6,227
)
(6,227
)
Proceeds from release of acquisition related escrows
213
213
Escrow funding associated with acquisitions
(1,500
)
(1,500
)
Advances provided to other subsidiaries
(782
)
(706
)
1,488
Purchases of available-for-sale securities
(252
)
(252
)
Proceeds from sales and maturities of available-for-sale securities
335
335
Purchases of fixed assets
(6,123
)
(1,375
)
(7,498
)
Net cash used in investing activities
(14,336
)
(2,081
)
1,488
(14,929
)
Cash flows from financing activities:
Repayment of short-term debt, net
(62,936
)
(9
)
(62,945
)
Advance received from other subsidiaries
712
776
(1,488
)
Excess tax benefits from exercised stock options
147
147
Net cash (used in)/provided by financing activities
(62,077
)
767
(1,488
)
(62,798
)
Effect of exchange rate changes
(53
)
56
3
Increase/(decrease) in cash and cash equivalents
63,093
(3,628
)
59,465
Cash and cash equivalents, beginning of period
1
51,005
20,521
71,527
Cash and cash equivalents, end of period
$
1
$
114,098
$
16,893
$
130,992
16. Subsequent Event
On April 27, 2011, the Company acquired 100% of the stock of Bloodhound Technologies, Inc. (Bloodhound), a privately-owned provider of medical claims overpayment protection services and medical billing data analysis. Bloodhound addresses the need of healthcare payers to control fraud and waste in a real-time claims-processing environment, and these capabilities align with the Companys existing fraud identification tools. This acquisition further advances the Companys position within the Decision Analytics segment as a provider of data, analytics, and decision-support solutions in the healthcare industry. The Company paid a net cash purchase price of $82,000, which was funded by the issuance of senior notes in 2011 (See Note 8. Debt). The Company used $6,560 of the net cash purchase price to fund the indemnity escrows. The cash paid will be adjusted subsequent to close to reflect final balances of certain working capital accounts and other closing adjustments. Due to the limited time since the acquisition date and limitations on access to Bloodhound information prior to the acquisition date, the initial accounting for the business combination is incomplete at this time. As a result, the Company is unable to provide amounts recognized as of the acquisition date for major classes of assets and liabilities acquired and resulting from the transaction, including the information required for contingencies, intangible assets and goodwill. This information will be included in the quarterly report on Form 10-Q for the six months ending June 30, 2011.
24
Table of Contents
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with our historical financial statements and the related notes included within our annual report on
Form 10-K
dated and filed with the Securities and Exchange Commission on February 28, 2011
.
This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those discussed in or implied by any of the forward-looking statements as a result of various factors.
We enable risk-bearing businesses to better understand and manage their risks. We provide value to our customers by supplying proprietary data that, combined with our analytic methods, creates embedded decision support solutions. We are the largest aggregator and provider of data pertaining to U.S. property and casualty, or P&C, insurance risks. We offer solutions for detecting fraud in the U.S. P&C insurance, mortgage and healthcare industries and sophisticated methods to predict and quantify loss in diverse contexts ranging from natural catastrophes to health insurance to supply chain.
Our customers use our solutions to make better risk decisions with greater efficiency and discipline. We refer to these products and services as solutions due to the integration among our products and the flexibility that enables our customers to purchase components or the comprehensive package of products. These solutions take various forms, including data, statistical models or tailored analytics, all designed to allow our clients to make more logical decisions. We believe our solutions for analyzing risk positively impact our customers revenues and help them better manage their costs.
We organize our business in two segments: Risk Assessment and Decision Analytics. Our Risk Assessment segment provides statistical, actuarial and underwriting data for the U.S. P&C insurance industry. Our Risk Assessment segment revenues represented approximately 45% and 49% of our revenues for the three months ended March 31, 2011 and 2010, respectively. Our Decision Analytics segment provides solutions our customers use to analyze the processes of the Verisk Risk Analysis Framework: Loss Prediction, Fraud Identification and Detection, and Loss Quantification. Our Decision Analytics segment revenues represented approximately 55% and 51% of our revenues for the three months ended March 31, 2011 and 2010, respectively.
Executive Summary
Key Performance Metrics
We believe our businesss ability to generate recurring revenue and positive cash flow is the key indicator of the successful execution of our business strategy. We use year over year revenue growth and EBITDA margin as metrics to measure our performance. EBITDA and EBITDA margin are non-GAAP financial measures within the meaning of Regulation G under the Securities Exchange Act of 1934 (See footnote 1 within the Condensed Consolidated Results of Operations section of
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
).
Revenue growth.
We use year over year revenue growth as a key performance metric. We assess revenue growth based on our ability to generate increased revenue through increased sales to existing customers, sales to new customers, sales of new or expanded solutions to existing and new customers and strategic acquisitions of new businesses.
EBITDA margin.
We use EBITDA margin as a metric to assess segment performance and scalability of our business. We assess EBITDA margin based on our ability to increase revenues while controlling expense growth.
Revenues
We earn revenues through subscriptions, long-term agreements and on a transactional basis. Subscriptions for our solutions are generally paid in advance of rendering services either quarterly or in full upon commencement of the subscription period, which is usually for one year and automatically renewed each year. As a result, the timing of our cash flows generally precedes our recognition of revenues and income and our cash flow from operations tends to be higher in the first quarter as we receive subscription payments. Examples of these arrangements include subscriptions that allow our customers to access our standardized coverage language or our actuarial services throughout the subscription period. In general, we experience minimal seasonality within the business. Our long-term agreements are generally for periods of three to seven years. We recognize revenue from subscriptions ratably over the term of the subscription and most long-term agreements are recognized ratably over the term of the agreement.
25
Table of Contents
Certain of our solutions are also paid for by our customers on a transactional basis. For example, we have solutions that allow our customers to access fraud detection tools in the context of an individual mortgage application or file, obtain property-specific rating and underwriting information to price a policy on a commercial building, or compare a P&C insurance, medical or workers compensation claim with information in our databases. For the three month periods ended March 31, 2011 and 2010, respectively, 30% and 31% of our revenues were derived from providing transactional solutions. We earn transactional revenues as our solutions are delivered or services performed. In general, transactions are billed monthly at the end of each month.
Approximately 85% and 84% of the revenues in our Risk Assessment segment for the three month periods ended March 31, 2011 and 2010, respectively, were derived from subscriptions and long-term agreements for our solutions. Our customers in this segment include most of the P&C insurance providers in the United States. Approximately 58% and 54% of the revenues in our Decision Analytics segment, for the three months ended March 31, 2011 and 2010, respectively, were derived from subscriptions and long-term agreements for our solutions.
Principal Operating Costs and Expenses
Personnel expenses are the major component of both our cost of revenues and selling, general and administrative expenses. Personnel expenses include salaries, benefits, incentive compensation, equity compensation costs (described under Equity Compensation Costs below), sales commissions, employment taxes, recruiting costs, and outsourced temporary agency costs, which represented 66% and 65% of our total expenses for the three months ended March 31, 2011 and 2010, respectively.
We allocate personnel expenses between two categories, cost of revenues and selling, general and administrative costs, based on the actual costs associated with each employee. We categorize employees who maintain our solutions as cost of revenues, and all other personnel, including executive managers, sales people, marketing, business development, finance, legal, human resources, and administrative services, as selling, general and administrative expenses. A significant portion of our other operating costs, such as facilities and communications, are also either captured within cost of revenues or selling, general and administrative expense based on the nature of the work being performed.
While we expect to grow our headcount over time to take advantage of our market opportunities, we believe that the economies of scale in our operating model will allow us to grow our personnel expenses at a lower rate than revenues. Historically, our EBITDA margin has improved because we have been able to increase revenues without a proportionate corresponding increase in expenses.
Cost of Revenues.
Our cost of revenues consists primarily of personnel expenses. Cost of revenues also includes the expenses associated with the acquisition and verification of data, the maintenance of our existing solutions and the development and enhancement of our next-generation solutions. Our cost of revenues excludes depreciation and amortization.
Selling, General and Administrative Expense.
Our selling, general and administrative expense also consists primarily of personnel costs. A portion of the other operating costs such as facilities, insurance and communications are also allocated to selling, general and administrative costs based on the nature of the work being performed by the employee. Our selling, general and administrative expense excludes depreciation and amortization.
Description of Acquisitions
Since January 1, 2010 we acquired three businesses. As a result of these acquisitions, our consolidated results of operations may not be comparable between periods.
On December 16, 2010, we acquired 100% of the common stock of 3E Company, or 3E, a global source for a comprehensive suite of environmental health and safety compliance solutions. Within our Decision Analytics segment, 3E overlaps the customer sets served by our other supply chain risk management solutions and helps our customers across a variety of vertical markets address their environmental health and safety issues.
On December 14, 2010, we acquired 100% of the common stock of Crowe Paradis Services Corporation, or CP, a leading provider of claims analysis and compliance solutions for the P&C insurance industry. Within our Decision Analytics segment, CP offers solutions for complying with the Medicare Secondary Payer (MSP) Act, provides services to many of the largest workers compensation insurers, third-party administrators (TPAs), and self-insured companies which enhances solutions we currently offer.
26
Table of Contents
On February 26, 2010, we acquired 100% of the common stock of Strategic Analytics, Inc., or SA, a privately owned provider of credit risk and capital management solutions to consumer and mortgage lenders. Within our Decision Analytics segment, SAs solutions and application set will allow our customers to take advantage of state-of-the-art loss forecasting, stress testing, and economic capital requirement tools to better understand and forecast the risk associated within their credit portfolios.
Equity Compensation Costs
We have a leveraged employee stock ownership plan, or ESOP, funded with intercompany debt that includes 401(k), ESOP and profit sharing components to provide employees with equity participation. We make quarterly cash contributions to the plan equal to the debt service requirements or as needed to fund employee benefits. As the debt is repaid, a percentage of the ESOP loan collateral is released to the ESOP to fund 401(k) matching and profit sharing contributions and the remainder, if any, is allocated annually to active employees in proportion to their eligible compensation in relation to total participants eligible compensation. We had no ESOP allocation expense for the three month periods ended March 31, 2011 and 2010. We accrue compensation expense over the reporting period equal to the fair value of the ESOP loan collateral to be released to the ESOP.
The amount of our ESOP costs recognized for the three months ended March 31, 2011 and 2010 are as follows:
Three Months Ended March 31,
2011
2010
(In thousands)
ESOP costs by contribution type:
401(k) matching contribution expense
$
2,655
$
2,353
Profit sharing contribution expense
456
497
Total ESOP costs
$
3,111
$
2,850
ESOP costs by segment:
Risk Assessment ESOP costs
$
1,748
$
1,727
Decision Analytics ESOP costs
1,363
1,123
Total ESOP costs
$
3,111
$
2,850
In addition, the portion of the ESOP allocation expense related to the appreciation of the value of the ESOP loan collateral in the ESOP above the value of the contribution made when the ESOP was first established is not tax-deductible. As such, an increase in our ESOP costs would cause an increase in our effective tax rate.
Under the terms of our approved compensation plans, stock options and other award types may be provided to employees. Prior to our IPO, we granted to key employees nonqualified stock options covered under the Insurance Services Office, Inc. 1996 Incentive Plan, or the Option Plan. Subsequent to the IPO, nonqualified stock options granted to key employees are covered under the Verisk Analytics, Inc. 2009 Equity Incentive Plan, or the Incentive Plan. All of the Companys outstanding stock options are covered under the Incentive Plan or the Option Plan. On April 1, 2011, we granted nonqualified stock options and restricted stock to key employees as part of our annual equity compensation plan. See Note 10 in our condensed consolidated financial statements included in this quarterly report on Form 10-Q.
27
Table of Contents
Condensed Consolidated Results of Operations
Three Months Ended March 31,
Percentage
2011
2010
Change
(In thousands, except for share and per share data)
Statement of income data:
Revenues :
Risk Assessment revenues
$
140,543
$
134,578
4.4
%
Decision Analytics revenues
172,326
141,576
21.7
%
Revenues
312,869
276,154
13.3
%
Expenses:
Cost of revenues (exclusive of items shown separately below)
124,556
114,993
8.3
%
Selling, general and administrative
49,256
37,514
31.3
%
Depreciation and amortization of fixed assets
11,305
9,929
13.9
%
Amortization of intangible assets
8,455
7,304
15.8
%
Total expenses
193,572
169,740
14.0
%
Operating income
119,297
106,414
12.1
%
Other income/(expense):
Investment income
10
32
(68.8
)%
Realized gains on securities, net
362
32
1031.3
%
Interest expense
(9,615
)
(8,466
)
13.6
%
Total other expense, net
(9,243
)
(8,402
)
10.0
%
Income before income taxes
110,054
98,012
12.3
%
Provision for income taxes
(44,178
)
(42,637
)
3.6
%
Net income
$
65,876
$
55,375
19.0
%
Basic net income per share
$
0.39
$
0.31
25.8
%
Diluted net income per share
$
0.37
$
0.29
27.6
%
Weighted average shares outstanding:
Basic
169,030,227
180,053,550
(6.1
)%
Diluted
176,964,192
189,454,756
(6.6
)%
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
$
74,159
$
65,496
13.2
%
Decision Analytics EBITDA
64,898
58,151
11.6
%
EBITDA
$
139,057
$
123,647
12.5
%
The following is a reconciliation of net income to EBITDA:
Net income
$
65,876
$
55,375
19.0
%
Depreciation and amortization
19,760
17,233
14.7
%
Investment income and realized gains on securities, net
(372
)
(64
)
481.3
%
Interest expense
9,615
8,466
13.6
%
Provision for income taxes
44,178
42,637
3.6
%
EBITDA
$
139,057
$
123,647
12.5
%
(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 (gains)/losses on securities, net, interest expense, provision for income taxes, depreciation and amortization of fixed and intangible assets, and acquisition related liabilities adjustment. 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.
28
Table of Contents
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 flow 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 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.
Consolidated Results of Operations
Three Months Ended March 31, 2011 Compared to Three Months Ended March 31, 2010
Revenues
Revenues were $312.9 million for the three months ended March 31, 2011 compared to $276.2 million for the three months ended March 31, 2010, an increase of $36.7 million or 13.3%. In 2010, we acquired three companies, Strategic Analytics, Crowe Paradis and 3E, collectively referred to as recent acquisitions, which accounted for an increase of $18.6 million in revenues for the three months ended March 31, 2011. Excluding recent acquisitions, revenues increased $18.1 million, which included an increase in our Risk Assessment segment of $6.0 million and an increase in our Decision Analytics segment of $12.1 million.
Cost of Revenues
Cost of revenues was $124.6 million for the three months ended March 31, 2011 compared to $115.0 million for the three months ended March 31, 2010, an increase of $9.6 million or 8.3%. Recent acquisitions accounted for an increase of $6.7 million in cost of revenues for the three months ended March 31, 2011. The remaining increase was primarily due to an increase in salaries and employee benefits costs of $3.7 million, which include annual salary increases and medical costs. Other operating costs also increased by $1.0 million. These increases were partially offset by a decrease in data costs of $1.6 million primarily in our Decision Analytics segment, and a decrease in rent and maintenance fees of $0.2 million.
Selling, General and Administrative Expenses
Selling, general and administrative expenses, or SGA, were $49.3 million for the three months ended March 31, 2011 compared to $37.5 million for the three months ended March 31, 2010, an increase of $11.8 million or 31.3%. Recent acquisitions accounted for an increase of $8.7 million in SGA for the three months ended March 31, 2011. The remaining increase was primarily due to increased salaries and employee benefits costs of $2.3 million, which include annual salary increases, medical costs, commissions, and stock option expense. Other increases were costs attributable to legal costs of $0.5 million and other general expenses of $0.3 million.
Depreciation and Amortization of Fixed Assets
Depreciation and amortization of fixed assets was $11.3 million for the three months ended March 31, 2011 compared to $9.9 million for the three months ended March 31, 2010, an increase of $1.4 million or 13.9%. Depreciation and amortization of fixed assets includes depreciation of furniture and equipment, software, computer hardware, and related equipment. The majority of the increase relates to software and hardware costs to support data capacity expansion and revenue growth.
Amortization of Intangible Assets
Amortization of intangible assets was $8.5 million for the three months ended March 31, 2011 compared to $7.3 million for the three months ended March 31, 2010, an increase of $1.2 million or 15.8%. The increase was primarily related to intangible assets associated with new acquisitions in 2010 accounting for $2.5 million. This increase was offset by a decrease of $1.3 million of amortization of intangible assets associated with prior acquisitions that have been fully amortized.
Investment Income and Realized Gains on Securities, Net
Investment income and realized gains on securities, net was $0.4 million for the three months ended March 31, 2011 compared to a gain of $0.1 million for the three months ended March 31, 2010, an increase of $0.3 million.
Interest Expense
Interest expense was $9.6 million for the three months ended March 31, 2011 compared to $8.5 million for the three months ended March 31, 2010, an increase of $1.1 million or 13.6%. This increase is primarily due to increased interest costs as a result of an increase in average debt outstanding during the three months ended March 31, 2011 as compared to the three months ended March 31, 2010.
29
Table of Contents
Provision for Income Taxes
The provision for income taxes was $44.2 million for the three months ended March 31, 2011 compared to $42.6 million for the three months ended March 31, 2010, an increase of $1.6 million or 3.6%. The effective tax rate was 40.1% for the three months ended March 31, 2011 compared to 43.5% for the three months ended March 31, 2010. The effective rate for the three months ended March 31, 2011 was lower due to a non-cash tax charge of $2.4 million resulting from reduced tax benefits of Medicare subsidies associated with legislative changes in the prior period. Excluding this charge, the effective rate for the prior period would have been 41.1%. The March 31, 2011 effective tax rate is also lower than the March 31, 2010 effective tax rate due to favorable state audit settlements, the continued execution of tax planning strategies and the benefits associated with enacted R&D legislation.
EBITDA Margin
The EBITDA margin for our consolidated results was 44.4% for the three months ended March 31, 2011 compared to 44.8% for the three months ended March 31, 2010. Recent acquisitions mitigated our margin expansion by 1.8%.
Results of Operations by Segment
Risk Assessment Results of Operations
Revenues
Revenues were $140.6 million for the three months ended March 31, 2011 compared to $134.6 million for the three months ended March 31, 2010, an increase of $6.0 million or 4.4%. The increase within our industry-standard insurance programs primarily resulted from an increase in prices derived from continued enhancements to the content of our solutions and increased penetration with our existing customers.
Our revenue by category for the periods presented is set forth below:
Three Months Ended March 31,
Percentage
2011
2010
Change
(In thousands)
Industry-standard insurance programs
$
92,857
$
88,044
5.5
%
Property-specific rating and underwriting information
34,497
33,959
1.6
%
Statistical agency and data services
7,742
7,179
7.8
%
Actuarial services
5,447
5,396
0.9
%
Total Risk Assessment
$
140,543
$
134,578
4.4
%
Cost of Revenues
Cost of revenues for our Risk Assessment segment was $47.3 million for the three months ended March 31, 2011 compared to $49.9 million for the three months ended March 31, 2010, a decrease of $2.6 million or 5.3%. The decrease was primarily due to a decrease in salaries and employee benefits costs of $1.6 million, primarily related to lower pension cost of $0.7 million. Salaries and employee benefits costs also decreased due to a reallocation of information technology resources to our Decision Analytics segment and a slight reduction in headcount. Other decreases were attributable to rent and maintenance expense of $0.4 million and other operating expenses of $0.9 million. This decrease was partially offset by an increase in data and consultant costs of $0.3 million.
Selling, General and Administrative Expenses
Selling, general and administrative expenses for our Risk Assessment segment were $19.2 million for the three months ended March 31, 2011 compared to $19.2 million for the three months ended March 31, 2010. The fluctuations within selling, general and administrative expenses were a decrease in salaries and employee benefit costs of $0.3 million, and a decrease in other expenses of $0.2 million, which was offset by an increase in legal costs of $0.5 million. The decrease in salaries and employee benefit cost is partially attributable to reallocations of corporate resources to Decision Analytics segment due to our increased focus to expand growth within that segment.
30
Table of Contents
EBITDA Margin
The EBITDA margin for our Risk Assessment segment was 52.8% for the three months ended March 31, 2011 compared to 48.7% for the three months ended March 31, 2010. The increase in margin is primarily attributed to operating leverage in the segment as well as cost efficiencies and a reallocation of information technology and corporate resources to Decision Analytics segment, all of which impacted our margin by 2.1%.
Decision Analytics Results of Operations
Revenues
Revenues for our Decision Analytics segment were $172.3 million for the three months ended March 31, 2011 compared to $141.6 million for the three months ended March 31, 2010, an increase of $30.7 million or 21.7%. Recent acquisitions accounted for an increase of $18.6 million in revenues for the three months ended March 31, 2011, of which $11.3 million relates to loss prediction revenues and $7.3 million relates to fraud identification and detection solutions revenues. Excluding the impact of recent acquisitions, revenue increased $12.1 million for the three months ended March 31, 2011. Our loss quantification solution revenues increased $7.0 million as a result of new customer contracts and volume increases associated with severe weather conditions and other damages experienced in the United States. Our loss prediction solutions revenue, excluding recent acquisitions, increased $4.7 million primarily from increased penetration of our existing customers and new projects. Our fraud identification and detection solutions revenue, excluding recent acquisitions, increased $0.4 million due to an increase in insurance and healthcare fraud services offset by lower revenues in forensic and underwriting mortgage solutions.
Our revenue by category for the periods presented is set forth below:
Three Months Ended March 31,
Percentage
2011
2010
Change
(In thousands)
Fraud identification and detection solutions
$
86,586
$
78,795
9.9
%
Loss prediction solutions
52,941
36,928
43.4
%
Loss quantification solutions
32,799
25,853
26.9
%
Total Decision Analytics
$
172,326
$
141,576
21.7
%
Cost of Revenues
Cost of revenues for our Decision Analytics segment was $77.3 million for the three months ended March 31, 2011 compared to $65.1 million for the three months ended March 31, 2010, an increase of $12.2 million or 18.7%. The increase included $6.7 million in costs attributable to recent acquisitions. Excluding the impact of recent acquisitions, cost of revenues increased $5.5 million, primarily due to an increase in salaries and employee benefits of $5.3 million, which include annual salary increases and increased medical costs and the reallocation of information and technology resources from Risk Assessment. Other increases include office maintenance costs of $0.2 million and an increase in other operating expenses of $1.9 million, which includes travel and software maintenance costs. The increases were partially offset by a decrease in data costs of $1.9 million.
Selling, General and Administrative Expenses
Selling, general and administrative expenses were $30.1 million for the three months ended March 31, 2011 compared to $18.3 million for the three months ended March 31, 2010, an increase of $11.8 million or 64.4%. The increase included $8.7 million in costs attributable to recent acquisitions. The remaining increase was due to an increase in salaries and employee benefits costs of $2.6 million, which include annual salary increases, medical costs, commissions, and stock option expense. In addition, the increase in salaries and employee benefit cost is attributable to increased reallocation of corporate resources due to our augmented effort to expand growth within this segment. Other increases include an increase in general expenses of $0.5 million.
EBITDA Margin
The EBITDA margin for our Decision Analytics segment was 37.7% for the three months ended March 31, 2011 compared to 41.1% for the three months ended March 31, 2010. Recent acquisitions mitigated our margin expansion by 2.6% and the reallocation of corporate resources mitigated our margin expansion by 0.7%.
Liquidity and Capital Resources
As of March 31, 2011 and December 31, 2010, we had cash and cash equivalents and available-for sale securities of $106.8 million and $60.6 million, respectively. Subscriptions for our solutions are billed and generally paid in advance of rendering services either quarterly or in full upon commencement of the subscription period, which is usually for one year, and they are automatically renewed at the beginning of each calendar year. We have historically generated significant cash flows from operations. As a result of this factor, as well as the availability of funds under our revolving credit facility, we believe we will have sufficient cash to meet our working capital and capital expenditure needs, including acquisition contingent payments and to fuel our future growth plans.
31
Table of Contents
We have historically managed the business with a working capital deficit due to the fact that, as described above, we offer our solutions and services primarily through annual subscriptions or long-term contracts, which are generally prepaid quarterly or annually in advance of the services being rendered. When cash is received for prepayment of invoices, we record an asset (cash and cash equivalents) on our balance sheet with the offset recorded as a current liability (fees received in advance). This current liability is deferred revenue that does not require a direct cash outflow since our customers have prepaid and are obligated to purchase the services. In most businesses, growth in revenue typically leads to an increase in the accounts receivable balance causing a use of cash as a company grows. Unlike these businesses, our cash position is favorably affected by revenue growth, which results in a source of cash due to our customers prepaying for most of our services.
Our capital expenditures, which include non-cash purchases of fixed assets, as a percentage of revenues for the three months ended March 31, 2011 and 2010, were 6.0% and 3.2%, respectively. Expenditures related to developing and enhancing our solutions are predominately related to internal use software and are capitalized in accordance with the accounting guidance for costs of computer software developed or obtained for internal use. The amounts capitalized in accordance with the accounting guidance for software to be sold, leased or otherwise marketed are not significant to the financial statements.
We historically used a portion of our cash for repurchases of our common stock from our stockholders. During the three months ended March 31, 2011, we repurchased $73.4 million of our common stock. We did not repurchase any common stock during the three months ended March 31, 2010. On March 11, 2011, our board of directors authorized an additional $150.0 million of share repurchases under the Repurchase Program. See Note 9 to our condensed consolidated financial statements included in this quarterly report on Form 10-Q.
We provide pension and postretirement benefits to certain qualifying active employees and retirees. Based on the pension funding policy, we contributed $6.2 and $4.2 million to the pension plan in the three months ended March 31, 2011 and 2010 and expect to contribute approximately $19.6 million to the pension plan in remaining periods of 2011. Under the postretirement plan, we provide certain healthcare and life insurance benefits to qualifying participants; however, participants are required to pay a stated percentage of the premium coverage. We contributed approximately $0.3 and $0.8 million to the postretirement plan in the three months ended March 31, 2011 and 2010 and expect to contribute approximately $3.9 million in the remaining periods of 2011. See Note 11 to our condensed consolidated financial statements included in this quarterly report on Form 10-Q.
Financing and Financing Capacity
We had total debt, excluding capital lease and other obligations, of $820.0 million and $835.0 million at March 31, 2011 and December 31, 2010, respectively. The debt at March 31, 2011 primarily consisted of long-term loan senior debt and facilities drawn to finance our stock repurchases and acquisitions.
On April 6, 2011, we completed an issuance of senior notes in the aggregate principal amount of $450.0 million. These senior notes are due on May 1, 2021 and accrue interest at 5.80%. We received net proceeds of $446.0 million after deducting original issue discount, underwriting discount, and commissions of $4.0 million. The senior notes are fully and unconditionally guaranteed, jointly and severally, on an unsecured and unsubordinated basis by ISO and certain subsidiaries that guarantee our syndicated revolving credit facility or any amendment, refinancing or replacement thereof. Interest will be payable semi-annually on May 1st and November 1st of each year, beginning on November 1, 2011. Interest accrues from April 6, 2011. We intend to use the net proceeds for general corporate purposes, including the repayment of indebtedness and/or acquisitions. Although we intend to initially use a portion of the proceeds to repay amounts outstanding under our revolving credit facility, we expect to redraw from our syndicated revolving credit facility over time as needed for our corporate strategy, including for general corporate purposes and/or acquisitions. On April 6, 2011, we used a portion of the proceeds to refinance on a long term basis the outstanding balance of our syndicated revolving credit facility in an amount of $295.0 million and used a portion of the proceeds to finance the acquisition of Bloodhound Technologies, Inc. on April 27, 2011. (See Note 16 to our condensed consolidated financial statements included in this quarterly report on Form 10-Q for further information on the acquisition). The indenture governing the senior notes restricts our ability and our subsidiaries' ability to, among other things, create certain liens, enter into sale/leaseback transactions and consolidate with, sell, lease, convey or otherwise transfer all or substantially all of our assets, or merge with or into, any other person or entity.
We have a $600.0 million committed revolving credit facility with a syndicate of lenders due September 2014. On March 16, 2011, The Northern Trust Company joined the syndicated revolving credit facility to increase the capacity by $25.0 million, for a $600.0 million total commitment. On March 28, 2011, we entered into amendments to our revolving credit facility and our master shelf agreements to, among other things, permit the issuance of the senior notes and guarantees noted above.
The $600.0 million syndicated revolving credit facility contains certain customary financial and other covenants that, among other things, impose certain restrictions on indebtedness, liens, investments, and capital expenditures. These covenants also place restrictions on asset sales, sale and leaseback transactions, payments between us and our subsidiaries, cross defaults, and certain transactions with affiliates. The financial covenants require that, at the end of any fiscal quarter, we have a consolidated interest coverage ratio of at least 3.0 to 1.0 and that during any period of four fiscal quarters we maintain a consolidated funded debt leverage ratio of below 3.0 to 1.0. We were in compliance with all debt covenants under the credit facility as of March 31, 2011.
32
Table of Contents
We also have long-term loan facilities under uncommitted master shelf agreements with Aviva Investors North America, or Aviva, New York Life and Prudential Capital Group, or Prudential, with capacities at March 31, 2011 in the amounts of $20.0 million, $30.0 million and $115.0 million, respectively. We can borrow under the Aviva Master Shelf Agreement until December 10, 2011, the New York Life Master Shelf Agreement until March 16, 2013 and the Prudential Master Shelf Agreement until August 30, 2013.
The notes outstanding under these facilities mature over the next five years. Individual borrowings are made at a fixed rate of interest determined at the time of the borrowing and interest is payable quarterly. The weighted average rate of interest with respect to our outstanding borrowings under these facilities was 6.07% for the three months ended March 31, 2011. The uncommitted master shelf agreements contain certain covenants that limit our ability to create liens, enter into sale and leaseback transactions and consolidate, merge or sell assets to another company. The Aviva, New York Life Master Shelf and the Prudential Master Shelf agreements also contains financial covenants that require that, at the end of any fiscal quarter, we have a consolidated interest coverage ratio of at least 3.0 to 1.0 and a leverage ratio of below 3.0 to 1.0 at the end of any fiscal quarter. We were in compliance with all debt covenants under our master shelf agreements as of March 31, 2011.
Cash Flow
The following table summarizes our cash flow data for the three months ended March 31, 2011 and 2010.
For the Three Months Ended March 31,
2011
2010
(In thousands)
Net cash provided by operating activities
$
145,581
$
137,189
Net cash used in investing activities
$
(13,454
)
$
(14,929
)
Net cash used in financing activities
$
(86,201
)
$
(62,798
)
Operating Activities
Net cash provided by operating activities increased to $145.6 million for the three months ended March 31, 2011 from $137.2 million for the three months ended March 31, 2010. The increase in net cash provided by operating activities was principally due to an increase in cash receipts from customers during the three months ended March 31, 2011. This increase was partially offset by an increase in operating expense payments primarily related to increased pension contributions during the three months ended March 31, 2011 compared to the three months ended March 31, 2010.
Investing Activities
Net cash used in investing activities was $13.5 million for the three months ended March 31, 2011 compared to $14.9 million for the three months ended March 31, 2010. The decrease in net cash used in investing activities was principally due to a decrease in acquisition and escrow related payments of $7.7 million, primarily related to the acquisition of Strategic Analytics in the first quarter of 2010, partially offset by an increase in purchases of fixed assets of $6.2 million during the three months ended March 31, 2011 compared to the three months ended March 31, 2010.
Financing Activities
Net cash used in financing activities was $86.2 million for the three months ended March 31, 2011 and $62.8 million for the three months ended March 31, 2010. Net cash used in financing activities for the three months ended March 31, 2011 included repurchases of Verisk Class A common stock of $73.6 million and a decrease in total debt of $15.9 million. Net cash used in financing activities for the three months ended March 31, 2010 was primarily related to a decrease in total debt of $62.9 million.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
Contractual Obligations
There have been no material changes to our contractual obligations outside the ordinary course of our business from those reported in our annual report on Form 10-K and filed with the Securities and Exchange Commission on February 28, 2011 except as noted below.
On April 6, 2011, we completed an issuance of senior notes in the aggregate principal amount of $450.0 million. These senior notes are due on May 1, 2021 and accrue interest at 5.80%. We received net proceeds of $446.0 million after deducting discounts and commissions of $4.0 million. The senior notes are fully and unconditionally guaranteed, jointly and severally, on an unsecured and unsubordinated basis by ISO and certain subsidiaries that guarantee our syndicated revolving credit facility or any amendment, refinancing or replacement thereof. Interest is payable semi-annually on May 1st and November 1st of each year, beginning on November 1, 2011. Interest accrues from April 6, 2011.
33
Table of Contents
Critical Accounting Estimates
Our managements discussion and analysis of financial condition and results of operations are based on our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements require management to make estimates and judgments that affect reported amounts of assets and liabilities and related disclosures of contingent assets and liabilities at the dates of the financial statements and revenue and expenses during the reporting periods. These estimates are based on historical experience and on other assumptions that are believed to be reasonable under the circumstances. On an ongoing basis, management evaluates its estimates, including those related to revenue recognition, goodwill and intangible assets, pension and other post retirement benefits, stock-based compensation, and income taxes. Actual results may differ from these assumptions or conditions. Some of the judgments that management makes in applying its accounting estimates in these areas are discussed under the heading Managements Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K dated and filed with the Securities and Exchange Commission on February 28, 2011. Since the date of our annual report on Form 10-K, there have been no material changes to our critical accounting estimates.
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
Market risks at March 31, 2011 have not materially changed from those discussed under Item 7A in our annual report on Form 10-K dated and filed with the Securities and Exchange Commission on February 28, 2011.
Item 4.
Controls and Procedures
Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commissions rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.
Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report on Form 10-Q. Based upon the foregoing assessments, our Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2011, our disclosure controls and procedures were effective.
Changes in Internal Control over Financial Reporting
During the three month period ending March 31, 2011, there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
34
Table of Contents
PART II OTHER INFORMATION
Item 1.
Legal Proceedings
We are party to legal proceedings with respect to a variety of matters in the ordinary course of business. See Part I Item 1. Note 14 to our condensed consolidated financial statements for the three months ended March 31, 2011 for a description of our significant current legal proceedings, which is incorporated by reference herein.
Item 1A.
Risk Factors
There has been no material change in the information provided under the heading Risk Factors in our annual report on
Form 10-K
dated and filed with the Securities and Exchange Commission on February 28, 2011.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
Recent Sales of Unregistered Securities
There were no unregistered sales of equity securities by the Company during the period covered by this report.
Issuer Purchases of Equity Securities
On April 29, 2010, our board of directors authorized a $150.0 million share repurchase program, or the Repurchase Program, of our common stock. On October 19, 2010 and March 11, 2011, our board of directors authorized an additional capacity of $150.0 million and $150.0 million, respectively, for the Repurchase Program for a total of $450.0 million. Under the Repurchase Program, we may repurchase stock in the open market or as otherwise determined by us. These authorizations have no expiration dates, although they may be suspended or terminated at any time. Our shares repurchased for the quarter ended March 31, 2011 are set forth below:
Maximum 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)
January 1, 2011 through January 31, 2011
703,963
$
34.04
703,963
$
63,527
February 1, 2011 through February 28, 2011
580,455
$
32.82
580,455
$
44,477
March 1, 2011 through March 31, 2011
959,164
$
31.67
959,164
$
164,105
2,243,582
2,243,582
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
[Removed and Reserved]
Item 5.
Other Information
None.
Item 6.
Exhibits
See Exhibit Index.
35
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Verisk Analytics, Inc.
(Registrant)
by:
/s/ Mark V. Anquillare
Date: May 3, 2011
Mark V. Anquillare
Executive Vice President and Chief Financial Officer
(Principal Financial Officer and Duly Authorized Officer)
36
Table of Contents
EXHIBIT INDEX
Exhibit
Number
Description
31.1
Certification of the Chief Executive Officer of Verisk Analytics, Inc. pursuant to Rule 13a-14 under the Securities Exchange Act of 1934.*
31.2
Certification of the Chief Financial Officer of Verisk Analytics, Inc. pursuant to Rule 13a-14 under the Securities Exchange Act of 1934.*
32.1
Certification of the Chief Executive Officer and Chief Financial Officer of Verisk Analytics, Inc. pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
*
Filed herewith.