exv99w1
Exhibit 99.1
|
|
Item 8.
|
Consolidated
Financial Statements and Supplementary Data
|
Index to
Consolidated Financial Statements and Schedules
|
|
|
|
|
Verisk Analytics, Inc. Consolidated Financial Statements as
of December 31, 2010 and 2009 and for the Years Ended
December 31, 2010, 2009 and 2008.
|
|
|
|
|
|
|
|
2
|
|
|
|
|
3
|
|
|
|
|
4
|
|
|
|
|
5
|
|
|
|
|
6
|
|
|
|
|
7
|
|
|
|
|
8
|
|
|
|
|
10
|
|
Financial Statements Schedule
|
|
|
|
|
|
|
|
60
|
|
1
MANAGEMENT’S
REPORT ON INTERNAL CONTROLS OVER FINANCIAL REPORTING
Our management is responsible for establishing and maintaining
adequate internal control over financial reporting as defined in
Rules 13a-15(f)
and
15d-15(f)
under the Exchange Act. Our internal control over financial
reporting is a process designed to provide reasonable assurance
regarding the reliability of financial reporting and the
preparation of the financial statements for external purposes in
accordance with U.S. generally accepted accounting
principles. Because of its inherent limitations, a system of
internal control over financial reporting can provide only
reasonable assurance and may not prevent or detect
misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that
internal controls may become inadequate because of changes in
conditions, or that the degree of compliance with the policies
or procedures may deteriorate.
Under the supervision and with the participation of our
management, including our principal executive officer and
principal financial officer, we conducted an evaluation of the
effectiveness of our internal control over financial reporting
based on the framework set forth in Internal
Control — Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission.
Based on this assessment, management concluded that our internal
control over financial reporting was effective at
December 31, 2010.
Management excluded from its assessment the internal control
over financial reporting at Crowe Paradis Services Corporation
(“CP”) and 3E Company (“3E”), which were
acquired on December 14, 2010 and December 16, 2010,
respectively. The combined excluded financial statements of
these two acquisitions constitute approximately 1.5% of total
assets, less than 1.0% of total revenues, and less than 1.0% of
net income included within our consolidated financial statement
amounts as of and for the year ended December 31, 2010. Due
to the timing of the acquisitions, management did not assess the
effectiveness of internal control over financial reporting for
CP and 3E.
Deloitte & Touche LLP, the independent registered public
accounting firm that audited the consolidated financial
statements included in this annual report on
Form 10-K
has also audited the effectiveness of our internal control over
financial reporting as of December 31, 2010, as stated in
their report which is included herein.
2
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of
Verisk Analytics, Inc.
Jersey City, New Jersey
We have audited the accompanying consolidated balance sheets of
Verisk Analytics, Inc. and subsidiaries (the
“Company”) as of December 31, 2010 and 2009, and
the related consolidated statements of operations, changes in
stockholders’ deficit, and cash flows for each of the three
years in the period ended December 31, 2010. Our audits
also included the financial statement schedule listed in the
Index at Item 15. These financial statements and financial
statement schedule are the responsibility of the Company’s
management. Our responsibility is to express an opinion on the
financial statements and financial statement schedule based on
our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by
management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, such consolidated financial statements present
fairly, in all material respects, the financial position of
Verisk Analytics, Inc. and subsidiaries as of December 31,
2010 and 2009, and the results of their operations and their
cash flows for each of the three years in the period ended
December 31, 2010, in conformity with accounting principles
generally accepted in the United States of America. Also, in our
opinion, such financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as
a whole, presents fairly, in all material respects, the
information set forth therein.
We have also audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
Company’s internal control over financial reporting as of
December 31, 2010, based on the criteria established in
Internal Control — Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway
Commission and our report dated February 28, 2011 expressed
an unqualified opinion on the Company’s internal control
over financial reporting.
/s/ Deloitte & Touche LLP
Parsippany, New Jersey
February 28, 2011
March 29, 2011 as to Note 21
3
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON INTERNAL
CONTROLS OVER FINANCIAL REPORTING
To the Board of Directors and Stockholders of
Verisk Analytics, Inc.
Jersey City, New Jersey
We have audited the internal control over financial reporting of
Verisk Analytics, Inc. and subsidiaries (the
“Company”) as of December 31, 2010, based on the
criteria established in Internal Control —
Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission. As described in
Management’s Report on Internal Control over Financial
Reporting, management excluded from its assessment the internal
control over financial reporting at Crowe Paradis Services
Corporation (“CP”) and 3E Company (“3E”),
which were acquired on December 14, 2010 and
December 16, 2010, respectively, and whose combined
financial statements constitute approximately 1.5% of total
assets, less than 1.0% of total revenues and less than 1.0% of
net income of the consolidated financial statement amounts as of
and for the year ended December 31, 2010. Accordingly, our
audit did not include the internal control over financial
reporting at CP and 3E. The Company’s management is
responsible for maintaining effective internal control over
financial reporting and for its assessment of the effectiveness
of internal control over financial reporting, included in the
accompanying Management’s Report on Internal Control over
Financial Reporting. Our responsibility is to express an opinion
on the Company’s internal control over financial reporting
based on our audit.
We conducted our audit in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether effective internal control
over financial reporting was maintained in all material
respects. Our audit included obtaining an understanding of
internal control over financial reporting, assessing the risk
that a material weakness exists, testing and evaluating the
design and operating effectiveness of internal control based on
the assessed risk, and performing such other procedures as we
considered necessary in the circumstances. We believe that our
audit provides a reasonable basis for our opinion.
A company’s internal control over financial reporting is a
process designed by, or under the supervision of, the
company’s principal executive and principal financial
officers, or persons performing similar functions, and effected
by the company’s board of directors, management, and other
personnel to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with
generally accepted accounting principles. A company’s
internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance
of records that, in reasonable detail, accurately and fairly
reflect the transactions and dispositions of the assets of the
company; (2) provide reasonable assurance that transactions
are recorded as necessary to permit preparation of financial
statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company
are being made only in accordance with authorizations of
management and directors of the company; and (3) provide
reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use, or disposition of the
company’s assets that could have a material effect on the
financial statements.
Because of the inherent limitations of internal control over
financial reporting, including the possibility of collusion or
improper management override of controls, material misstatements
due to error or fraud may not be prevented or detected on a
timely basis. Also, projections of any evaluation of the
effectiveness of the internal control over financial reporting
to future periods are subject to the risk that the controls may
become inadequate because of changes in conditions, or that the
degree of compliance with the policies or procedures may
deteriorate.
In our opinion, the Company maintained, in all material
respects, effective internal control over financial reporting as
of December 31, 2010, based on the criteria established in
Internal Control — Integrated Framework issued
by the Committee of Sponsoring Organizations of the Treadway
Commission.
We have also audited, in accordance with the standards of the
Public Company Accounting Oversight Board (United States), the
consolidated financial statements and financial statement
schedule as of and for the year ended December 31, 2010 of
the Company and our report dated February 28, 2011,
March 29, 2011 as to Note 21,
expressed an unqualified opinion on those consolidated financial
statements and financial statement schedule.
/s/ Deloitte & Touche LLP
Parsippany, New Jersey
February 28, 2011
4
VERISK
ANALYTICS, INC.
As of
December 31, 2010 and 2009
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
(In thousands, except for share and per share data)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
54,974
|
|
|
$
|
71,527
|
|
Available-for-sale
securities
|
|
|
5,653
|
|
|
|
5,445
|
|
Accounts receivable, net of allowance for doubtful accounts of
$4,028 and $3,844, respectively (including amounts from related
parties of $515 and $1,353) in 2010 and 2009, respectively(1)
|
|
|
126,564
|
|
|
|
89,436
|
|
Prepaid expenses
|
|
|
17,791
|
|
|
|
16,155
|
|
Deferred income taxes, net
|
|
|
3,681
|
|
|
|
4,405
|
|
Federal and foreign income taxes receivable
|
|
|
15,783
|
|
|
|
16,721
|
|
State and local income taxes receivable
|
|
|
8,923
|
|
|
|
—
|
|
Other current assets
|
|
|
7,066
|
|
|
|
21,656
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
240,435
|
|
|
|
225,345
|
|
Noncurrent assets:
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
93,409
|
|
|
|
89,165
|
|
Intangible assets, net
|
|
|
200,229
|
|
|
|
108,526
|
|
Goodwill
|
|
|
632,668
|
|
|
|
490,829
|
|
Deferred income taxes, net
|
|
|
21,879
|
|
|
|
66,257
|
|
State income taxes receivable
|
|
|
1,773
|
|
|
|
6,536
|
|
Other assets
|
|
|
26,697
|
|
|
|
10,295
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,217,090
|
|
|
$
|
996,953
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
111,995
|
|
|
$
|
101,401
|
|
Acquisition related liabilities
|
|
|
3,500
|
|
|
|
—
|
|
Short-term debt and current portion of long-term debt
|
|
|
437,717
|
|
|
|
66,660
|
|
Pension and postretirement benefits, current
|
|
|
4,663
|
|
|
|
5,284
|
|
Fees received in advance (including amounts from related parties
of $1,231 and $439, respectively)(1)
|
|
|
163,007
|
|
|
|
125,520
|
|
State and local income taxes payable
|
|
|
—
|
|
|
|
1,414
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
720,882
|
|
|
|
300,279
|
|
Noncurrent liabilities:
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
401,826
|
|
|
|
527,509
|
|
Pension benefits
|
|
|
95,528
|
|
|
|
102,046
|
|
Postretirement benefits
|
|
|
23,083
|
|
|
|
25,108
|
|
Other liabilities
|
|
|
90,213
|
|
|
|
76,960
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,331,532
|
|
|
|
1,031,902
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Stockholders’ equity/(deficit):
|
|
|
|
|
|
|
|
|
Verisk Class A common stock, $.001 par value;
1,200,000,000 shares authorized; 150,179,126 and
125,815,600 shares issued and 143,067,924 and 125,815,600
outstanding as of December 31, 2010 and 2009, respectively
|
|
|
39
|
|
|
|
30
|
|
Verisk Class B (Series 1) common stock,
$.001 par value; 400,000,000 shares authorized;
198,327,962 and 205,637,925 shares issued and 12,225,480
and 27,118,975 outstanding as of December 31, 2010 and
2009, respectively
|
|
|
47
|
|
|
|
50
|
|
Verisk Class B (Series 2) common stock,
$.001 par value; 400,000,000 shares authorized;
193,665,008 and 205,637,925 shares issued and 14,771,340
and 27,118,975 outstanding as of December 31, 2010 and
2009, respectively
|
|
|
49
|
|
|
|
50
|
|
Unearned KSOP contributions
|
|
|
(988
|
)
|
|
|
(1,305
|
)
|
Additional paid-in capital
|
|
|
754,708
|
|
|
|
652,573
|
|
Treasury stock, at cost, 372,107,352 and 357,037,900 shares
as of December 31, 2010 and 2009, respectively
|
|
|
(1,106,321
|
)
|
|
|
(683,994
|
)
|
Retained earnings
|
|
|
293,827
|
|
|
|
51,275
|
|
Accumulated other comprehensive loss
|
|
|
(55,803
|
)
|
|
|
(53,628
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders’ deficit
|
|
|
(114,442
|
)
|
|
|
(34,949
|
)
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ deficit
|
|
$
|
1,217,090
|
|
|
$
|
996,953
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See Note 19. Related Parties for further information. |
The accompanying notes are an integral part of these
consolidated financial statements.
5
VERISK
ANALYTICS, INC.
For The
Years Ended December 31, 2010, 2009 and 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
|
(In thousands, except for share and per share data)
|
|
|
Revenues (including amounts from related parties of $49,788,
$60,192 and $90,227 for the years ended December 31, 2010,
2009 and 2008, respectively)(1)
|
|
$
|
1,138,343
|
|
|
$
|
1,027,104
|
|
|
$
|
893,550
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of items shown separately below)
|
|
|
463,473
|
|
|
|
491,294
|
|
|
|
386,897
|
|
Selling, general and administrative
|
|
|
166,374
|
|
|
|
162,604
|
|
|
|
131,239
|
|
Depreciation and amortization of fixed assets
|
|
|
40,728
|
|
|
|
38,578
|
|
|
|
35,317
|
|
Amortization of intangible assets
|
|
|
27,398
|
|
|
|
32,621
|
|
|
|
29,555
|
|
Acquisition related liabilities adjustment
|
|
|
(544
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
697,429
|
|
|
|
725,097
|
|
|
|
583,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
440,914
|
|
|
|
302,007
|
|
|
|
310,542
|
|
Other income/(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income
|
|
|
305
|
|
|
|
195
|
|
|
|
2,184
|
|
Realized gains/(losses) on securities, net
|
|
|
95
|
|
|
|
(2,332
|
)
|
|
|
(2,511
|
)
|
Interest expense
|
|
|
(34,664
|
)
|
|
|
(35,265
|
)
|
|
|
(31,316
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net
|
|
|
(34,264
|
)
|
|
|
(37,402
|
)
|
|
|
(31,643
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
406,650
|
|
|
|
264,605
|
|
|
|
278,899
|
|
Provision for income taxes
|
|
|
(164,098
|
)
|
|
|
(137,991
|
)
|
|
|
(120,671
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
242,552
|
|
|
|
126,614
|
|
|
|
158,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share of Class A and Class B(2):
|
|
$
|
1.36
|
|
|
$
|
0.72
|
|
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share of Class A and Class B(2):
|
|
$
|
1.30
|
|
|
$
|
0.70
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic(2)
|
|
|
177,733,503
|
|
|
|
174,767,795
|
|
|
|
182,885,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted(2)
|
|
|
186,394,962
|
|
|
|
182,165,661
|
|
|
|
190,231,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
See Note 19. Related Parties for further information. |
|
(2) |
|
All share and per share data throughout this report has been
adjusted to reflect a
fifty-for-one
stock split. See Note 1 for further information. |
The accompanying notes are an integral part of these
consolidated financial statements.
6
VERISK
ANALYTICS, INC.
For
The Years Ended December 31, 2008, 2009 and
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Accumulated
|
|
|
Accumulated
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Verisk
|
|
|
Verisk
|
|
|
|
|
|
Unearned
|
|
|
Additional
|
|
|
|
|
|
Deficit)/
|
|
|
Other
|
|
|
Stockholders’
|
|
|
|
Verisk
|
|
|
ISO
|
|
|
Class B
|
|
|
Class B
|
|
|
Par
|
|
|
KSOP
|
|
|
Paid-in
|
|
|
Treasury
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
(Deficit)/
|
|
|
|
Class A
|
|
|
Class B
|
|
|
(Series 1)
|
|
|
(Series 2)
|
|
|
Value
|
|
|
Contributions
|
|
|
Capital
|
|
|
Stock
|
|
|
Earnings
|
|
|
Loss
|
|
|
Equity
|
|
|
|
(In thousands, except for share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2008
|
|
|
—
|
|
|
|
500,225,000
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(678,993
|
)
|
|
$
|
(515,756
|
)
|
|
$
|
(8,699
|
)
|
|
$
|
(1,203,348
|
)
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
158,228
|
|
|
|
—
|
|
|
|
158,228
|
|
Other comprehensive loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(73,735
|
)
|
|
|
(73,735
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
84,493
|
|
Treasury stock acquired - ISO Class B common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,001
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,001
|
)
|
Decrease in redemption value of ISO Class A common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
114,033
|
|
|
|
—
|
|
|
|
114,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008
|
|
|
—
|
|
|
|
500,225,000
|
|
|
|
—
|
|
|
|
—
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(683,994
|
)
|
|
$
|
(243,495
|
)
|
|
$
|
(82,434
|
)
|
|
$
|
(1,009,823
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
126,614
|
|
|
|
—
|
|
|
|
126,614
|
|
Other comprehensive income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
28,806
|
|
|
|
28,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
155,420
|
|
Increase in redemption value of ISO Class A common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(272,428
|
)
|
|
|
—
|
|
|
|
(272,428
|
)
|
Conversion of ISO Class B common stock upon corporate
reorganization (Note 14)
|
|
|
88,949,150
|
|
|
|
(500,225,000
|
)
|
|
|
205,637,925
|
|
|
|
205,637,925
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Conversion of ISO Class A redeemable common stock upon
corporate reorganization (Note 14)
|
|
|
34,768,750
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
30
|
|
|
|
(1,305
|
)
|
|
|
624,282
|
|
|
|
—
|
|
|
|
440,584
|
|
|
|
—
|
|
|
|
1,063,591
|
|
KSOP shares earned
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
725
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
725
|
|
Stock options exercised (including tax benefit of $18,253)
|
|
|
2,097,700
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
23,348
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
23,348
|
|
Stock based compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,218
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
|
|
125,815,600
|
|
|
|
—
|
|
|
|
205,637,925
|
|
|
|
205,637,925
|
|
|
$
|
130
|
|
|
$
|
(1,305
|
)
|
|
$
|
652,573
|
|
|
$
|
(683,994
|
)
|
|
$
|
51,275
|
|
|
$
|
(53,628
|
)
|
|
$
|
(34,949
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
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
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
7
VERISK
ANALYTICS, INC.
For
The Years Ended December 31, 2010, 2009 and
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
|
(In thousands)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
242,552
|
|
|
$
|
126,614
|
|
|
$
|
158,228
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of fixed assets
|
|
|
40,728
|
|
|
|
38,578
|
|
|
|
35,317
|
|
Amortization of intangible assets
|
|
|
27,398
|
|
|
|
32,621
|
|
|
|
29,555
|
|
Amortization of debt issuance costs
|
|
|
1,463
|
|
|
|
785
|
|
|
|
—
|
|
Allowance for doubtful accounts
|
|
|
648
|
|
|
|
916
|
|
|
|
1,536
|
|
KSOP compensation expense
|
|
|
11,573
|
|
|
|
76,065
|
|
|
|
22,274
|
|
Acquisition related compensation expense
|
|
|
—
|
|
|
|
—
|
|
|
|
300
|
|
Stock-based compensation
|
|
|
21,298
|
|
|
|
12,744
|
|
|
|
9,881
|
|
Non-cash charges/(credits) associated with performance based
appreciation awards
|
|
|
789
|
|
|
|
4,039
|
|
|
|
(91
|
)
|
Interest income on notes receivable from stockholders
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,050
|
)
|
Proceeds from repayment of interest on notes receivable from
stockholders
|
|
|
—
|
|
|
|
—
|
|
|
|
2,318
|
|
Acquisition related liabilities adjustment
|
|
|
(544
|
)
|
|
|
—
|
|
|
|
—
|
|
Realized (gains)/losses on securities, net
|
|
|
(95
|
)
|
|
|
2,332
|
|
|
|
2,511
|
|
Deferred income taxes
|
|
|
10,294
|
|
|
|
12,190
|
|
|
|
19,895
|
|
Other operating
|
|
|
198
|
|
|
|
222
|
|
|
|
284
|
|
Loss on disposal of assets
|
|
|
239
|
|
|
|
810
|
|
|
|
1,082
|
|
Non-cash charges associated with lease termination
|
|
|
—
|
|
|
|
196
|
|
|
|
—
|
|
Excess tax benefits from exercised stock options
|
|
|
(49,015
|
)
|
|
|
(19,976
|
)
|
|
|
(26,099
|
)
|
Changes in assets and liabilities, net of effects from
acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(24,559
|
)
|
|
|
(1,990
|
)
|
|
|
3,609
|
|
Prepaid expenses and other assets
|
|
|
899
|
|
|
|
(1,839
|
)
|
|
|
(6,486
|
)
|
Federal and foreign income taxes
|
|
|
50,232
|
|
|
|
13,662
|
|
|
|
5,969
|
|
State and local income taxes
|
|
|
(5,679
|
)
|
|
|
5,710
|
|
|
|
(5,977
|
)
|
Accounts payable and accrued liabilities
|
|
|
4,340
|
|
|
|
2,986
|
|
|
|
3,075
|
|
Acquisition related liabilities
|
|
|
—
|
|
|
|
(300
|
)
|
|
|
(2,200
|
)
|
Fees received in advance
|
|
|
20,984
|
|
|
|
10,460
|
|
|
|
(1,042
|
)
|
Other liabilities
|
|
|
(17,711
|
)
|
|
|
9,576
|
|
|
|
(4,983
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
336,032
|
|
|
|
326,401
|
|
|
|
247,906
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired of $10,524, $9,477 and $365,
respectively
|
|
|
(189,578
|
)
|
|
|
(61,350
|
)
|
|
|
(18,951
|
)
|
Purchase of noncontrolling interest in non-public companies
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,800
|
)
|
Earnout payments
|
|
|
—
|
|
|
|
(78,100
|
)
|
|
|
(98,100
|
)
|
Proceeds from release of acquisition related escrows
|
|
|
283
|
|
|
|
129
|
|
|
|
558
|
|
Escrow funding associated with acquisitions
|
|
|
(15,980
|
)
|
|
|
(7,636
|
)
|
|
|
(1,500
|
)
|
Purchases of
available-for-sale
securities
|
|
|
(516
|
)
|
|
|
(575
|
)
|
|
|
(361
|
)
|
Proceeds from sales and maturities of
available-for-sale
securities
|
|
|
743
|
|
|
|
886
|
|
|
|
21,724
|
|
Purchases of fixed assets
|
|
|
(38,641
|
)
|
|
|
(38,694
|
)
|
|
|
(30,652
|
)
|
Proceeds from repayment of notes receivable from stockholders
|
|
|
—
|
|
|
|
—
|
|
|
|
3,863
|
|
Issuance of notes receivable from stockholders
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(243,689
|
)
|
|
|
(185,340
|
)
|
|
|
(130,466
|
)
|
The accompanying notes are an integral part of these
consolidated financial statements.
.
8
VERISK
ANALYTICS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Continued)
For The
Years Ended December 31, 2010, 2009 and 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
|
(In thousands)
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
—
|
|
|
|
80,000
|
|
|
|
150,000
|
|
Proceeds from issuance of short-term debt with original
maturities of three months or greater
|
|
|
215,000
|
|
|
|
—
|
|
|
|
114,000
|
|
Proceeds/(repayments) of short-term debt, net
|
|
|
35,000
|
|
|
|
(59,244
|
)
|
|
|
(35,287
|
)
|
Redemption of ISO Class A common stock
|
|
|
—
|
|
|
|
(46,740
|
)
|
|
|
(387,561
|
)
|
Repurchase of ISO Class B common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
(5,001
|
)
|
Repurchase of Verisk Class A common stock
|
|
|
(210,246
|
)
|
|
|
—
|
|
|
|
—
|
|
Repurchase of Verisk
Class B-1
common stock
|
|
|
(199,936
|
)
|
|
|
—
|
|
|
|
—
|
|
Repurchase of Verisk
Class B-2
common stock
|
|
|
(9,879
|
)
|
|
|
—
|
|
|
|
—
|
|
Net share settlement of taxes upon exercise of stock options
|
|
|
(15,051
|
)
|
|
|
—
|
|
|
|
—
|
|
Repayment of current portion of long-term debt
|
|
|
—
|
|
|
|
(100,000
|
)
|
|
|
—
|
|
Payment of debt issuance cost
|
|
|
(1,781
|
)
|
|
|
(4,510
|
)
|
|
|
—
|
|
Excess tax benefits from exercised stock options
|
|
|
49,015
|
|
|
|
19,976
|
|
|
|
26,099
|
|
Proceeds from repayment of exercise price loans classified as a
component of redeemable common stock
|
|
|
—
|
|
|
|
—
|
|
|
|
29,482
|
|
Proceeds from stock options exercised
|
|
|
35,482
|
|
|
|
7,709
|
|
|
|
892
|
|
Other financing
|
|
|
(6,391
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(108,787
|
)
|
|
|
(102,809
|
)
|
|
|
(107,376
|
)
|
Effect of exchange rate changes
|
|
|
(109
|
)
|
|
|
90
|
|
|
|
(928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)/increase in cash and cash equivalents
|
|
|
(16,553
|
)
|
|
|
38,342
|
|
|
|
9,136
|
|
Cash and cash equivalents, beginning of period
|
|
|
71,527
|
|
|
|
33,185
|
|
|
|
24,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
54,974
|
|
|
$
|
71,527
|
|
|
$
|
33,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes paid
|
|
$
|
113,609
|
|
|
$
|
111,458
|
|
|
$
|
99,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
32,989
|
|
|
$
|
34,201
|
|
|
$
|
28,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans made to directors and officers in connection with the
exercise of stock options
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(20,148
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repurchase of Verisk Class A common stock included in
accounts payable and accrued liabilities
|
|
$
|
2,266
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of ISO Class A common stock used to repay
maturities of notes receivable from stockholders
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
42,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of ISO Class A common stock used to fund the
exercise of stock options
|
|
$
|
—
|
|
|
$
|
2,326
|
|
|
$
|
4,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities established as a result of acquisitions
|
|
$
|
(36,537
|
)
|
|
$
|
(5,728
|
)
|
|
$
|
(2,963
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations
|
|
$
|
1,554
|
|
|
$
|
3,659
|
|
|
$
|
2,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures included in accounts payable and accrued
liabilities
|
|
$
|
2,138
|
|
|
$
|
1,388
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in goodwill due to finalization of acquisition related
liabilities
|
|
$
|
—
|
|
|
$
|
(4,300
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in goodwill due to acquisition related escrow
distributions
|
|
$
|
6,996
|
|
|
$
|
181
|
|
|
$
|
4,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in goodwill due to accrual of acquisition related
liabilities
|
|
$
|
3,500
|
|
|
$
|
—
|
|
|
$
|
82,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these
consolidated financial statements.
9
VERISK
ANALYTICS, INC.
(Amounts in thousands, except for share and per share
data, unless otherwise stated)
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”).
All share and per share information in the consolidated
financial statements gives effect to the
fifty-for-one
stock split that occurred immediately after the reorganization.
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, 7,309,963 and
11,972,917 shares of Class A,
Class B-1
and
Class B-2
common stock of Verisk, respectively, at the public offering
price of $27.25 per share.
Class B-1
and
Class B-2
common stock sold into this offering were automatically
converted into Class A common stock. The Company did not
receive any proceeds from the sale of common stock in the
offering. Concurrent with the closing of this offering, the
Company also repurchased 7,254,407 and 45,593 shares of
Class B-1
and
Class B-2
common stock, respectively, 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.
Class B-1
and
Class B-2 shares
will automatically convert to Class A common stock on
April 6, 2011 and October 6, 2011, respectively.
|
|
2.
|
Basis of
Presentation and Summary of Significant Accounting
Policies:
|
The accompanying consolidated financial statements have been
prepared on the basis of accounting principles generally
accepted in the United States of America
(“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
10
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
compensation, liabilities for pension and postretirement
benefits, fair value of the Company’s redeemable common
stock, and the estimate for the allowance for doubtful accounts.
Actual results may ultimately differ from those estimates.
Significant accounting policies include the following:
|
|
|
|
(a)
|
Intercompany Accounts and Transactions
|
The consolidated financial statements include the accounts of
Verisk. All intercompany accounts and transactions have been
eliminated.
The following describes the Company’s primary types of
revenues and the applicable revenue recognition policies. The
Company’s revenues are primarily derived from sales of
services and revenue is recognized as services are performed and
information is delivered to our customers. Revenue is recognized
when persuasive evidence of an arrangement exists, delivery has
occurred or services have been rendered, fees
and/or price
is fixed or determinable, and collectability is reasonably
assured. Revenue is recognized net of applicable sales tax
withholdings.
Industry-Standard Insurance Programs, Statistical Agent and Data
Services and Actuarial Services
Industry-standard insurance programs, statistical agent and data
services and actuarial services are sold to participating
insurance company customers under annual agreements covering a
calendar year where the price is determined at the inception of
the agreement. In accordance with Accounting Standards
Codification (“ASC”) 605, Revenue Recognition,
the Company recognizes revenue ratably over the term of
these annual agreements, as services are performed and
continuous access to information is provided over the entire
term of the agreements.
Property-Specific Rating and Underwriting Information
The Company provides property-specific rating information
through reports issued for specific commercial properties, for
which revenue is recognized when the report is delivered to the
customer, provided that all other revenue recognition criteria
are met.
In addition, the Company provides hosting or software solutions
that provide continuous access to information about the
properties being insured and underwriting information in the
form of standard policy forms to be used by customers. As the
customer has a contractual right to take possession of the
software without significant penalty, revenues from these
arrangements are recognized ratably over the contract period
from the time when the customer had access to the solution in
accordance with
ASC 985-605,
Software Revenue Recognition (“ASC
985-605”).
The Company recognizes software license revenue when the
arrangement does not require significant production,
customization or modification of the software and the following
criteria are met: persuasive evidence of an agreement exists,
delivery has occurred, fees are fixed or determinable, and
collections are probable. These software arrangements include
post-contract customer support (“PCS”). The Company
recognizes software license revenue ratably over the duration of
the annual license term as vendor specific objective evidence
(“VSOE”) of PCS, the only remaining undelivered
element, cannot be established in accordance with
ASC 985-605.
Fraud Identification and Detection Solutions
Fraud identification and detection solutions are comprised of
transaction-based fees recognized as information is delivered to
customers, provided that all other revenue recognition criteria
have been met.
Loss Prediction
Loss prediction solutions consist of term-based software
licenses. These software arrangements include PCS, which
includes unspecified upgrades on a
when-and-if
available basis.
11
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The Company recognizes software license revenue ratably over the
duration of the annual license term as VSOE of PCS, the only
remaining undelivered element, cannot be established in
accordance with
ASC 985-605.
The Company also provides software hosting arrangements to
customers whereby the customer does not have the right to take
possession of the software. As these arrangements include PCS
throughout the hosting term, revenues from these multiple
element arrangements are recognized in accordance with
ASC 605-25,
Revenue Recognition Multiple Element Arrangements
(“ASC
605-25”).
The Company recognizes revenue ratably over the duration of the
license term, which ranges from one to five years, since the
contractual elements do not have stand alone value.
The Company services long-term contract arrangements with
certain customers. For these arrangements, revenue is recognized
in accordance with
ASC 605-35,
Revenue Recognition Construction Type and Certain
Production-Type Contracts (“ASC
605-35”),
using the
percentage-of-completion
method, which requires the use of estimates. In such instances,
management is required to estimate the input measures, based on
hours incurred to date compared to total estimated hours of the
project, with consideration also given to output measures, such
as contract milestones, when applicable. Adjustments to
estimates are made in the period in which the facts requiring
such revisions become known. Accordingly, recognized revenues
and profits are subject to revisions as the contract progresses
to completion. The Company considers the contract substantially
complete when there is compliance with all performance
specifications and there are no remaining costs or potential
risk.
Loss Quantification
Loss quantification solutions consist of term-based software
subscription licenses and revenues are recognized in accordance
with
ASC 985-605.
These software arrangements include PCS, which includes
unspecified upgrades on a
when-and-if
available basis. Customers are billed for access on a monthly
basis and the Company recognizes revenue accordingly.
With respect to an insignificant percentage of revenues, the
Company uses contract accounting, as required by
ASC 985-605,
when the arrangement with the customer includes significant
customization, modification or production of software. For these
elements, revenue is recognized in accordance with
ASC 605-35,
using the
percentage-of-completion
method as noted above.
|
|
|
|
(c)
|
Fees Received in Advance
|
The Company invoices its customers in annual, quarterly,
monthly, or milestone installments. Amounts billed and collected
in advance of contract terms are recorded as “Fees received
in advance” in the accompanying consolidated balance sheets
and are recognized as the services are performed and the
applicable revenue recognition criteria are met.
|
|
|
|
(d)
|
Fixed Assets and Finite-lived Intangible Assets
|
Property and equipment, internal-use software and finite-lived
intangibles are stated at cost less accumulated depreciation and
amortization, which are computed on a straight-line basis over
their estimated useful lives. Leasehold improvements are
amortized over the shorter of the useful life of the asset or
the lease term.
The Company’s internal software development costs primarily
relate to internal-use software. Such costs are capitalized in
the application development stage in accordance with
ASC 350-40,
Internal-use Software. Software development costs are
amortized on a straight-line basis over a three year period,
which management believes represents the useful life of these
capitalized costs.
12
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
In accordance with ASC 360, Property, Plant &
Equipment, whenever events or changes in circumstances
indicate that the carrying amount of long-lived assets and
finite-lived intangible assets may not be recoverable, the
Company reviews its long-lived assets and finite-lived
intangible assets for impairment by first comparing the carrying
value of the assets to the sum of the undiscounted cash flows
expected to result from the use and eventual disposition of the
assets. If the carrying value exceeds the sum of the
assets’ undiscounted cash flows, the Company estimates an
impairment loss by taking the difference between the carrying
value and fair value of the assets.
|
|
|
|
(e)
|
Capital and Operating Leases
|
The Company leases various property, plant and equipment. Leased
property is accounted for under ASC 840, Leases
(“ASC 840”). Accordingly, leased property that
meets certain criteria is capitalized and the present value of
the related lease payments is recorded as a liability.
Amortization of assets accounted for as capital leases is
computed utilizing the straight-line method over the shorter of
the remaining lease term or the estimated useful life
(principally 3 to 4 years for computer equipment and
automobiles).
All other leases are accounted for as operating leases. Rent
expense for operating leases, which may have rent escalation
provisions or rent holidays, are recorded on a straight-line
basis over the non-cancelable bases lease period in accordance
with ASC 840. The initial lease term generally includes the
build-out period, where no rent payments are typically due under
the terms of the lease. The difference between rent expense and
rent paid is recorded as deferred rent. Construction allowances
received from landlords are recorded as a deferred rent credit
and amortized to rent expense over the term of the lease.
The Company’s investments at December 31, 2010 and
2009 includes registered investment companies and equity
investments in non-public companies. The Company accounts for
short-term investments in accordance with ASC 320,
Investments-Debt and Equity Securities (“ASC
320”).
There are no investments classified as trading securities at
December 31, 2010 or 2009. All investments with readily
determinable market values are classified as
available-for-sale.
While these investments are not held with the specific intention
to sell them, they may be sold to support the Company’s
investment strategies. All
available-for-sale
investments are carried at fair value. The cost of all
available-for-sale
investments sold is based on the specific identification method,
with the exception of mutual fund-based investments, which is
based on the weighted average cost method. Dividend income is
accrued on the ex-dividend date.
The Company performs periodic reviews of its investment
portfolio when individual holdings have experienced a decline in
fair value below their respective cost. The Company considers a
number of factors in the evaluation of whether a decline in
value is
other-than-temporary
including: (a) the financial condition and near term
prospects of the issuer; (b) the Company’s ability and
intent to retain the investment for a period of time sufficient
to allow for an anticipated recovery in value; and (c) the
period and degree to which the market value has been below cost.
Where the decline is deemed to be
other-than-temporary,
a charge is recorded to “Realized gains/(losses) on
securities, net” in the accompanying consolidated
statements of operations, and a new cost basis is established
for the investment.
The Company’s equity investments in non-public companies
are included in “Other assets” in the accompanying
consolidated balance sheets. Those securities are carried at
cost, as the Company owns less than 20% of the stock and does
not otherwise have the ability to exercise significant
influence. These securities are written down to their estimated
realizable value when
13
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
management considers there is an
other-than-temporary
decline in value based on financial information received and the
business prospects of the entity.
|
|
|
|
(g)
|
Fair Value of Financial Instruments
|
The Company follows the provisions of
ASC 820-10,
Fair Value Measurements (“ASC
820-10”),
which defines fair value, establishes a framework for measuring
fair value under U.S. GAAP and expands fair value
measurement disclosures. The Company follows the provisions of
ASC 820-10
for its financial assets and liabilities recognized or disclosed
at fair value on a recurring basis. The Company follows the
provisions of
ASC 820-10
for its non-financial assets and liabilities recognized or
disclosed at fair value.
|
|
|
|
(h)
|
Accounts Receivable and Allowance for Doubtful Accounts
|
Accounts receivable is generally recorded at the invoiced
amount. The allowance for doubtful accounts is estimated based
on an analysis of the aging of the accounts receivable,
historical write-offs, customer payment patterns, individual
customer creditworthiness, current economic trends,
and/or
establishment of specific reserves for customers in adverse
financial condition. The Company reassesses the adequacy of the
allowance for doubtful accounts on a quarterly basis.
The Company has determined local currencies are the functional
currencies of the foreign operations. The assets and liabilities
of foreign subsidiaries are translated at the period-end rate of
exchange and statement of operations items are translated at the
average rates prevailing during the year. The resulting
translation adjustment is recorded as a component of
“Accumulated other comprehensive loss” in the
accompanying consolidated statements of changes in
stockholders’ deficit.
|
|
|
|
(j)
|
Stock Based Compensation
|
The Company follows ASC 718, Stock Compensation
(“ASC 718”). Under ASC 718, stock-based
compensation cost is measured at the grant date, based on the
fair value of the options granted, and is recognized as expense
over the requisite service period. On January 1, 2005, the
Company adopted ASC 718 using a prospective approach, as
required under ASC 718. Under this application, the Company
is required to record compensation expense for all awards
granted after the date of adoption.
Prior to January 1, 2008, the expected term (estimated
period of time outstanding) was estimated using the simplified
method as defined in ASC 718, in which the expected term
equals the average of graded vesting term and the contractual
term. Subsequent to January 1, 2008, the expected term was
primarily estimated based on studies of historical experience
and projected exercise behavior. However, certain awards
granted, for which no historical exercise patterns exist, 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. Expected volatility
for awards prior to January 1, 2008 was based on the
Company’s historical volatility for a period equal to the
stock option’s expected term, ending on the day of grant,
and calculated on a quarterly basis for purposes of the ISO
401(k) Savings and Employee Stock Ownership Plan
(“KSOP”). For awards granted after January 1,
2008, the volatility factor was based on an average of the
historical stock prices of a group of the Company’s peers
over the most recent period commensurate with the expected term
of the stock option award. Prior to 2008, the expected dividend
yield was not included in the fair value calculation as the
Company did not pay dividends. For awards granted after
January 1, 2008, the expected dividends yield was based on
the Company’s expected annual dividend rate on the date of
grant.
14
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The Company estimates expected forfeitures of equity awards at
the date of grant and recognizes compensation expense only for
those awards expected 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.
|
|
|
|
(k)
|
Research and Development Costs
|
Research and development costs, which primarily relate to the
personnel and related overhead costs incurred in developing new
services for our customers, are expensed as incurred. Such costs
were $14,870, $14,109 and $11,054 for the years ended December
31, 2010, 2009 and 2008, respectively, and were included in
“Selling, general and administrative” expenses in the
accompanying consolidated statements of operations.
The Company accounts for income taxes under the asset and
liability method under ASC 740, Income Taxes
(“ASC 740”), which requires the recognition of
deferred tax assets and liabilities for the expected future tax
consequences of events that have been included in the financial
statements. Under this method, deferred tax assets and
liabilities are determined based on the differences between the
financial statements and tax basis of assets and liabilities
using enacted tax rates in effect for the year in which the
differences are expected to reverse. The effect of a change in
tax rates on deferred tax assets and liabilities is recognized
in income in the period that includes the enactment date.
Deferred tax assets are recorded to the extent these assets are
more likely than not to be realized. In making such
determination, the Company considers all available positive and
negative evidence, including future reversals of existing
taxable temporary differences, projected future taxable income,
tax planning strategies and recent financial operations.
Valuation allowances are recognized to reduce deferred tax
assets if it is determined to be more likely than not that all
or some of the potential deferred tax assets will not be
realized.
The Company follows
ASC 740-10,
Income Taxes (“ASC
740-10”),
which clarifies the accounting for uncertainty in income
taxes recognized in the financial statements.
ASC 740-10
provides that a tax benefit from an uncertain tax position may
be recognized based on the technical merits when it is more
likely than not that the position will be sustained upon
examination, including resolutions of any related appeals or
litigation processes. Income tax positions must meet a more
likely than not recognition threshold at the effective date to
be recognized upon the adoption of
ASC 740-10
and in subsequent periods. This interpretation also provides
guidance on measurement, derecognition, classification, interest
and penalties, accounting in interim periods, disclosure and
transition.
The Company recognizes interest and penalties related to
unrecognized tax benefits within the income tax expense line in
the accompanying consolidated statements of operations. Accrued
interest and penalties are included within “Other
liabilities” on the accompanying consolidated balance
sheets.
Basic and diluted earnings per share (“EPS”) are
determined in accordance with ASC 260, Earnings per
Share, which specifies the computation, presentation and
disclosure requirements for EPS. Basic EPS excludes all dilutive
common stock equivalents. It is based upon the weighted average
number of common shares outstanding during the period. Diluted
EPS, as calculated using the treasury stock method, reflects the
potential dilution that would occur if the Company’s
dilutive
15
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
outstanding stock options were exercised. For purposes of
calculating EPS, Class A,
Class B-1
and
Class B-2
common shares are combined since all classes have identical
rights to earnings.
|
|
|
|
(n)
|
Pension and Postretirement Benefits
|
The Company accounts for its pension and postretirement benefits
under ASC 715, Compensation — Retirement
Benefits (“ASC 715”). ASC 715 requires the
recognition of the funded status of a benefit plan in the
balance sheet, the recognition in other comprehensive income of
gains or losses and prior service costs or credits arising
during the period, but which are not included as components of
periodic benefit cost, and the measurement of defined benefit
plan assets and obligations as of the balance sheet date. The
Company utilizes a valuation date of December 31.
|
|
|
|
(o)
|
Product Warranty Obligations
|
The Company provides warranty coverage for certain of its
products. The Company recognizes a product warranty obligation
when claims are probable and can be reasonably estimated. As of
December 31, 2010 and 2009, product warranty obligations
were not significant.
In the ordinary course of business, the Company enters into
numerous agreements that contain standard indemnities whereby
the Company indemnifies another party for breaches of
confidentiality, infringement of intellectual property or gross
negligence. Such indemnifications are primarily granted under
licensing of computer software. Most agreements contain
provisions to limit the maximum potential amount of future
payments that the Company could be required to make under these
indemnifications, however, the Company is not able to develop an
estimate of the maximum potential amount of future payments to
be made under these indemnifications as the triggering events
are not subject to predictability.
The Company accrues for costs relating to litigation, claims and
other contingent matters when such liabilities become probable
and reasonably estimable. Such estimates are based on
management’s judgment. Actual amounts paid may differ from
amounts estimated, and such differences will be charged to
operations in the period in which the final determination of the
liability is made.
Goodwill represents the excess of acquisition costs over the
fair value of tangible net assets and identifiable intangible
assets of the businesses acquired. Goodwill and intangible
assets deemed to have indefinite lives are not amortized.
Intangible assets determined to have finite lives are amortized
over their useful lives. 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
in 2010. This test 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 unit’s net assets,
including goodwill, exceeds the fair value of the reporting
unit, then the Company will determine the implied fair value of
the reporting unit’s goodwill. If the carrying value of a
reporting unit’s 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 the goodwill.
|
|
|
|
(r)
|
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
16
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
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
will not have any impact on the Company’s consolidated
financial statements, and the Company will incorporate the
provisions of this guidance as part of their Step 1 testing for
goodwill impairment in 2011.
In April 2010, the FASB ASU
No. 2010-17,
Revenue Recognition — Milestone 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
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 Company’s
current agreements, ASU
No. 2010-17
will not have a material impact on the Company’s
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 the
portion of ASU
No. 2010-06
that discusses the transfers between Level 1, Level 2
and Level 3 inputs, effective January 1, 2010, did not
have a material impact on the Company’s consolidated
financial statements. As the Company currently disaggregates the
activity in the rollforward for Level 3 fair value
measurements, they do not expect ASU
No. 2010-06
to have any impact on its 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. ASU
No. 2009-13
is not expected to have a material impact on the Company’s
consolidated financial statements as our Company’s 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.
17
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
3.
|
Concentration
of Credit Risk:
|
Financial instruments that potentially expose the Company to
credit risk consist primarily of cash and cash equivalents,
available for sale securities and accounts receivable, which are
generally not collateralized. The Company maintains, in cash and
cash equivalents, higher credit quality financial institutions
in order to limit the amount of credit exposure. The total cash
balances are insured by the Federal Deposit Insurance
Corporation (“FDIC”) to a maximum amount of $250 per
bank at December 31, 2010 and 2009. At December 31,
2010 and 2009, the Company had cash balances on deposit that
exceeded the balance insured by the FDIC limit by approximately
$35,514 and $54,339 with six banks, respectively. At
December 31, 2010 and 2009, the Company also had cash on
deposit with foreign banks of approximately $18,198 and $16,130,
respectively.
The Company considers the concentration of credit risk
associated with its trade accounts receivable to be commercially
reasonable and believes that such concentration does not result
in the significant risk of near-term severe adverse impacts. The
Company’s top fifty customers represent approximately 45%
of revenues, for all periods presented, with no individual
customer accounting for more than 5%, 4% and 4% of revenues
during the years ended December 31, 2010, 2009 and 2008,
respectively. No individual customer comprised more than 10% of
accounts receivable at December 31, 2010 or 2009.
|
|
4.
|
Cash and
Cash Equivalents:
|
Cash and cash equivalents consist of cash in banks, commercial
paper, money-market funds, and other liquid instruments with
original maturities of 90 days or less at the time of
purchase.
Accounts Receivable consists of the following at December 31:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Billed receivables
|
|
$
|
122,874
|
|
|
$
|
88,048
|
|
Unbilled receivables
|
|
|
7,718
|
|
|
|
5,232
|
|
|
|
|
|
|
|
|
|
|
Total receivables
|
|
|
130,592
|
|
|
|
93,280
|
|
Less allowance for doubtful accounts
|
|
|
(4,028
|
)
|
|
|
(3,844
|
)
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
$
|
126,564
|
|
|
$
|
89,436
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of
available-for-sale
securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
Adjusted
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Fair Value
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered investment companies
|
|
$
|
4,530
|
|
|
$
|
905
|
|
|
$
|
—
|
|
|
$
|
5,435
|
|
Equity securities
|
|
|
14
|
|
|
|
—
|
|
|
|
(4
|
)
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
available-for-sale
securities
|
|
$
|
4,544
|
|
|
$
|
905
|
|
|
$
|
(4
|
)
|
|
$
|
5,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
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 (“ASC
323-10-25”).
At December 31, 2010 and 2009, the carrying value of such
securities was $3,642 and $3,841 for each period and has been
included in “Other assets” in the accompanying
consolidated balance sheets.
Realized gains/(losses) on securities, net, including write
downs related to
other-than-temporary
impairments of
available-for-sale
securities and other assets, were as follows for the years ended
December 31, 2010, 2009 and 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Gross realized gains/(losses) on sale of registered investment
securities
|
|
$
|
95
|
|
|
$
|
66
|
|
|
$
|
(1,306
|
)
|
Other-than-temporary
impairment of registered investment securities
|
|
|
—
|
|
|
|
(386
|
)
|
|
|
(1,205
|
)
|
Other-than-temporary
impairment of noncontrolling interest in non-public companies
|
|
|
—
|
|
|
|
(2,012
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains/(losses) on securities, net
|
|
$
|
95
|
|
|
$
|
(2,332
|
)
|
|
$
|
(2,511
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.
|
Fair
Value Measurements
|
Certain assets and liabilities of the Company are reported at
fair value in the accompanying 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
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 December 31, 2010 and 2009. 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”), short-term debt, and
short-term debt expected to be refinanced approximate their
carrying amounts because of the short-term nature of these
instruments. The fair value of the Company’s long-term debt
was estimated at $584,361 and $578,804 as of December 31,
2010 and 2009, respectively, and is based on an estimate of
interest rates available to the Company for debt with similar
features, the Company’s current credit
19
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
rating and spreads applicable to the Company. These assets and
liabilities are not presented in the following table.
The following table summarizes fair value measurements by level
at December 31, 2010 and 2009 for assets and other balances
measured at fair value on a recurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices
|
|
Significant
|
|
|
|
|
|
|
in Active Markets
|
|
Other
|
|
Significant
|
|
|
|
|
for Identical
|
|
Observable
|
|
Unobservable
|
|
|
Total
|
|
Assets (Level 1)
|
|
Inputs (Level 2)
|
|
Inputs (Level 3)
|
|
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
|
)
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered investment companies(1)
|
|
$
|
5,435
|
|
|
$
|
5,435
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Equity securities(1)
|
|
$
|
10
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Cost-based investment recorded at fair value on a non-recurring
basis(3)
|
|
$
|
1,809
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,809
|
|
Contingent consideration under ASC 805(2)
|
|
$
|
(3,344
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3,344
|
)
|
|
|
|
(1)
|
|
Registered investment companies and
equity securities are classified as
available-for-sale
securities and are valued using quoted prices in active markets
multiplied by the number of shares owned.
|
|
(2)
|
|
Under ASC 805, 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
consolidated balance sheet. Subsequent changes in the fair value
of contingent consideration are recorded in the statement of
operations. See Note 10 for further information regarding
the acquisition related liability adjustment associated with
TierMed Systems, LLC.
|
|
(3)
|
|
Cost-based investment consists of a
non-controlling interest in a private equity security with no
readily determinable market value. This investment was recorded
at fair value on a non-recurring basis as a result of an
other-than-temporary
impairment of $2,012 at December 31, 2009. In establishing
the estimated fair value of this investment, the Company took
into consideration the financial condition and operating results
of the underlying company and other indicators of fair values,
such as fair value utilized by the company’s private equity
offering. This investment was recorded at adjusted cost as of
December 31, 2010.
|
The table below includes a rollforward of the Company’s
contingent consideration under ASC 805 for the years ended
December 31:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Beginning balance
|
|
$
|
3,344
|
|
|
$
|
—
|
|
Acquisitions(1)
|
|
|
491
|
|
|
|
3,344
|
|
Acquisition related liabilities adjustment(1)
|
|
|
(544
|
)
|
|
|
—
|
|
Accretion on acquisition related liabilities
|
|
|
46
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
3,337
|
|
|
$
|
3,344
|
|
|
|
|
|
|
|
|
|
|
20
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
|
(1) |
|
Under ASC 805, contingent consideration is recognized at
fair value at the end of each reporting period for acquisitions
after January 1, 2009. The Company records the initial
recognition of the fair value of contingent consideration in
acquisition related liabilities on the consolidated balance
sheet. Subsequent changes in the fair value of contingent
consideration is recorded in the statement of operations. See
Note. 10 for further information regarding the acquisition
related liability adjustment associated with TierMed Systems,
LLC recorded during the year ended December 31, 2010. |
The following is a summary of fixed assets as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
|
|
|
|
|
|
|
Useful Life
|
|
|
Cost
|
|
|
Amortization
|
|
|
Net
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and office equipment
|
|
|
3-10 years
|
|
|
$
|
116,228
|
|
|
$
|
(84,465
|
)
|
|
$
|
31,763
|
|
Leasehold improvements
|
|
|
Lease term
|
|
|
|
31,420
|
|
|
|
(14,653
|
)
|
|
|
16,767
|
|
Purchased software
|
|
|
3 years
|
|
|
|
52,115
|
|
|
|
(40,216
|
)
|
|
|
11,899
|
|
Software development costs
|
|
|
3 years
|
|
|
|
100,376
|
|
|
|
(69,773
|
)
|
|
|
30,603
|
|
Leased equipment
|
|
|
3-4 years
|
|
|
|
18,362
|
|
|
|
(15,985
|
)
|
|
|
2,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed assets
|
|
|
|
|
|
$
|
318,501
|
|
|
$
|
(225,092
|
)
|
|
$
|
93,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Furniture and office equipment
|
|
|
3-10 years
|
|
|
$
|
101,067
|
|
|
$
|
(72,434
|
)
|
|
$
|
28,633
|
|
Leasehold improvements
|
|
|
Lease term
|
|
|
|
28,065
|
|
|
|
(12,019
|
)
|
|
|
16,046
|
|
Purchased software
|
|
|
3 years
|
|
|
|
45,214
|
|
|
|
(33,306
|
)
|
|
|
11,908
|
|
Software development costs
|
|
|
3 years
|
|
|
|
86,324
|
|
|
|
(59,018
|
)
|
|
|
27,306
|
|
Leased equipment
|
|
|
3-4 years
|
|
|
|
18,370
|
|
|
|
(13,098
|
)
|
|
|
5,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed assets
|
|
|
|
|
|
$
|
279,040
|
|
|
$
|
(189,875
|
)
|
|
$
|
89,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated depreciation and amortization of fixed assets for
the years ended December 31, 2010, 2009 and 2008, were
$40,728, $38,578 and $35,317, of which $10,755, $9,394 and
$10,091 were related to amortization of software development
costs, respectively. Leased equipment includes amounts held
under capital leases for automobiles, computer software and
computer equipment.
|
|
9.
|
Goodwill
and Intangible Assets:
|
Goodwill represents the excess of acquisition costs over the
fair value of tangible net assets and identifiable intangible
assets of the businesses acquired. Goodwill and intangible
assets deemed to have indefinite lives are not amortized.
Intangible assets determined to have finite lives are amortized
over their useful lives. The Company completed the required
annual impairment test as of June 30, 2010, 2009 and 2008,
which resulted in no impairment of goodwill.
21
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The following is a summary of the change in goodwill from
December 31, 2008 through December 31, 2010, both in
total and as allocated to the Company’s operating segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk
|
|
|
Decision
|
|
|
|
|
|
|
Assessment
|
|
|
Analytics
|
|
|
Total
|
|
|
Goodwill at December 31, 2008(1)
|
|
$
|
27,908
|
|
|
$
|
419,464
|
|
|
$
|
447,372
|
|
Current year acquisitions
|
|
|
—
|
|
|
|
49,776
|
|
|
|
49,776
|
|
Finalization of acquisition related liabilities
|
|
|
—
|
|
|
|
(4,300
|
)
|
|
|
(4,300
|
)
|
Purchase accounting reclassifications
|
|
|
—
|
|
|
|
(2,600
|
)
|
|
|
(2,600
|
)
|
Acquisition related escrow funding
|
|
|
—
|
|
|
|
400
|
|
|
|
400
|
|
Finalization of acquisition related escrows
|
|
|
|
|
|
|
181
|
|
|
|
181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill at December 31, 2009(1)
|
|
$
|
27,908
|
|
|
$
|
462,921
|
|
|
$
|
490,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current year acquisitions
|
|
|
—
|
|
|
|
115,414
|
|
|
|
115,414
|
|
Accrual of acquisition related liabilities
|
|
|
—
|
|
|
|
3,500
|
|
|
|
3,500
|
|
Purchase accounting reclassifications
|
|
|
—
|
|
|
|
(51
|
)
|
|
|
(51
|
)
|
Acquisition related escrow funding
|
|
|
—
|
|
|
|
15,980
|
|
|
|
15,980
|
|
Finalization of acquisition related escrows
|
|
|
—
|
|
|
|
6,996
|
|
|
|
6,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill at December 31, 2010(1)
|
|
$
|
27,908
|
|
|
$
|
604,760
|
|
|
$
|
632,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
These balances are net of accumulated impairment charges of
$3,244 that occurred prior to the periods included within the
consolidated financial statements. |
The Company finalized the purchase accounting for the
acquisition of D2 Hawkeye, Inc. (“D2”) in the first
quarter of 2010, and there have been no adjustments since
December 31, 2009. The Company finalized the purchase
accounting for the acquisitions of TierMed Systems, LLC
(“TierMed”) and Enabl-u Technology Corporation as of
December 31, 2010, which resulted in a decrease in goodwill
of $51, an increase in current liabilities of $1,047 and an
increase in intangible assets of $1,098. The Company finalized
the purchase accounting for the acquisition of Strategic
Analytics, Inc. (“SA”), which resulted in an increase
in goodwill of $882 and adjustments to intangible assets,
current assets, current liabilities, and deferred tax
liabilities. The impact of these adjustments on the consolidated
statement of operations is immaterial.
The finalization of the purchase accounting, excluding the final
resolution of indemnity escrows and contingent consideration,
for the acquisition of AER during the third quarter of 2009
resulted in an increase in intangible assets of $3,203, an
increase in deferred tax liabilities of $885, a decrease in
accounts payable and accrued expenses of $282, and a
corresponding decrease to goodwill of $2,600.
The Company recorded an acquisition related liability of $67,200
for the Xactware acquisition as of December 31, 2008. The
Company recorded a reduction of $4,300 to goodwill and
acquisition related liabilities as of March 31, 2009. In
May 2009, the Company finalized the Xactware acquisition
contingent liability and made a payment of $62,900. In May 2009,
the Company also paid the NIA Consulting, LTD (“NIA”)
acquisition contingent liability of $15,200, which was also
included in acquisition related liabilities as of
December 31, 2008.
22
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The Company’s intangible assets and related accumulated
amortization consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology-based
|
|
|
6 years
|
|
|
$
|
174,973
|
|
|
$
|
(117,986
|
)
|
|
$
|
56,987
|
|
Marketing-related
|
|
|
4 years
|
|
|
|
35,104
|
|
|
|
(24,690
|
)
|
|
|
10,414
|
|
Contract-based
|
|
|
6 years
|
|
|
|
6,555
|
|
|
|
(6,092
|
)
|
|
|
463
|
|
Customer-related
|
|
|
12 years
|
|
|
|
67,534
|
|
|
|
(26,872
|
)
|
|
|
40,662
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
|
|
|
|
$
|
284,166
|
|
|
$
|
(175,640
|
)
|
|
$
|
108,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated amortization expense related to intangible assets
for the years ended December 31, 2010, 2009 and 2008, was
approximately $27,398, $32,621 and $29,555, respectively.
Estimated amortization expense in future periods through 2016
and thereafter for intangible assets subject to amortization is
as follows:
|
|
|
|
|
Year
|
|
Amount
|
|
|
2011
|
|
$
|
30,896
|
|
2012
|
|
|
27,551
|
|
2013
|
|
|
22,038
|
|
2014
|
|
|
14,911
|
|
2015
|
|
|
14,724
|
|
2016 and Thereafter
|
|
|
90,109
|
|
|
|
|
|
|
Total
|
|
$
|
200,229
|
|
|
|
|
|
|
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 Company’s Decision Analytics segment, 3E
overlaps the customer sets served by the other supply chain risk
management solutions and helps the Company’s 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 Company’s 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.
23
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
On February 26, 2010, the Company acquired 100% of the
stock of 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.
The preliminary allocation of purchase price resulted in the
following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SA
|
|
|
CP
|
|
|
3E
|
|
|
Total
|
|
|
Accounts receivable
|
|
$
|
832
|
|
|
$
|
2,694
|
|
|
$
|
9,691
|
|
|
$
|
13,217
|
|
Current assets
|
|
|
55
|
|
|
|
517
|
|
|
|
1,820
|
|
|
|
2,392
|
|
Fixed assets
|
|
|
159
|
|
|
|
1,962
|
|
|
|
2,123
|
|
|
|
4,244
|
|
Intangible assets
|
|
|
4,993
|
|
|
|
57,194
|
|
|
|
55,838
|
|
|
|
118,025
|
|
Goodwill
|
|
|
4,006
|
|
|
|
51,727
|
|
|
|
75,661
|
|
|
|
131,394
|
|
Other assets
|
|
|
1,500
|
|
|
|
6,750
|
|
|
|
7,963
|
|
|
|
16,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets acquired
|
|
|
11,545
|
|
|
|
120,844
|
|
|
|
153,096
|
|
|
|
285,485
|
|
Deferred income taxes
|
|
|
810
|
|
|
|
20,257
|
|
|
|
15,470
|
|
|
|
36,537
|
|
Current liabilities
|
|
|
853
|
|
|
|
2,165
|
|
|
|
22,163
|
|
|
|
25,181
|
|
Other liabilities
|
|
|
1,996
|
|
|
|
8,083
|
|
|
|
8,130
|
|
|
|
18,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities assumed
|
|
|
3,659
|
|
|
|
30,505
|
|
|
|
45,763
|
|
|
|
79,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired
|
|
$
|
7,886
|
|
|
$
|
90,339
|
|
|
$
|
107,333
|
|
|
$
|
205,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities consist of $15,950 of payments due to the
sellers, assuming no pre-acquisition indemnity claims arise
subsequent to the acquisition dates through December 31,
2012, March 31, 2012 and March 31, 2012 for SA, 3E and
CP, respectively, which was funded into escrow at the close.
This balance also consists of $1,283 and $485 of noncurrent
deferred rent and unrecognized tax benefits, respectively. The
remaining balance consists of contingent consideration of $491,
which was estimated as of the acquisition date by averaging the
probability of achieving the specific predetermined EBITDA (as
defined in Note. 18) of SA and revenue targets, which could
result in a payment ranging from $0 to $18,000 for the fiscal
year ending December 31, 2011. The terms of the contingent
consideration include a range that allows the sellers to benefit
from the potential growth of SA; however, the amount recorded as
of the purchase allocation date represents management’s
best estimate based on the prior financial results as well as
management’s current best estimate of the future growth of
revenue and EBITDA. Subsequent changes in the fair value of
contingent consideration are recorded in operating income in the
statement of operations. The goodwill associated with these
acquisitions is not deductible for tax purposes. Included within
the consolidated statements of operations for the year ended
December 31, 2010 are revenues of $6,087 and an operating
loss of $2,259, associated with these acquisitions. For the year
ended December 31, 2010, the Company incurred legal
expenses related to these acquisitions of $1,070 included within
“Selling, general and administrative” expenses in the
accompanying consolidated statements of operations.
24
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The amounts assigned to intangible assets by type for current
year acquisitions are summarized in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Useful Life
|
|
|
SA
|
|
|
CP
|
|
|
3E
|
|
|
Total
|
|
|
Technology-based
|
|
|
10 years
|
|
|
$
|
2,143
|
|
|
$
|
19,489
|
|
|
$
|
13,541
|
|
|
$
|
35,173
|
|
Marketing-related
|
|
|
10 years
|
|
|
|
678
|
|
|
|
2,634
|
|
|
|
1,934
|
|
|
|
5,246
|
|
Customer-related
|
|
|
15 years
|
|
|
|
2,172
|
|
|
|
35,071
|
|
|
|
40,363
|
|
|
|
77,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
|
13 years
|
|
|
$
|
4,993
|
|
|
$
|
57,194
|
|
|
$
|
55,838
|
|
|
$
|
118,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
Acquisitions
On October 30, 2009, the Company acquired the net assets of
Enabl-u, a privately owned provider of data management, training
and communication solutions to companies with regional, national
or global work forces, for a net cash purchase price of $2,502
and the Company funded $136 of indemnity escrows and $100 of
contingency escrows. The Company believes this acquisition will
enhance the Company’s ability to provide solutions for
customers to measure loss prevention and improve asset
management through the use of software and software services.
On July 24, 2009, the Company acquired the net assets of
TierMed, a privately owned provider of Healthcare Effectiveness
Data and Information Set (“HEDIS”) solutions to
healthcare organizations that have HEDIS or quality-reporting
needs, for a net cash purchase price of $7,230 and the Company
funded $400 of indemnity escrows. The Company believes this
acquisition will enhance the Company’s ability to provide
solutions for customers to measure and improve healthcare
quality and financial performance through the use of software
and software services.
On January 14, 2009, the Company acquired 100% of the stock
of D2, a privately owned provider of data mining, decision
support, clinical quality analysis, and risk analysis tools for
the healthcare industry, for a net cash purchase price of
$51,618 and the Company funded $7,000 of indemnity escrows. The
Company believes this acquisition will enhance the
Company’s position in the healthcare analytics and
predictive modeling market by providing new market, cross-sell,
and diversification opportunities for the Company’s
expanding healthcare solutions.
The total net cash purchase price of these three acquisitions
was $61,350 and the Company funded $7,636 of escrows, of which
$7,000 and $236 is currently included in “Other current
assets” and “Other assets,” respectively, in the
accompanying consolidated balance sheets. The allocation of
purchase price, including working capital adjustments, resulted
in accounts receivable of $4,435, current assets of $573, fixed
assets of $2,387, finite lived intangible assets with no
residual value of $25,265, goodwill of $49,776, current
liabilities of $4,879, other liabilities of $10,479, and
deferred tax liabilities of $5,728. Other liabilities consist of
a $7,236 payment due to the sellers of D2 and Enabl-u at the
conclusion of the escrows funded at close, assuming no
pre-acquisition indemnity claims arise subsequent to the
acquisition date, and $3,344 of contingent consideration, which
was estimated as of the acquisition date by averaging the
probability of achieving each of the specific predetermined
EBITDA and revenue targets, which could result in a payment
ranging from $0 to $65,700 for the fiscal year ending
December 31, 2011 for D2. There was no payment for the
fiscal year ending December 31, 2010 for TierMed. Under
ASC 805, contingent consideration is recognized at fair
value at the end of each reporting period. Subsequent changes in
the fair value of contingent consideration is recorded in the
statement of operations. For the year ended December 31,
2009, the Company incurred legal expenses related to these
acquisitions of $799 included within “Selling, general and
administrative” expenses in the accompanying consolidated
statements of operations.
25
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The amounts assigned to intangible assets by type for prior year
acquisitions are summarized in the table below:
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
Useful Life
|
|
|
Total
|
|
|
Technology-based
|
|
|
12 years
|
|
|
$
|
9,282
|
|
Marketing-related
|
|
|
5 years
|
|
|
|
4,698
|
|
Customer-related
|
|
|
8 years
|
|
|
|
11,285
|
|
|
|
|
|
|
|
|
|
|
Total intangible assets
|
|
|
9 years
|
|
|
$
|
25,265
|
|
|
|
|
|
|
|
|
|
|
The allocation of the purchase price to intangible assets,
goodwill, accrued liabilities, and the determination of an
ASC 740-10-25,
Accounting for Uncertainty in Income Taxes (“ASC
740-10-25”),
liability is subject to revisions, which may have a material
impact on the consolidated financial statements. As the values
of such assets and liabilities were preliminary in nature in
2009, they were subject to adjustment as additional information
was obtained about the facts and circumstances that existed as
of the acquisition date. In accordance with ASC 805, the
allocation of the purchase price will be finalized once all
information is obtained, but not to exceed one year from the
acquisition date. The value of goodwill associated with these
acquisitions is currently included within the Decision Analytics
segment. The goodwill for the D2 acquisition is not deductible
for tax purposes. The goodwill for the TierMed and Enabl-u
acquisitions are expected to be deductible for tax purposes over
fifteen years. Included within the consolidated statements of
operations for the year ended December 31, 2009 are
revenues of $18,681 and an operating loss of $3,817, associated
with these acquisitions.
2008
Acquisitions
In 2008, the Company acquired two entities for an aggregate cash
purchase price of approximately $19,270 and funded indemnity
escrows totaling $1,500. At December 31, 2009, these
escrows have been included in “Other current assets”
in the accompanying consolidated balance sheets. These
acquisitions were accounted for under the purchase method.
Accordingly, the purchase price, excluding indemnification
escrows, was allocated to assets acquired based on their
estimated fair values as of the acquisition dates. Each
entity’s operating results have been included in the
Company’s consolidated results from the respective dates of
acquisition. A description of the two entities purchased in 2008
is as follows:
On November 20, 2008, the Company acquired 100% of the
stock of AER. The purchase includes a contingent payment
provision subject to the achievement of certain predetermined
financial results for the years ended 2010 and 2011. The
acquisition of AER further enhances the Company’s
environmental and scientific research and predictive modeling.
Excluding the final resolution of indemnity escrows and
contingent consideration, the Company finalized the purchase
accounting for AER during the third quarter of 2009, which
resulted in an increase in intangible assets of $3,203, an
increase in deferred tax liabilities of $885, a decrease in
accounts payable and accrued expenses of $282, and a
corresponding decrease to goodwill of $2,600.
On November 14, 2008, the Company acquired the net assets
of ZAIO’s two divisions, United Systems Software Company
and Day One Technology. The assets associated with this
acquisition further enhance the capability of the Company’s
appraisal software offerings. The purchase allocation related to
this acquisition was finalized as of December 31, 2008.
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
26
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
such, any adjustments to contingent consideration are recorded
to goodwill until the final resolution has occurred.
During the third quarter of 2010, the Company reevaluated the
probability of TierMed achieving the specific predetermined
EBITDA and revenue targets and reversed its contingent
consideration related to this acquisition. This revaluation
resulted in a reduction of $544 to contingent consideration and
an increase of $544 to “Acquisition related liabilities
adjustment” in the accompanying consolidated statements of
operations during the year ended December 31, 2010. The
sellers of TierMed will not receive any acquisition contingent
payments.
A condition of the additional payments for certain of the
acquisitions is the continued employment of key employees
resulting in the treatment of such additional payments as
compensation expense. There were no scheduled acquisition
contingent payments for which the condition of continuing
employment was required for the years ended December 31,
2010 or 2009. Compensation expense related to earnout payments
for the year ended December 31, 2008 was $300.
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
December 31, 2010 and 2009, the current portion of the
escrows amounted to $6,167 and $20,142, respectively, and has
been included in “Other current assets” in the
accompanying consolidated balance sheets. During the year ended
December 31, 2010, the Company released $13,931 of escrows
to sellers primarily related to the D2 and Xactware, Inc.
(“Xactware”) acquisitions. In accordance with
ASC 805, the escrow related to the D2 acquisition was
recorded within goodwill at the time of acquisition, as that
escrow was expected to be released to the sellers. The release
of $6,935 related to D2 was recorded as a reduction of other
current assets and a corresponding reduction in accounts payable
and accrued liabilities. Xactware was acquired in 2006 and
therefore, accounted for under the transition provisions of
FAS No. 141(R). As such, the release of $4,996 related
to Xactware was recorded as a reduction of other current assets
and a corresponding increase in goodwill. At December 31,
2010 and 2009, the noncurrent portion of the escrows amounted to
$15,953 and $236, respectively.
The components of the provision for income taxes for the years
ended December 31 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal and foreign
|
|
$
|
126,075
|
|
|
$
|
98,886
|
|
|
$
|
93,522
|
|
State and local
|
|
|
24,651
|
|
|
|
26,603
|
|
|
|
12,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
150,726
|
|
|
$
|
125,489
|
|
|
$
|
105,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal and foreign
|
|
$
|
7,933
|
|
|
$
|
11,603
|
|
|
$
|
9,789
|
|
State and local
|
|
|
5,439
|
|
|
|
899
|
|
|
|
5,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,372
|
|
|
$
|
12,502
|
|
|
$
|
14,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
164,098
|
|
|
$
|
137,991
|
|
|
$
|
120,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The reconciliation between the Company’s effective tax rate
on income from continuing operations and the statutory tax rate
is as follows for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Federal statutory rate
|
|
|
35.0
|
%
|
|
|
35.0
|
%
|
|
|
35.0
|
%
|
State and local taxes, net of federal tax benefit
|
|
|
4.8
|
%
|
|
|
6.9
|
%
|
|
|
5.0
|
%
|
Non-deductible KSOP expenses
|
|
|
1.0
|
%
|
|
|
9.8
|
%
|
|
|
2.7
|
%
|
Other
|
|
|
(0.4
|
)%
|
|
|
0.5
|
%
|
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate for continuing operations
|
|
|
40.4
|
%
|
|
|
52.2
|
%
|
|
|
43.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in the effective tax rate in 2010 compared to 2009
was due to the non-recurring, non-cash costs associated with the
accelerated ESOP allocation and certain IPO related costs that
are not deductible.
The tax effects of significant items comprising the
Company’s deferred tax assets as of December 31 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Deferred income tax asset:
|
|
|
|
|
|
|
|
|
Employee wages, pensions and other benefits
|
|
$
|
75,064
|
|
|
$
|
74,986
|
|
Deferred revenue adjustment
|
|
|
3,505
|
|
|
|
3,243
|
|
Deferred rent adjustment
|
|
|
5,324
|
|
|
|
4,481
|
|
Net operating loss carryover
|
|
|
2,573
|
|
|
|
3,085
|
|
State tax adjustments
|
|
|
7,722
|
|
|
|
7,134
|
|
Capital and other unrealized losses
|
|
|
4,437
|
|
|
|
4,611
|
|
Other
|
|
|
5,047
|
|
|
|
4,877
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
103,672
|
|
|
|
102,417
|
|
Less valuation allowance
|
|
|
(1,485
|
)
|
|
|
(2,110
|
)
|
|
|
|
|
|
|
|
|
|
Deferred income tax asset
|
|
|
102,187
|
|
|
|
100,307
|
|
Deferred income tax liability:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
(73,105
|
)
|
|
|
(28,558
|
)
|
Other
|
|
|
(3,522
|
)
|
|
|
(1,087
|
)
|
|
|
|
|
|
|
|
|
|
Deferred income tax liability
|
|
|
(76,627
|
)
|
|
|
(29,645
|
)
|
|
|
|
|
|
|
|
|
|
Deferred income taxes, net
|
|
$
|
25,560
|
|
|
$
|
70,662
|
|
|
|
|
|
|
|
|
|
|
The deferred income tax asset and liability has been classified
in “Deferred income taxes, net” in the accompanying
consolidated balance sheets as of December 31, as follows:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Current deferred income tax asset, net
|
|
$
|
3,681
|
|
|
$
|
4,405
|
|
Non-current deferred income tax asset, net
|
|
|
21,879
|
|
|
|
66,257
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes, net
|
|
$
|
25,560
|
|
|
$
|
70,662
|
|
|
|
|
|
|
|
|
|
|
As a result of certain realization requirements of ASC 718,
the table of net deferred tax assets shown above does not
include certain deferred tax assets that arose directly from tax
deductions related to equity compensation in excess of
compensation recognized for financial reporting. Equity will
increase by $3,846 if
28
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
and when such deferred tax assets are ultimately realized. The
Company uses tax law ordering for purposes of determining when
excess tax benefits have been realized.
In March 2010, the Patient Protection and Affordable Care Act
was signed into law. The federal government currently provides a
subsidy on a tax free basis to Companies that provide certain
retiree prescription drug benefits (Medicare Part D
Subsidy). As a result of a change in taxability of the federal
subsidy, the Company recorded a non-cash income tax charge and a
decrease to the deferred tax asset of $2,362.
As of December 31, 2010 deferred tax liabilities in the
amount of $810, $20,257 and $15,470 were recorded in connection
with the acquisitions of SA, CP and 3E, respectively. As of
December 31, 2009, a deferred tax liability in the amount
of $5,728 was recorded in connection with the acquisition of D2.
Excluding the final resolution of indemnity escrows and
contingent considerations, the Company finalized the purchase
accounting for D2 during the first quarter of 2010, with no
changes to deferred taxes since December 31, 2009.
The ultimate realization of the deferred tax assets depends on
the Company’s ability to generate sufficient taxable income
in the future.
The Company has provided for a valuation allowance against the
deferred tax asset associated with the capital loss
carryforwards expiring in 2012 and the net operating losses of
certain foreign subsidiaries in Germany and Israel. The
Company’s net operating loss carryforwards expire as
follows:
|
|
|
|
|
Years
|
|
Amount
|
|
|
2011-2018
|
|
$
|
44,973
|
|
2019-2023
|
|
|
436
|
|
2024-2030
|
|
|
15,396
|
|
|
|
|
|
|
|
|
$
|
60,805
|
|
|
|
|
|
|
A valuation allowance has been established based on
management’s evaluation of the likelihood of utilizing the
capital loss carryforwards and foreign net operating losses
before they expire. Management has determined that the
generation of future German and Israeli taxable income to fully
realize the deferred tax assets is uncertain. Therefore, a full
valuation allowance for Israel and a partial valuation allowance
for Germany have been established. Other than these items,
management has determined, based on the Company’s
historical operating performance, that taxable income of the
Company will more likely than not be sufficient to fully realize
the deferred tax assets.
In general, it is the practice of the Company to permanently
reinvest the undistributed earnings of its foreign subsidiaries
in those operations. As of December 31, 2010 the Company
has not made a provision for U.S. or additional foreign
withholdings taxes on approximately $4,440 of the unremitted
earnings. Generally, such amounts become subject to
U.S. taxation upon the remittance of dividends and under
other certain circumstances. It is not practicable to estimate
the amount of deferred tax liability related to investments in
its foreign subsidiaries.
The Company follows
ASC 740-10,
which prescribes a comprehensive model for the financial
statement recognition, measurement, presentation and disclosure
of uncertain tax positions taken or expected to be taken in
income tax returns. For each tax position, the Company must
determine whether it is more likely than not that the position
will be sustained upon examination based on the technical merits
of the position, including resolution of any related appeals or
litigation. A tax position that meets the more likely than not
recognition threshold is then measured to determine the amount
of benefit to recognize within the
29
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
financial statements. No benefits may be recognized for tax
positions that do not meet the more likely than not threshold. A
reconciliation of the beginning and ending amount of
unrecognized tax benefit is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Unrecognized tax benefit at January 1
|
|
$
|
27,322
|
|
|
$
|
31,659
|
|
|
$
|
32,030
|
|
Gross increase in tax positions in prior period
|
|
|
492
|
|
|
|
1,317
|
|
|
|
5,958
|
|
Gross decrease in tax positions in prior period
|
|
|
(2,547
|
)
|
|
|
(3,508
|
)
|
|
|
(3,548
|
)
|
Gross increase in tax positions in current period
|
|
|
1,773
|
|
|
|
2,052
|
|
|
|
4,454
|
|
Gross increase in tax positions from stock acquisitions
|
|
|
392
|
|
|
|
—
|
|
|
|
—
|
|
Settlements
|
|
|
(536
|
)
|
|
|
(2,143
|
)
|
|
|
(3,240
|
)
|
Lapse of statute of limitations
|
|
|
(3,816
|
)
|
|
|
(2,055
|
)
|
|
|
(3,995
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrecognized tax benefit at December 31
|
|
$
|
23,080
|
|
|
$
|
27,322
|
|
|
$
|
31,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Of the total unrecognized tax benefits at December 31,
2010, 2009 and 2008, $14,770, $15,644 and $18,575, respectively,
represent the amount that, if recognized, would have a favorable
effect on the Company’s effective tax rate in any future
periods.
The total gross amount of accrued interest and penalties at
December 31, 2010, 2009 and 2008 was $7,753, $7,384 and
$8,116, respectively. The Company’s practice is to
recognize interest and penalties associated with income taxes as
a component of “Provision for income taxes” in the
accompanying consolidated statements of operations.
The Company does not expect a significant increase in
unrecognized benefits related to state tax exposures within the
coming year. In addition, the Company believes that it is
reasonably possible that approximately $4,934 of its currently
remaining unrecognized tax positions, each of which is
individually insignificant, may be recognized by the end of 2011
as a result of a combination of audit settlements and lapses of
statute of limitations, net of additional uncertain tax
positions.
The Company is subject to tax in the U.S. and in various
state and foreign jurisdictions. The Company joined by its
domestic subsidiaries, files a consolidated income tax return
for the Federal income tax purposes. With few exceptions, the
Company is no longer subject to U.S. federal, state and
local or
non-U.S. income
tax examinations by tax authorities for tax years before 2007.
In Massachusetts, the Company is being audited for the years
2003 through 2008 with a statute extension to June 30,
2011. In New York, the Company is being audited for the years
2003 through 2006 with a statute extension to June 17,
2011. The Internal Revenue Service completed an audit for the
period 2006 through 2007 and have commenced an audit for the
2008 period. The Company does not expect that the results of
these examinations will have a material effect on its financial
position or results of operations.
30
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
12.
|
Composition
of Certain Financial Statement Captions:
|
The following tables present the components of “Other
current assets,” “Accounts payable and accrued
liabilities” and “Other liabilities” at December
31:
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Other current assets:
|
|
|
|
|
|
|
|
|
Acquisition related escrows
|
|
$
|
6,167
|
|
|
$
|
20,142
|
|
Other current assets
|
|
|
899
|
|
|
|
1,514
|
|
|
|
|
|
|
|
|
|
|
Total other current assets
|
|
$
|
7,066
|
|
|
$
|
21,656
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities:
|
|
|
|
|
|
|
|
|
Accrued salaries, benefits and other related costs
|
|
$
|
60,013
|
|
|
$
|
56,114
|
|
Other current liabilities
|
|
|
51,982
|
|
|
|
45,287
|
|
|
|
|
|
|
|
|
|
|
Total accounts payable and accrued liabilities
|
|
$
|
111,995
|
|
|
$
|
101,401
|
|
|
|
|
|
|
|
|
|
|
Other liabilities:
|
|
|
|
|
|
|
|
|
Unrecognized tax benefits
|
|
$
|
30,833
|
|
|
$
|
34,706
|
|
Deferred rent
|
|
|
14,292
|
|
|
|
12,244
|
|
Other liabilities
|
|
|
45,088
|
|
|
|
30,010
|
|
|
|
|
|
|
|
|
|
|
Total other liabilities
|
|
$
|
90,213
|
|
|
$
|
76,960
|
|
|
|
|
|
|
|
|
|
|
The following table presents short-term and long-term debt by
issuance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
|
|
|
Maturity
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
Date
|
|
|
Date
|
|
|
2010
|
|
|
2009
|
|
|
Short-term debt and current portion of long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Syndicated revolving credit facility
|
|
|
12/29/2010
|
|
|
|
1/31/2011
|
|
|
$
|
40,000
|
|
|
$
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/29/2010
|
|
|
|
1/31/2011
|
|
|
|
15,000
|
|
|
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/13/2010
|
|
|
|
2/14/2011
|
|
|
|
40,000
|
|
|
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/13/2010
|
|
|
|
3/14/2011
|
|
|
|
30,000
|
|
|
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/15/2010
|
|
|
|
3/15/2011
|
|
|
|
130,000
|
|
|
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/13/2010
|
|
|
|
6/13/2011
|
|
|
|
55,000
|
|
|
|
—
|
|
Syndicated revolving credit facility
|
|
|
12/16/2009
|
|
|
|
1/19/2010
|
|
|
|
—
|
|
|
|
10,000
|
|
Syndicated revolving credit facility
|
|
|
12/23/2009
|
|
|
|
1/25/2010
|
|
|
|
—
|
|
|
|
50,000
|
|
Prudential senior notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.60% Series E senior notes
|
|
|
6/14/2005
|
|
|
|
6/13/2011
|
|
|
|
50,000
|
|
|
|
—
|
|
6.00% Series F senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2011
|
|
|
|
25,000
|
|
|
|
—
|
|
Principal senior notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.03% Series A senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2011
|
|
|
|
50,000
|
|
|
|
—
|
|
Capital lease obligations
|
|
|
Various
|
|
|
|
Various
|
|
|
|
2,429
|
|
|
|
5,488
|
|
Other
|
|
|
Various
|
|
|
|
Various
|
|
|
|
288
|
|
|
|
1,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
|
|
|
|
|
|
|
|
|
$
|
437,717
|
|
|
$
|
66,660
|
|
31
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance
|
|
|
Maturity
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
Date
|
|
|
Date
|
|
|
2010
|
|
|
2009
|
|
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prudential senior notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.60% Series E senior notes
|
|
|
6/14/2005
|
|
|
|
6/13/2011
|
|
|
$
|
—
|
|
|
$
|
50,000
|
|
6.00% Series F senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2011
|
|
|
|
—
|
|
|
|
25,000
|
|
6.13% Series G senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2013
|
|
|
|
75,000
|
|
|
|
75,000
|
|
5.84% Series H senior notes
|
|
|
10/26/2007
|
|
|
|
10/26/2013
|
|
|
|
17,500
|
|
|
|
17,500
|
|
5.84% Series H senior notes
|
|
|
10/26/2007
|
|
|
|
10/26/2015
|
|
|
|
17,500
|
|
|
|
17,500
|
|
6.28% Series I senior notes
|
|
|
4/29/2008
|
|
|
|
4/29/2013
|
|
|
|
15,000
|
|
|
|
15,000
|
|
6.28% Series I senior notes
|
|
|
4/29/2008
|
|
|
|
4/29/2015
|
|
|
|
85,000
|
|
|
|
85,000
|
|
6.85% Series J senior notes
|
|
|
6/15/2009
|
|
|
|
6/15/2016
|
|
|
|
50,000
|
|
|
|
50,000
|
|
Principal senior notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.03% Series A senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2011
|
|
|
|
—
|
|
|
|
50,000
|
|
6.16% Series B senior notes
|
|
|
8/8/2006
|
|
|
|
8/8/2013
|
|
|
|
25,000
|
|
|
|
25,000
|
|
New York Life senior notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.87% Series A senior notes
|
|
|
10/26/2007
|
|
|
|
10/26/2013
|
|
|
|
17,500
|
|
|
|
17,500
|
|
5.87% Series A senior notes
|
|
|
10/26/2007
|
|
|
|
10/26/2015
|
|
|
|
17,500
|
|
|
|
17,500
|
|
6.35% Series B senior notes
|
|
|
4/29/2008
|
|
|
|
4/29/2015
|
|
|
|
50,000
|
|
|
|
50,000
|
|
Aviva Investors North America:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.46% Series A senior notes
|
|
|
4/27/2009
|
|
|
|
4/27/2013
|
|
|
|
30,000
|
|
|
|
30,000
|
|
Other obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations
|
|
|
Various
|
|
|
|
Various
|
|
|
|
1,628
|
|
|
|
2,094
|
|
Other
|
|
|
Various
|
|
|
|
Various
|
|
|
|
198
|
|
|
|
415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
|
|
|
|
|
|
$
|
401,826
|
|
|
$
|
527,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt
|
|
|
|
|
|
|
|
|
|
$
|
839,543
|
|
|
$
|
594,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest associated with the Company’s outstanding
debt obligations was $4,583 and $4,371 as of December 31,
2010 and 2009, respectively, and included in “Accounts
payable and accrued liabilities” within the accompanying
consolidated balance sheets. Consolidated interest expense
associated with the Company’s outstanding debt obligations
was $33,045, $35,021 and $30,863 for the years ended
December 31, 2010, 2009 and 2008, respectively.
Prudential
Master Shelf Agreement
On June 13, 2003, the Company authorized the issuance of
senior promissory notes (“Prudential Shelf Notes”)
under an uncommitted master shelf agreement with Prudential
Capital Group (“Prudential”) in the aggregate
principal amount of $200,000. On February 1, 2005, the
Company amended the shelf agreement to increase the
authorization of additional senior promissory notes in the
aggregate principal amount by $150,000. On February 28,
2007, the Company amended the shelf agreement to increase the
authorization of additional senior promissory notes in the
aggregate principal amount by $100,000. On August 30, 2010,
the Company amended the Prudential Master Shelf Agreement to
extend the maturity of the agreement through August 30,
2013. Prudential Shelf Notes may be issued and sold until the
earliest of (i) August 30, 2013; (ii) the
thirtieth day after receiving written notice to terminate; or
(iii) the last closing day after which there is no
remaining facility available. The Prudential Shelf Notes’
agreement is uncommitted and interest is payable at a fixed rate
or variable floating rate. Fixed rate Prudential Shelf Notes are
subject to final maturities not to exceed ten years and, in the
case of floating rate Prudential Shelf Notes, not to exceed five
years. The net
32
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
proceeds from the notes were utilized to repurchase Class B
Company stock, to repay certain maturing notes and revolving
credit facilities and to fund acquisitions. Interest on the
notes is payable quarterly.
As of December 31, 2010 and 2009, the Company had long-term
debt outstanding of $335,000 under this agreement. The
Prudential Shelf Notes contain covenants that, among other
things, require the Company to maintain certain leverage and
interest coverage ratios.
Principal
Master Shelf Agreement
On July 10, 2006, the Company authorized the issuance of
senior promissory notes (“Principal Shelf Notes”)
under an uncommitted master shelf agreement with Principal
Global Investors, LLC (“Principal”) in the aggregate
principal amount of $75,000. The net proceeds from the notes
issued were utilized to fund acquisitions. Interest on the notes
is payable quarterly. The Principal Master Shelf Agreement
expired on July 10, 2009. The Company did not extend this
agreement.
As of December 31, 2010 and 2009, $75,000 was outstanding
under this agreement. The Principal Shelf Notes contain
covenants that, among other things, require the Company to
maintain certain leverage and fixed charge ratios.
New York
Life Master Shelf Agreement
On March 16, 2007, the Company authorized the issuance of
senior promissory notes (“New York Life Shelf Notes”)
under an uncommitted master shelf agreement with New York Life
in the aggregate principal amount of $100,000. On March 16,
2010, the Company amended the New York Life Master Shelf
Agreement to increase the authorization of additional senior
promissory notes by $15,000, from $100,000 to $115,000, and to
extend the maturity of the agreement through March 16,
2013. New York Life Shelf Notes may be issued and sold until the
earliest of (i) March 16, 2013; (ii) the
thirtieth day after receiving written notice to terminate; or
(iii) the last closing day after which there is no
remaining facility available. Interest is payable at a fixed
rate or variable floating rate. Fixed rate New York Life Shelf
Notes are subject to final maturities not to exceed ten years
and, in the case of floating rate Shelf Notes, not to exceed
five years. The New York Life Shelf Notes are uncommitted with
fees in the amount equal to 0.125% of the aggregate principal
amount for subsequent issuances. The net proceeds from the notes
issued were utilized to fund acquisitions. Interest on the notes
is payable quarterly.
As of December 31, 2010 and 2009, $85,000 was outstanding
under this agreement. The New York Life Shelf Notes contain
covenants that, among other things, require the Company to
maintain certain leverage and fixed charge ratios.
Aviva
Master Shelf Agreement
On December 10, 2008, the Company entered into a $50,000
uncommitted master shelf agreement with Aviva Investors North
America, Inc. (“Aviva”). Aviva shelf notes may be
issued and sold until the earliest of (i) December 10,
2011; (ii) the thirtieth day after receiving written notice
to terminate; or (iii) the last closing day after which
there is no remaining facility available. The Aviva master shelf
is uncommitted with fees in the amount equal to 0.125% of the
aggregate principal amount for subsequent issuances. The
interest rate will be determined at the time of the borrowing.
On April 27, 2009, the Company issued Series A senior
promissory notes under the uncommitted master shelf agreement
with Aviva in the aggregate principal amount of $30,000 due
April 27, 2013. Interest is payable quarterly at a fixed
rate of 6.46%.
As of December 31, 2010 and 2009, $30,000 were outstanding
under this agreement. The Aviva master shelf agreement contains
certain covenants that, among other things, require the Company
to maintain certain leverage and fixed charge ratios.
33
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
Syndicated
Revolving Credit Facility
On July 2, 2009, the Company entered into a $300,000
syndicated revolving credit facility with Bank of America, N.A.,
JPMorgan Chase, N.A., Morgan Stanley Bank, N.A., and Wells Fargo
Bank, N.A., which matures on July 2, 2012. Interest is
payable at maturity at a rate to be determined at the time of
borrowing. On August 21, 2009, PNC Bank, N.A., Sovereign
Bank, RBS Citizens, N.A., and SunTrust Bank joined the
syndicated revolving credit facility increasing the availability
to $420,000. This facility is committed with a one-time fee of
$4,510, which will be amortized over a three year period.
On September 10, 2010, the Company amended its syndicated
revolving credit facility to increase the capacity by $155,000
to $575,000, to extend the maturity of the syndicated revolving
credit facility to September 10, 2014 and to modify certain
restrictions. The Company paid a one-time fee of $1,781, which
will be amortized over a four-year period, consistent with the
remaining life of the credit facility, reduced the ongoing
unused facility fees from 0.375% to 0.200% and reduced the
borrowing rate from LIBOR plus 2.50% to LIBOR plus 1.75%. As of
December 31, 2010 and 2009, the Company had $310,000 and
$60,000 outstanding under this agreement. As of
December 31, 2010 and 2009, the interest on the outstanding
borrowings under the syndicated revolving credit facility is
payable at a weighted average interest rate of 2.10% and 2.73%,
respectively.
Debt
Maturities
The following table reflects the Company’s debt maturities:
|
|
|
|
|
Year
|
|
Amount
|
|
2011
|
|
$
|
437,717
|
|
2012
|
|
$
|
1,211
|
|
2013
|
|
$
|
180,511
|
|
2014
|
|
$
|
103
|
|
2015
|
|
$
|
170,001
|
|
2016 and thereafter
|
|
$
|
50,000
|
|
|
|
14.
|
Redeemable
Common Stock:
|
Prior to the corporate reorganization on October 6, 2009,
the Company followed
ASC 480-10-S99-1,
Presentation in Financial Statements of Preferred Redeemable
Stock (“ASC
480-10-S99-1”).
ASC 480-10-S99-1
required the Company to record ISO Class A common stock and
vested stock options at full redemption value at each balance
sheet date as the redemption of these securities was not solely
within the control of the Company. Subsequent changes to the
redemption value of the securities was charged first to retained
earnings; once retained earnings was depleted, then to
additional
paid-in-capital,
and if additional
paid-in-capital
was also depleted, then to accumulated deficit. Redemption value
for the ISO Class A stock was determined quarterly on or
about the final day of the quarter for purposes of the KSOP.
Prior to September 30, 2009, the valuation methodology was
based on a variety of qualitative and quantitative factors
including the nature of the business and history of the
enterprise, the economic outlook in general and the condition of
the specific industries in which the Company operates, the
financial condition of the business, the Company’s ability
to generate free cash flow, and goodwill or other intangible
asset value. This determination of the fair market value
employed both a comparable public company analysis, which
examines the valuation multiples of companies deemed comparable,
in whole or in part, to the Company, and a discounted cash flow
analysis that determined a present value of the projected future
cash flows of the business. The Company regularly assessed the
underlying assumptions used in the valuation methodologies. As a
result, the Company had utilized this quarterly fair value for
all its ISO Class A redeemable common stock transactions,
as required by terms of the KSOP and the Option Plan. The fourth
quarter 2008 valuation was finalized on December 31, 2008,
which resulted in a fair value per share of $15.56. The fair
value calculated for the
34
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
second quarter 2009 was $17.78 per share and was used for all
ISO Class A stock transactions for the three months ended
September 30, 2009. At September 30, 2009, the
Company’s fair value per share used was determined based on
the subsequent observable IPO price of $22.00 on October 7,
2009. The use of the IPO price rather than the valuation
methodology described above was based on the short period of
time between September 30, 2009 and the IPO date.
In connection with the corporate reorganization on
October 6, 2009, the Company is no longer obligated to
redeem ISO Class A shares and is therefore no longer
required to record the ISO Class A stock and vested stock
options at redemption value under
ASC 480-10-S99-1.
The redemption value of the ISO Class A redeemable common
stock and vested options at intrinsic value at October 6,
2009 and December 31, 2008 totaled $1,064,896 and $752,912,
which includes $299,983 and $172,408, respectively, of aggregate
intrinsic value of outstanding unexercised vested stock options.
The reversal of the redeemable common stock balance is first
applied against accumulated deficit; once the accumulated
deficit is depleted, then to additional
paid-in-capital
up to the amount equal to the additional
paid-in-capital
of the Company as if
ASC 480-10-S99-1
was never required to be adopted. Any remaining balance is
credited to retained earnings. The reversal of the redeemable
common stock of $1,064,896 on October 6, 2009 resulted in
the elimination of accumulated deficit of $440,584, an increase
of $30 to Class A common stock at par value, an increase of
$624,282 to additional
paid-in-capital,
and a reclassification of the ISO Class A unearned common
stock KSOP shares balance of $1,305 to unearned KSOP
contributions. See Note 16 for further discussion.
During the years ended December 31, 2009 and 2008,
3,032,850 and 25,121,750 of ISO Class A shares were
redeemed by the Company at a weighted average price of $16.18
and $17.28 per share, respectively. Included in ISO Class A
repurchased shares were $805 and $19,734 for shares primarily
utilized to satisfy minimum tax withholdings on options
exercised during the years ended December 31, 2009 and
2008, respectively.
35
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
Additional information regarding the changes in redeemable
common stock prior to the corporate reorganization effective
October 6, 2009 is provided in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
|
|
|
Total
|
|
|
|
ISO Class A Common Stock
|
|
|
Receivable
|
|
|
Redeemable
|
|
|
|
Shares
|
|
|
Redemption
|
|
|
Unearned
|
|
|
Additional
|
|
|
from
|
|
|
Common
|
|
|
|
Issued
|
|
|
Value
|
|
|
KSOP
|
|
|
Paid-in-Capital
|
|
|
Stockholders’
|
|
|
Stock
|
|
|
Balance, January 1, 2008
|
|
|
58,153,300
|
|
|
$
|
1,217,942
|
|
|
$
|
(4,129
|
)
|
|
$
|
—
|
|
|
$
|
(42,625
|
)
|
|
$
|
1,171,188
|
|
Redemption of ISO Class A common stock
|
|
|
(25,121,750
|
)
|
|
|
(434,044
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
62,773
|
|
|
|
(371,271
|
)
|
KSOP shares earned
|
|
|
—
|
|
|
|
—
|
|
|
|
756
|
|
|
|
21,518
|
|
|
|
—
|
|
|
|
22,274
|
|
Stock based compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
9,881
|
|
|
|
—
|
|
|
|
9,881
|
|
Stock options exercised (including tax benefit of $26,099)
|
|
|
4,262,800
|
|
|
|
25,324
|
|
|
|
—
|
|
|
|
26,099
|
|
|
|
(20,148
|
)
|
|
|
31,275
|
|
Other stock issuances
|
|
|
12,600
|
|
|
|
225
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
225
|
|
Decrease in redemption value of ISO Class A common stock
|
|
|
—
|
|
|
|
(56,535
|
)
|
|
|
—
|
|
|
|
(57,498
|
)
|
|
|
—
|
|
|
|
(114,033
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2008
|
|
|
37,306,950
|
|
|
$
|
752,912
|
|
|
$
|
(3,373
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
749,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of ISO Class A common stock
|
|
|
(3,032,850
|
)
|
|
|
(49,066
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(49,066
|
)
|
KSOP shares earned
|
|
|
—
|
|
|
|
—
|
|
|
|
2,068
|
|
|
|
73,272
|
|
|
|
—
|
|
|
|
75,340
|
|
Stock based compensation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8,526
|
|
|
|
—
|
|
|
|
8,526
|
|
Stock options exercised (including tax benefit of $1,723)
|
|
|
485,550
|
|
|
|
4,939
|
|
|
|
—
|
|
|
|
1,723
|
|
|
|
—
|
|
|
|
6,662
|
|
Other stock transactions
|
|
|
9,100
|
|
|
|
162
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
162
|
|
Increase in redemption value of ISO Class A common stock
|
|
|
—
|
|
|
|
355,949
|
|
|
|
—
|
|
|
|
(83,521
|
)
|
|
|
—
|
|
|
|
272,428
|
|
Conversion of redeemable common stock upon corporate
reorganization
|
|
|
(34,768,750
|
)
|
|
|
(1,064,896
|
)
|
|
|
1,305
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1,063,591
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2009
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.
|
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
treasury stock was converted to Verisk Class B common stock
on a
one-for-one
36
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
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 of
Class B-2.
Each share of
Class B-1
common stock shall convert 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 year ended
December 31, 2009. The Company repurchased 483,500 ISO
Class B shares at an average price of $10.34 during the
year ended December 31, 2008.
On October 6, 2009, the Company authorized
80,000,000 shares of preferred stock, par value $0.001 per
shares, in connection with the reorganization. The preferred
shares have preferential rights over the Verisk Class A,
Class B-1
and
Class B-2
common shares with respect to dividends and net distribution
upon liquidation. The Company did not issue any preferred shares
from the reorganization date through December 31, 2010.
Treasury
Stock
As of December 31, 2010, the Company’s treasury stock
consisted of 7,111,202 Class A common stock, 186,102,482
Class B-1
common stock and 178,893,668
Class B-2
common stock. The Company’s
Class B-1
and
Class B-2
treasury stock will convert to Class A common stock
consistent with the
Class B-1
and
Class B-2
common stock.
Share
Repurchase Program
On April 29, 2010, the Company’s board of directors
authorized a $150,000 share repurchase program of the
Company’s common stock (the “Repurchase
Program”). On October 19, 2010, the Company’s
board of directors authorized an additional $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.
During the year ended December 31, 2010,
7,111,202 shares of Verisk Class A common stock were
repurchased by the Company as part of this program at a weighted
average price of $29.88 per share. The Company utilized
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 $2,266 in
“Accounts payable and accrued liabilities” in the
accompanying consolidated balance sheets for those purchases
that have not settled as of December 31, 2010. The Company
had $87,488 available to repurchase shares under the Repurchase
Program as of December 31, 2010.
The Company repurchased 7,583,532 and 374,718 Verisk
Class B-1
and
Class B-2 shares,
respectively, at an average price of $26.3644 during the year
ended December 31, 2010. These repurchases were separately
authorized and did not affect the availability under the
Repurchase Program.
Earnings
Per Share
As disclosed in “Note 1 — Organization”
on October 6, 2009 Verisk became the new parent holding
company for ISO. In connection with the IPO, the stock of ISO
was exchanged for the stock of Verisk on a
one-for-one
basis and Verisk effected a
fifty-for-one
stock split of its Verisk Class A and Class B common
37
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
stock. As a result of the stock split, all share and per share
data throughout this report has been adjusted to reflect a
fifty-for-one
stock split.
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
years ended December 31, 2010, 2009 and 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Numerator used in basic and diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
242,552
|
|
|
$
|
126,614
|
|
|
$
|
158,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares used in basic EPS
|
|
|
177,733,503
|
|
|
|
174,767,795
|
|
|
|
182,885,700
|
|
Effect of dilutive shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
Potential Class A redeemable common stock issuable upon the
exercise of stock options
|
|
|
8,661,459
|
|
|
|
7,397,866
|
|
|
|
7,346,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares and dilutive potential
common shares used in diluted EPS
|
|
|
186,394,962
|
|
|
|
182,165,661
|
|
|
|
190,231,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS of Class A and Class B
|
|
$
|
1.36
|
|
|
$
|
0.72
|
|
|
$
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS of Class A and Class B
|
|
$
|
1.30
|
|
|
$
|
0.70
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The potential shares of common stock that were excluded from
diluted EPS were 2,095,140, 9,054,022 and 5,091,350 for the
years ended December 31, 2010, 2009 and 2008, respectively,
because the effect of including these potential shares was
antidilutive.
Accumulated
Other Comprehensive Loss
The following is a summary of accumulated other comprehensive
loss:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Unrealized gains on investments
|
|
$
|
725
|
|
|
$
|
526
|
|
Unrealized foreign currency losses
|
|
|
(792
|
)
|
|
|
(683
|
)
|
Pension and postretirement unfunded liability adjustment
|
|
|
(55,736
|
)
|
|
|
(53,471
|
)
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss
|
|
$
|
(55,803
|
)
|
|
$
|
(53,628
|
)
|
|
|
|
|
|
|
|
|
|
38
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The before tax and after tax amounts for these categories, and
the related tax benefit/(expense) included in other
comprehensive gain/(loss) are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Benefit/
|
|
|
|
|
For the Year Ended December 31, 2010
|
|
Before Tax
|
|
|
(Expense)
|
|
|
After Tax
|
|
|
Unrealized holding gains on investments arising during the year
|
|
$
|
340
|
|
|
$
|
(141
|
)
|
|
$
|
199
|
|
Unrealized foreign currency loss
|
|
|
(109
|
)
|
|
|
—
|
|
|
|
(109
|
)
|
Pension and postretirement unfunded liability adjustment
|
|
|
(4,135
|
)
|
|
|
1,870
|
|
|
|
(2,265
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive loss
|
|
$
|
(3,904
|
)
|
|
$
|
1,729
|
|
|
$
|
(2,175
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains on investments arising during the year
|
|
$
|
563
|
|
|
$
|
(231
|
)
|
|
$
|
332
|
|
Reclassification adjustment for amounts included in net income
|
|
|
386
|
|
|
|
(161
|
)
|
|
|
225
|
|
Unrealized foreign currency gain
|
|
|
90
|
|
|
|
—
|
|
|
|
90
|
|
Pension and postretirement unfunded liability adjustment
|
|
|
43,050
|
|
|
|
(14,891
|
)
|
|
|
28,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive gain
|
|
$
|
44,089
|
|
|
$
|
(15,283
|
)
|
|
$
|
28,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding losses on investments arising during the year
|
|
$
|
(1,687
|
)
|
|
$
|
666
|
|
|
$
|
(1,021
|
)
|
Reclassification adjustment for amounts included in net income
|
|
|
2,325
|
|
|
|
(923
|
)
|
|
|
1,402
|
|
Unrealized foreign currency loss
|
|
|
(927
|
)
|
|
|
—
|
|
|
|
(927
|
)
|
Pension and postretirement unfunded liability adjustment
|
|
|
(122,714
|
)
|
|
|
49,525
|
|
|
|
(73,189
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive loss
|
|
$
|
(123,003
|
)
|
|
$
|
49,268
|
|
|
$
|
(73,735
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16. Compensation
Plans:
KSOP
The Company has established the KSOP for the benefit of eligible
employees in the U.S. and Puerto Rico. The KSOP includes
both an employee savings component and an employee stock
ownership component. The purpose of the combined plan is to
enable the Company’s employees to participate in a
tax-deferred savings arrangement under Code Sections 401(a)
and 401(k), and to provide employee equity participation in the
Company through the ESOP accounts.
Under the KSOP, eligible employees may make pre-tax and
after-tax cash contributions as a percentage of their
compensation, subject to certain limitations under the
applicable provisions of the Code. The maximum pre-tax
contribution that can be made to the 401(k) account as
determined under the provisions of Code Section 401(g) is
$17, $17 and $16 for 2010, 2009 and 2008, respectively. Certain
eligible participants (age 50 and older) may contribute an
additional $6, $6 and $5 on a pre-tax basis for 2010,
2009 and 2008, respectively. After-tax contributions are
limited to 10% of a participant’s compensation. The Company
provides quarterly matching contributions in Class A common
stock. The quarterly matching contributions are equal to 75% of
the first 6% of the participant’s contribution.
The Company established the ESOP component as a funding vehicle
for the KSOP. This leveraged ESOP acquired
57,190,000 shares of the Company’s Class A common
stock at a cost of approximately $33,170 ($0.58 per share) in
January 1997. The ESOP borrowed $33,170 from an unrelated third
party to finance the purchase of the KSOP shares. The common
shares were pledged as collateral for its debt. The Company made
annual cash contributions to the KSOP equal to the ESOP’s
debt service. As the debt was repaid, shares were released from
collateral and were allocated to active employees in proportion
to their annual salaries in relation to total participant
salaries. The Company accounts for its ESOP in accordance with
ASC 718-40,
Employee Stock Ownership Plans (“ASC
718-40”)
and
ASC 480-10,
Distinguishing Liabilities
39
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
from Equity (“ASC
480-10”).
As shares were committed to be released from collateral, the
Company reported compensation expense at the then-current fair
value of the shares, and the shares became outstanding for EPS
computations.
In 2004, the Company renegotiated the ESOP loan to require
interest only payments for the third and fourth quarters of
2004. In December 2004, the Company repaid the ESOP loan and
issued a new loan agreement between the Company and the KSOP,
thereby extending the allocation of the remaining unreleased
shares as of July 1, 2004 through 2013.
On October 6, 2009, the Company accelerated the release of
2,623,600 shares to the ESOP account. This resulted in a
non-recurring non-cash charge of $57,720 in October 2009, which
will primarily be non-deductible for tax purposes.
Effective with the IPO, the KSOP trustee sold
5,000,000 shares of Verisk Class A common stock, of
which 2,754,600 shares were released-unallocated shares and
2,245,400 were unreleased shares pledged as collateral against
the intercompany ESOP loan. The sale of the released-unallocated
shares resulted in cash proceeds to the KSOP of $58,177. The
sale of the unreleased shares resulted in cash proceeds to the
KSOP of $47,423, all of which is pledged as collateral against
the intercompany ESOP loan. The cash proceeds received by the
KSOP can be used to repurchase shares diversified or distributed
by KSOP participants subsequent to the IPO. All shares
repurchased during this period will be repurchased first from
the cash proceeds from the sale of the released-unallocated
shares; once these proceeds are depleted and replaced with
shares of Verisk Class A common stock, then all further
share diversifications or distributions will be repurchased from
the proceeds received from the sale of the unreleased shares. In
accordance with
ASC 718-40,
the balance of the Class A common stock unearned KSOP
shares was reclassified from redeemable common stock to
“Unearned KSOP contributions”, a contra-equity account
within the accompanying consolidated balance sheets. As the
intercompany ESOP loan is repaid, a percentage of the ESOP loan
collateral will be released and allocated to active participants
in proportion to their annual salaries in relation to total
participant salaries. As of December 31, 2010, the
intercompany ESOP loan collateral consisted of cash equivalents
totaling $669 and 1,242,481 shares of Verisk Class A
common stock valued at $42,344. As of December 31, 2010,
the Company had 20,237,069 and 47,355 allocated and
released-unallocated ESOP shares, respectively.
In 2005, the Company established the ISO Profit Sharing Plan
(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 Profit Sharing Plan is
a component of the KSOP. Eligible employees will participate in
the Profit Sharing Plan if they complete 1,000 hours of
service each plan year and are employed on December 31 of that
year. The Company will make an annual contribution to the Profit
Sharing Plan based on the Company’s performance.
Participants vest once they have completed four years and
1,000 hours of service. For all periods presented, the
profit sharing contribution was funded using Class A common
stock.
Prior to the IPO, the fair value of the Class A shares was
determined quarterly as determined for purposes of the KSOP. At
December 31, 2010 and 2009, the fair value was $34.08 and
$30.28 per share, respectively. KSOP compensation expense for
2010, 2009 and 2008 was approximately $11,573, $76,065 and
$22,274, respectively.
Stock
Option Plan
All of the Company’s outstanding stock options 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 years ended December 31,
2010, 2009 and 2008 was $35,482, $7,709 and $892, respectively.
On April 1, 2010 and June 1, 2010, the Company granted
2,011,390 and 5,000, respectively, of nonqualified stock options
40
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
to key employees with an exercise price equal to the closing
price of the Company’s Class A common stock on
March 31, 2010 and May 28, 2010, with a ten-year
contractual term and a service vesting period of four years. On
July 1, 2010, the Company granted 31,906 nonqualified stock
options that were immediately vested, 138,120 nonqualified stock
options with a one-year service vesting period and
4,554 shares of Class A common stock, to the directors
of the Company. The stock options have an exercise price equal
to the closing price of the Company’s Class A common
stock on the grant date and a ten-year contractual term. As of
December 31, 2010, there are 8,683,159 shares of
Class A common stock reserved and available for future
issuance.
The fair value of the stock options granted during the years
ended December 31, 2010, 2009 and 2008 were estimated on
the date of grant using a Black-Scholes option valuation model
that uses the weighted-average assumptions noted in the
following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2009
|
|
2008
|
|
Option pricing model
|
|
|
Black-Scholes
|
|
|
|
Black-Scholes
|
|
|
|
Black-Scholes
|
|
Expected volatility
|
|
|
31.08
|
%
|
|
|
31.81
|
%
|
|
|
28.02
|
%
|
Risk-free interest rate
|
|
|
2.39
|
%
|
|
|
2.16
|
%
|
|
|
2.58
|
%
|
Expected term in years
|
|
|
4.8
|
|
|
|
5.5
|
|
|
|
5.0
|
|
Dividend yield
|
|
|
0.00
|
%
|
|
|
0.51
|
%
|
|
|
1.81
|
%
|
Weighted average grant date fair value per stock option
|
|
$
|
8.73
|
|
|
$
|
5.96
|
|
|
$
|
4.13
|
|
The expected term for a majority of the awards granted was
estimated based on studies of historical experience and
projected exercise behavior. However, for certain awards
granted, for which no historical exercise pattern exist, 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 Company’s peers,
calculated using historical daily closing prices over the most
recent period that commensurates with the expected term of the
stock option award. The expected dividend yield was based on the
Company’s expected annual dividend rate on the date of
grant.
Exercise prices for options outstanding and exercisable at
December 31, 2010 ranged from $1.84 to $30.25 as outlined
in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
Weighted
|
|
|
Average
|
|
Stock
|
|
Weighted
|
|
Average
|
|
Stock
|
|
Average
|
Range of
|
|
Remaining
|
|
Options
|
|
Average
|
|
Remaining
|
|
Options
|
|
Exercise
|
Exercise Prices
|
|
Contractual Life
|
|
Outstanding
|
|
Exercise Price
|
|
Contractual Life
|
|
Exercisable
|
|
Price
|
|
$
|
1.84 to $2.20
|
|
|
|
0.9
|
|
|
|
88,750
|
|
|
$
|
2.16
|
|
|
|
0.9
|
|
|
|
88,750
|
|
|
$
|
2.16
|
|
$
|
2.21 to $2.96
|
|
|
|
2.1
|
|
|
|
1,694,100
|
|
|
$
|
2.83
|
|
|
|
2.1
|
|
|
|
1,694,100
|
|
|
$
|
2.83
|
|
$
|
2.97 to $4.62
|
|
|
|
2.4
|
|
|
|
3,810,100
|
|
|
$
|
3.66
|
|
|
|
2.4
|
|
|
|
3,810,100
|
|
|
$
|
3.66
|
|
$
|
4.63 to $8.90
|
|
|
|
4.3
|
|
|
|
3,985,804
|
|
|
$
|
8.29
|
|
|
|
4.3
|
|
|
|
3,985,804
|
|
|
$
|
8.29
|
|
$
|
8.91 to $13.62
|
|
|
|
5.3
|
|
|
|
1,320,600
|
|
|
$
|
11.83
|
|
|
|
5.3
|
|
|
|
1,320,600
|
|
|
$
|
11.83
|
|
$
|
13.63 to $15.10
|
|
|
|
6.2
|
|
|
|
1,493,475
|
|
|
$
|
15.10
|
|
|
|
6.2
|
|
|
|
1,005,100
|
|
|
$
|
15.10
|
|
$
|
15.11 to $17.78
|
|
|
|
7.8
|
|
|
|
5,522,370
|
|
|
$
|
16.64
|
|
|
|
7.6
|
|
|
|
1,909,305
|
|
|
$
|
16.91
|
|
$
|
17.79 to $22.00
|
|
|
|
8.8
|
|
|
|
3,015,612
|
|
|
$
|
21.69
|
|
|
|
8.6
|
|
|
|
974,782
|
|
|
$
|
21.11
|
|
$
|
22.01 to $30.25
|
|
|
|
9.5
|
|
|
|
2,127,046
|
|
|
$
|
28.36
|
|
|
|
9.5
|
|
|
|
31,906
|
|
|
$
|
30.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,057,857
|
|
|
|
|
|
|
|
|
|
|
|
14,820,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
A summary of options outstanding under the Incentive Plan and
the Option Plan as of December 31, 2010 and changes during
the three years then ended are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
Aggregate
|
|
|
Number
|
|
Average
|
|
Intrinsic
|
|
|
of Options
|
|
Exercise Price
|
|
Value
|
|
Outstanding at January 1, 2008
|
|
|
24,837,650
|
|
|
$
|
6.41
|
|
|
$
|
269,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
3,147,350
|
|
|
$
|
17.30
|
|
|
|
|
|
Exercised
|
|
|
(4,262,800
|
)
|
|
$
|
5.94
|
|
|
$
|
48,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled or expired
|
|
|
(564,950
|
)
|
|
$
|
14.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2008
|
|
|
23,157,250
|
|
|
$
|
7.79
|
|
|
$
|
179,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
6,451,521
|
|
|
$
|
18.80
|
|
|
|
|
|
Exercised
|
|
|
(2,583,250
|
)
|
|
$
|
3.89
|
|
|
$
|
44,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled or expired
|
|
|
(264,300
|
)
|
|
$
|
15.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2009
|
|
|
26,761,221
|
|
|
$
|
10.74
|
|
|
$
|
522,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
2,186,416
|
|
|
$
|
28.36
|
|
|
|
|
|
Exercised
|
|
|
(5,579,135
|
)
|
|
$
|
6.36
|
|
|
$
|
154,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled or expired
|
|
|
(310,645
|
)
|
|
$
|
19.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010
|
|
|
23,057,857
|
|
|
$
|
13.35
|
|
|
$
|
478,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at December 31, 2010
|
|
|
14,820,447
|
|
|
$
|
9.22
|
|
|
$
|
368,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at December 31, 2009
|
|
|
16,890,225
|
|
|
$
|
6.64
|
|
|
$
|
399,281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A summary of the status of the Company’s nonvested options
as of December 31, 2010, 2009 and 2008 and changes during
the three years then ended are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
Average
|
|
|
Number
|
|
Grant-Date
|
|
|
of Options
|
|
Fair Value
|
|
Nonvested balance at January 1, 2008
|
|
|
8,362,500
|
|
|
$
|
2.86
|
|
Granted
|
|
|
3,147,350
|
|
|
$
|
4.13
|
|
Vested
|
|
|
(4,237,350
|
)
|
|
$
|
2.48
|
|
Cancelled or expired
|
|
|
(564,950
|
)
|
|
$
|
3.70
|
|
|
|
|
|
|
|
|
|
|
Nonvested balance at December 31, 2008
|
|
|
6,707,550
|
|
|
$
|
4.41
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
6,451,521
|
|
|
$
|
5.96
|
|
Vested
|
|
|
(3,023,775
|
)
|
|
$
|
3.28
|
|
Cancelled or expired
|
|
|
(264,300
|
)
|
|
$
|
4.06
|
|
|
|
|
|
|
|
|
|
|
Nonvested balance at December 31, 2009
|
|
|
9,870,996
|
|
|
$
|
5.27
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
2,186,416
|
|
|
$
|
8.73
|
|
Vested
|
|
|
(3,509,357
|
)
|
|
$
|
5.04
|
|
Cancelled or expired
|
|
|
(310,645
|
)
|
|
$
|
5.84
|
|
|
|
|
|
|
|
|
|
|
Nonvested balance at December 31, 2010
|
|
|
8,237,410
|
|
|
$
|
6.27
|
|
|
|
|
|
|
|
|
|
|
42
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
Intrinsic value for stock options is calculated based on the
exercise price of the underlying awards and the quoted price of
Verisk’s common stock as of the reporting date. The
aggregate intrinsic value of stock options outstanding and
exercisable at December 31, 2010 was $478,014 and $368,466,
respectively. In accordance with ASC 718, 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 year ended December 31, 2010, certain employees
exercised stock options and covered the statutory minimum tax
withholdings of $15,051 through a net settlement of
503,043 shares. The payment of taxes related to these
exercises were recorded as a reduction to additional-paid-in
capital. This transaction is reflected within “Net share
settlement of taxes upon exercise of stock options” within
cash flows from financing activities in the accompanying
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. Stock-based compensation
expense for 2010, 2009 and 2008 was $21,298, $12,744 and $9,881,
respectively.
As of December 31, 2010, there was $39,920 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 3.0 years. As of
December 31, 2010, there were 8,237,410 nonvested stock
options, of which 7,094,840 are expected to vest. The total
grant date fair value of options vested during the years ended
December 31, 2010, 2009 and 2008 was $17,677, $9,918 and
$11,803, respectively.
|
|
17.
|
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 non-qualified supplemental cash balance
plan (“SERP”) for certain employees. The SERP is
funded from the general assets of the Company.
The Pension Plan’s funding policy is to contribute annually
at an amount between the minimum funding requirements set forth
in the Employee Retirement Income Security Act of 1974 and the
maximum amount that can be deducted for federal income tax
purposes. The Company contributed $313, $292 and $542 to
the SERP in 2010, 2009 and 2008, respectively, and expects to
contribute $533 in 2011. The minimum required funding for the
Pension Plan for the years ended December 31, 2010, 2009
and 2008 was $20,444, $5,471 and $5,029, respectively. The
Company expects to contribute $25,312 to the Pension Plan in
2011.
The expected return on the plan assets for 2010 and 2009 is
8.25%, which is determined by taking into consideration the
Company’s analysis of its actual historical investment
returns to a broader long-term
43
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
forecast adjusted based on the its target investment allocation,
and the current economic environment. The Company’s
investment guidelines target investment allocation of 60% equity
securities and 40% debt securities. The Pension Plan assets
consist primarily of investments in various fixed income and
equity funds. Investment guidelines are established with each
investment manager. These guidelines provide the parameters
within which the investment managers agree to operate, including
criteria that determine eligible and ineligible securities,
diversification requirements and credit quality standards, where
applicable. Investment managers are prohibited from entering
into any speculative hedging transactions. The investment
objective is to achieve a maximum total return with strong
emphasis on preservation of capital in real terms. The domestic
equity portion of the total portfolio should range between 40%
and 60%. The international equity portion of the total portfolio
should range between 10% and 20%. The fixed income portion of
the total portfolio should range between 20% and 40%. The asset
allocation at December 31, 2010 and 2009, and target
allocation for 2011 by asset category are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target
|
|
|
Percentage of Plan Assets
|
|
Asset Category
|
|
Allocation
|
|
|
2010
|
|
|
2009
|
|
|
Equity securities
|
|
|
60
|
%
|
|
|
56
|
%
|
|
|
58
|
%
|
Debt securities
|
|
|
40
|
%
|
|
|
42
|
%
|
|
|
39
|
%
|
Other
|
|
|
0
|
%
|
|
|
2
|
%
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company has used the target investment allocation to derive
the expected return as the Company believes this allocation will
be retained on an ongoing basis that will commensurate with the
projected cash flows of the plan. The expected return for each
investment category within the target investment allocation is
developed using average historical rates of return for each
targeted investment category, considering the projected cash
flow of the pension plan. The difference between this expected
return and the actual return on plan assets is generally
deferred and recognized over subsequent periods through future
net periodic benefit costs. The Company believes that the use of
the average historical rates of returns is consistent with the
timing and amounts of expected contributions to the plans and
benefit payments to plan participants. The Company believes that
these considerations provide the basis for reasonable
assumptions with respect to the expected long-term rate of
return on plan assets.
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. The Company expects to
contribute $4,227 to the Postretirement Plan in 2011.
44
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The following tables set forth the changes in the benefit
obligations and the plan assets, the unfunded status of the
Pension Plan and Postretirement Plan, and the amounts recognized
in the Company’s consolidated balance sheets at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Plan
|
|
|
Postretirement Plan
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
Change in benefit obligation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of year
|
|
$
|
378,189
|
|
|
$
|
366,921
|
|
|
$
|
29,911
|
|
|
$
|
28,640
|
|
Service cost
|
|
|
6,412
|
|
|
|
7,375
|
|
|
|
—
|
|
|
|
—
|
|
Interest cost
|
|
|
21,364
|
|
|
|
21,196
|
|
|
|
1,211
|
|
|
|
1,728
|
|
Actuarial loss
|
|
|
26,039
|
|
|
|
7,407
|
|
|
|
689
|
|
|
|
3,534
|
|
Plan participants’ contributions
|
|
|
—
|
|
|
|
—
|
|
|
|
2,676
|
|
|
|
2,732
|
|
Benefits paid
|
|
|
(22,534
|
)
|
|
|
(24,710
|
)
|
|
|
(7,685
|
)
|
|
|
(7,532
|
)
|
Federal subsidy on benefits paid
|
|
|
—
|
|
|
|
—
|
|
|
|
425
|
|
|
|
809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at end of year
|
|
$
|
409,470
|
|
|
$
|
378,189
|
|
|
$
|
27,227
|
|
|
$
|
29,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated benefit obligation at end of year
|
|
$
|
398,936
|
|
|
$
|
368,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average assumptions as of December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
used to determine benefit obligation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
5.49
|
%
|
|
|
5.74
|
%
|
|
|
4.00
|
%
|
|
|
4.50
|
%
|
Rate of compensation increase
|
|
|
4.00
|
%
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
Change in plan assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year
|
|
$
|
275,662
|
|
|
$
|
232,452
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Actual return on plan assets, net of expenses
|
|
|
39,538
|
|
|
|
62,157
|
|
|
|
—
|
|
|
|
—
|
|
Employer contributions
|
|
|
20,757
|
|
|
|
5,763
|
|
|
|
4,584
|
|
|
|
3,991
|
|
Plan participants’ contributions
|
|
|
—
|
|
|
|
—
|
|
|
|
2,676
|
|
|
|
2,732
|
|
Benefits paid
|
|
|
(22,534
|
)
|
|
|
(24,710
|
)
|
|
|
(7,685
|
)
|
|
|
(7,532
|
)
|
Subsidies received
|
|
|
—
|
|
|
|
—
|
|
|
|
425
|
|
|
|
809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at end of year
|
|
$
|
313,423
|
|
|
$
|
275,662
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded status at end of year
|
|
$
|
96,047
|
|
|
$
|
102,527
|
|
|
$
|
27,227
|
|
|
$
|
29,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The pre-tax components affecting accumulated other comprehensive
losses as of December 31, 2010 and 2009 are summarized
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Plan
|
|
|
Postretirement Plan
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
|
Transition obligation
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
499
|
|
Prior service benefit
|
|
|
(1,714
|
)
|
|
|
(2,515
|
)
|
|
|
(1,586
|
)
|
|
|
—
|
|
Actuarial losses
|
|
|
90,465
|
|
|
|
87,381
|
|
|
|
10,696
|
|
|
|
8,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive losses, pretax
|
|
$
|
88,751
|
|
|
$
|
84,866
|
|
|
$
|
9,110
|
|
|
$
|
8,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The components of net periodic benefit cost and the amounts
recognized in other comprehensive loss/(income) are summarized
below for the years ended December 31, 2010, 2009 and 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Plan
|
|
|
Postretirement Plan
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Service cost
|
|
$
|
6,412
|
|
|
$
|
7,375
|
|
|
$
|
7,789
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest cost
|
|
|
21,364
|
|
|
|
21,196
|
|
|
|
21,698
|
|
|
|
1,211
|
|
|
|
1,729
|
|
|
|
1,689
|
|
Amortization of transition obligation
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
166
|
|
|
|
166
|
|
Recognized net actuarial loss
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
417
|
|
|
|
241
|
|
Expected return on plan assets
|
|
|
(22,648
|
)
|
|
|
(18,327
|
)
|
|
|
(27,441
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amortization of prior service cost
|
|
|
(801
|
)
|
|
|
(801
|
)
|
|
|
(801
|
)
|
|
|
(146
|
)
|
|
|
—
|
|
|
|
—
|
|
Amortization of net actuarial loss
|
|
|
6,067
|
|
|
|
10,380
|
|
|
|
499
|
|
|
|
584
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net periodic benefit cost
|
|
$
|
10,394
|
|
|
$
|
19,823
|
|
|
$
|
1,744
|
|
|
$
|
1,649
|
|
|
$
|
2,312
|
|
|
$
|
2,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transition obligation
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(166
|
)
|
|
$
|
(166
|
)
|
Amortization of actuarial gains
|
|
|
(496
|
)
|
|
|
(501
|
)
|
|
|
(499
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Amortization of prior service benefit
|
|
|
801
|
|
|
|
801
|
|
|
|
801
|
|
|
|
146
|
|
|
|
—
|
|
|
|
—
|
|
Net loss recognized
|
|
|
(5,571
|
)
|
|
|
(9,879
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Actuarial loss/(gain)
|
|
|
9,151
|
|
|
|
(36,422
|
)
|
|
|
120,167
|
|
|
|
104
|
|
|
|
3,117
|
|
|
|
2,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recognized in other comprehensive loss/(income)
|
|
|
3,885
|
|
|
|
(46,001
|
)
|
|
|
120,469
|
|
|
|
250
|
|
|
|
2,951
|
|
|
|
2,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recognized in net periodic cost and other comprehensive
loss/(income)
|
|
$
|
14,279
|
|
|
$
|
(26,178
|
)
|
|
$
|
122,213
|
|
|
$
|
1,899
|
|
|
$
|
5,263
|
|
|
$
|
4,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The estimated amounts in accumulated other comprehensive losses
that is expected to be recognized as components of net periodic
benefit cost during 2011 are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
|
Postretirement
|
|
|
|
|
|
|
Plan
|
|
|
Plan
|
|
|
Total
|
|
|
Transaction obligation
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Prior service benefit
|
|
|
(801
|
)
|
|
|
(146
|
)
|
|
|
(947
|
)
|
Actuarial losses
|
|
|
5,639
|
|
|
|
654
|
|
|
|
6,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,838
|
|
|
$
|
508
|
|
|
$
|
5,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The weighted-average assumptions as of January 1, 2010,
2009 and 2008 used to determine net periodic benefit cost and
the amount recognized in the accompanying consolidated balance
sheets are provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension Plan
|
|
|
Postretirement Plan
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Weighted-average assumptions as of January 1, used to
determine net benefit cost:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate
|
|
|
5.74
|
%
|
|
|
6.00
|
%
|
|
|
6.25
|
%
|
|
|
4.50
|
%
|
|
|
6.00
|
%
|
|
|
5.75
|
%
|
Expected return on plan assets
|
|
|
8.25
|
%
|
|
|
8.25
|
%
|
|
|
8.25
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Rate of compensation increase
|
|
|
4.00
|
%
|
|
|
4.00
|
%
|
|
|
4.25
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
|
|
N/A
|
|
Amounts recognized in the consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
balance sheets consist of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and postretirement benefits, current
|
|
$
|
519
|
|
|
$
|
481
|
|
|
$
|
555
|
|
|
$
|
4,144
|
|
|
$
|
4,803
|
|
|
$
|
4,842
|
|
Pension and postretirement benefits, noncurrent
|
|
|
95,528
|
|
|
|
102,046
|
|
|
|
133,914
|
|
|
|
23,083
|
|
|
|
25,108
|
|
|
|
23,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pension and postretirement benefits
|
|
$
|
96,047
|
|
|
$
|
102,527
|
|
|
$
|
134,469
|
|
|
$
|
27,227
|
|
|
$
|
29,911
|
|
|
$
|
28,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table presents the estimated future benefit
payments for the respective plans. The future benefit payments
for the postretirement plan are net of the federal Medicare
subsidy.
|
|
|
|
|
|
|
|
|
|
|
Pension
|
|
Postretirement
|
|
|
Plan
|
|
Plan
|
|
2011
|
|
$
|
26,204
|
|
|
$
|
4,227
|
|
2012
|
|
$
|
27,182
|
|
|
$
|
3,911
|
|
2013
|
|
$
|
28,030
|
|
|
$
|
3,576
|
|
2014
|
|
$
|
31,778
|
|
|
$
|
3,251
|
|
2015
|
|
$
|
30,104
|
|
|
$
|
2,875
|
|
2016-2020
|
|
$
|
168,295
|
|
|
$
|
9,901
|
|
The healthcare cost trend rate for 2010 was 9.0% gradually
decreasing to 5.0% in 2018. Assumed healthcare cost trend rates
have a significant effect on the amounts reported for the
healthcare plan. A 1% change in assumed healthcare cost trend
rates would have the following effects:
|
|
|
|
|
|
|
|
|
|
|
1%
|
|
1%
|
|
|
Increase
|
|
Decrease
|
|
Effect of total service and interest cost components of net
periodic postretirement healthcare benefit cost
|
|
$
|
9
|
|
|
$
|
(11
|
)
|
Effect on the healthcare component of the accumulated
postretirement benefit obligation
|
|
$
|
209
|
|
|
$
|
(245
|
)
|
The expected subsidy from the Medicare Prescription Drug,
Improvement and Modernization Act of 2003 reduced the
Company’s accumulated postretirement benefit obligation by
approximately $7,514 and $8,394 as of December 31, 2010 and
2009, and the net periodic benefit cost by approximately $474,
$613 and $1,315 in fiscal 2010, 2009 and 2008, respectively.
47
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
The following table summarizes the fair value measurements by
level of the Pension Plan assets at December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices
|
|
|
|
|
|
|
|
|
|
|
|
|
in Active Markets
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
for Identical
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Total
|
|
|
Assets (Level 1)
|
|
|
Inputs (Level 2)
|
|
|
Inputs (Level 3)
|
|
|
December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed equity accounts(1)
|
|
$
|
64,364
|
|
|
$
|
64,364
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Equity — pooled separate account(2)
|
|
|
108,775
|
|
|
|
—
|
|
|
|
108,775
|
|
|
|
—
|
|
Equity — partnerships(3)
|
|
|
1,121
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,121
|
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income manager — pooled separate account(2)
|
|
|
133,315
|
|
|
|
—
|
|
|
|
133,315
|
|
|
|
—
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash — pooled separate account(2)
|
|
|
5,848
|
|
|
|
—
|
|
|
|
5,848
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
313,423
|
|
|
$
|
64,364
|
|
|
$
|
247,938
|
|
|
$
|
1,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Managed equity accounts(1)
|
|
$
|
123,871
|
|
|
$
|
123,871
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Equity — pooled separate account(2)
|
|
|
31,304
|
|
|
|
—
|
|
|
|
31,304
|
|
|
|
—
|
|
Equity — partnerships(3)
|
|
|
4,939
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,939
|
|
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income manager — managed account(2)
|
|
|
76,900
|
|
|
|
—
|
|
|
|
76,900
|
|
|
|
—
|
|
Fixed income manager — pooled separate account(2)
|
|
|
30,728
|
|
|
|
—
|
|
|
|
30,728
|
|
|
|
—
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash — pooled separate account(2)
|
|
|
7,920
|
|
|
|
—
|
|
|
|
7,920
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
275,662
|
|
|
$
|
123,871
|
|
|
$
|
146,852
|
|
|
$
|
4,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Valued at the closing price of shares for domestic stocks within
the managed equity accounts, and valued at the net asset value
(“NAV”) of shares for mutual funds at either the
closing price reported in the active market or based on yields
currently available on comparable securities of issuers with
similar credit ratings for corporate bonds held by the Plan in
these managed accounts. |
|
(2) |
|
The pooled separate accounts invest in domestic and foreign
stocks, bonds and mutual funds. The fair values of these stocks,
bonds and mutual funds are publicly quoted and are used in
determining the NAV of the pooled separate account, which is not
publicly quoted. Within managed equity accounts, when quoted
prices are not available for identical or similar bonds, the
bond is valued under a discounted cash flows approach that
maximizes observable inputs, such as current yields of similar
instruments, but includes adjustments for certain risks that may
not be observable, such as credit and liquidity risks. |
|
(3) |
|
Investments for which readily determinable prices do not exist
are valued by the General Partner using either the market or
income approach. In establishing the estimated fair value of
investments, including those without readily determinable
values, the General Partner assumes a reasonable period of time
for liquidation of the investment, and takes into consideration
the financial condition and operating results of |
48
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
|
|
|
the underlying portfolio company, nature of investment,
restrictions on marketability, holding period, market
conditions, foreign currency exposures, and other factors the
General Partner deems appropriate. |
The following table sets forth a summary of changes in the fair
value of the Pension Plan’s Level 3 assets for the
years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
Equity-partnerships
|
|
|
|
2010
|
|
|
2009
|
|
|
Beginning balance
|
|
$
|
4,939
|
|
|
$
|
2,146
|
|
Actual return on plan assets:
|
|
|
|
|
|
|
|
|
Investment loss, net
|
|
|
—
|
|
|
|
(31
|
)
|
Realized and unrealized (loss)/gain, net
|
|
|
(133
|
)
|
|
|
3,123
|
|
Fees
|
|
|
—
|
|
|
|
(366
|
)
|
Purchase, sales, issuances, and settlements, net
|
|
|
(3,685
|
)
|
|
|
67
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
1,121
|
|
|
$
|
4,939
|
|
|
|
|
|
|
|
|
|
|
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 Company’s 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 Company’s
business operations based on service offerings, the Company is
organized into the following two operating segments, which are
also the Company’s 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
Company’s 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: ‘loss prediction,’
‘fraud identification and detection’ and ‘loss
quantification.’ The Company’s combination of
algorithms and analytic methods incorporates its proprietary
data to generate solutions in each of these three categories. In
most cases, the Company’s 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
49
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
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 segment’s 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 Company’s consolidated revenue for
any of the years ended December 31, 2010, 2009 or 2008. No
individual country outside of the U.S. accounted for 1% or
more of total consolidated long-term assets as of
December 31, 2010 or 2009.
The following tables provide the Company’s revenue and
operating income performance by reportable segment for the year
ended December 31, 2010, 2009 and 2008, as well as a
reconciliation to income before income taxes for all periods
presented in the accompanying consolidated statements of
operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
December 31, 2009
|
|
|
December 31, 2008
|
|
|
|
Risk
|
|
|
Decision
|
|
|
|
|
|
Risk
|
|
|
Decision
|
|
|
|
|
|
Risk
|
|
|
Decision
|
|
|
|
|
|
|
Assessment
|
|
|
Analytics
|
|
|
Total
|
|
|
Assessment
|
|
|
Analytics
|
|
|
Total
|
|
|
Assessment
|
|
|
Analytics
|
|
|
Total
|
|
|
Revenues
|
|
$
|
542,138
|
|
|
$
|
596,205
|
|
|
$
|
1,138,343
|
|
|
$
|
523,976
|
|
|
$
|
503,128
|
|
|
$
|
1,027,104
|
|
|
$
|
504,391
|
|
|
$
|
389,159
|
|
|
$
|
893,550
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of items shown separately below)
|
|
|
194,731
|
|
|
|
268,742
|
|
|
|
463,473
|
|
|
|
230,494
|
|
|
|
260,800
|
|
|
|
491,294
|
|
|
|
199,872
|
|
|
|
187,025
|
|
|
|
386,897
|
|
Selling, general and administrative
|
|
|
78,990
|
|
|
|
87,384
|
|
|
|
166,374
|
|
|
|
82,554
|
|
|
|
80,050
|
|
|
|
162,604
|
|
|
|
81,813
|
|
|
|
49,426
|
|
|
|
131,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA
|
|
|
268,417
|
|
|
|
240,079
|
|
|
|
508,496
|
|
|
|
210,928
|
|
|
|
162,278
|
|
|
|
373,206
|
|
|
|
222,706
|
|
|
|
152,708
|
|
|
|
375,414
|
|
Depreciation and amortization of fixed assets
|
|
|
16,772
|
|
|
|
23,956
|
|
|
|
40,728
|
|
|
|
18,690
|
|
|
|
19,888
|
|
|
|
38,578
|
|
|
|
19,447
|
|
|
|
15,870
|
|
|
|
35,317
|
|
Amortization of intangible assets
|
|
|
145
|
|
|
|
27,253
|
|
|
|
27,398
|
|
|
|
503
|
|
|
|
32,118
|
|
|
|
32,621
|
|
|
|
806
|
|
|
|
28,749
|
|
|
|
29,555
|
|
Acquisition related liabilities adjustment
|
|
|
—
|
|
|
|
(544
|
)
|
|
|
(544
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
251,500
|
|
|
|
189,414
|
|
|
|
440,914
|
|
|
|
191,735
|
|
|
|
110,272
|
|
|
|
302,007
|
|
|
|
202,453
|
|
|
|
108,089
|
|
|
|
310,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income
|
|
|
|
|
|
|
|
|
|
|
305
|
|
|
|
|
|
|
|
|
|
|
|
195
|
|
|
|
|
|
|
|
|
|
|
|
2,184
|
|
Realized gains/(losses) on securities, net
|
|
|
|
|
|
|
|
|
|
|
95
|
|
|
|
|
|
|
|
|
|
|
|
(2,332
|
)
|
|
|
|
|
|
|
|
|
|
|
(2,511
|
)
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
(34,664
|
)
|
|
|
|
|
|
|
|
|
|
|
(35,265
|
)
|
|
|
|
|
|
|
|
|
|
|
(31,316
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income before income taxes
|
|
|
|
|
|
|
|
|
|
$
|
406,650
|
|
|
|
|
|
|
|
|
|
|
$
|
264,605
|
|
|
|
|
|
|
|
|
|
|
$
|
278,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, including non-cash purchases of fixed
assets and capital lease obligations
|
|
$
|
8,323
|
|
|
$
|
32,622
|
|
|
$
|
40,945
|
|
|
$
|
8,373
|
|
|
$
|
35,368
|
|
|
$
|
43,741
|
|
|
$
|
12,598
|
|
|
$
|
20,664
|
|
|
$
|
33,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
Operating segment revenue by type of service is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Risk Assessment
|
|
|
|
|
|
|
|
|
|
|
|
|
Industry-standard insurance programs
|
|
$
|
353,501
|
|
|
$
|
341,079
|
|
|
$
|
329,858
|
|
Property-specific rating and underwriting information
|
|
|
137,071
|
|
|
|
132,027
|
|
|
|
125,835
|
|
Statistical agency and data services
|
|
|
29,357
|
|
|
|
28,619
|
|
|
|
27,451
|
|
Actuarial services
|
|
|
22,209
|
|
|
|
22,251
|
|
|
|
21,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk Assessment
|
|
|
542,138
|
|
|
|
523,976
|
|
|
|
504,391
|
|
Decision Analytics
|
|
|
|
|
|
|
|
|
|
|
|
|
Fraud identification and detection solutions
|
|
|
320,781
|
|
|
|
273,103
|
|
|
|
213,994
|
|
Loss prediction solutions
|
|
|
158,406
|
|
|
|
137,328
|
|
|
|
95,128
|
|
Loss quantification solutions
|
|
|
117,018
|
|
|
|
92,697
|
|
|
|
80,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Decision Analytics
|
|
|
596,205
|
|
|
|
503,128
|
|
|
|
389,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated revenues
|
|
$
|
1,138,343
|
|
|
$
|
1,027,104
|
|
|
$
|
893,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
December 31, 2010, 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 December 31, 2009. At December 31,
2010, there were four Class A stockholders owning more than
5% of the outstanding Class A shares. The Company’s
related parties had accounts receivable, net of $515 and $1,353
and fees received in advance of $1,231 and $439 as of
December 31, 2010 and 2009, respectively. In addition, the
Company had revenues from related parties for the years ended
December 31, 2010, 2009 and 2008 of $49,788, $60,192 and
$90,227, respectively.
The Company incurred expenses associated with the payment of
insurance coverage premiums to certain of the related parties
aggregating $41, $138 and $992 for the years ended
December 31, 2010, 2009 and 2008, respectively. These costs
are included in “Cost of revenues” and “Selling,
general and administrative” expenses in the accompanying
consolidated statements of operations.
51
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
|
|
20.
|
Commitments
and Contingencies:
|
The Company’s operations are conducted on leased premises.
Approximate minimum rentals under long-term noncancelable leases
for all leased premises, computer equipment and automobiles are
as follows:
|
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
Capital
|
|
Years Ending
|
|
Leases
|
|
|
Leases
|
|
|
2011
|
|
$
|
26,226
|
|
|
$
|
2,511
|
|
2012
|
|
|
24,827
|
|
|
|
1,030
|
|
2013
|
|
|
24,632
|
|
|
|
517
|
|
2014
|
|
|
22,268
|
|
|
|
103
|
|
2015
|
|
|
19,512
|
|
|
|
1
|
|
2016-2020
|
|
|
84,159
|
|
|
|
—
|
|
2021-2025
|
|
|
5,385
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net minimum lease payments
|
|
$
|
207,009
|
|
|
$
|
4,162
|
|
|
|
|
|
|
|
|
|
|
Less amount representing interest
|
|
|
|
|
|
|
105
|
|
|
|
|
|
|
|
|
|
|
Present value of net minimum lease capital payments
|
|
|
|
|
|
$
|
4,057
|
|
|
|
|
|
|
|
|
|
|
Most of the leases require payment of property taxes and
utilities and, in certain cases, contain renewal options.
Operating leases consist of office space. Capital leases consist
of computer equipment, office equipment, and leased automobiles.
Rent expense on operating leases approximated $23,898, $22,985
and $21,261 in 2010, 2009 and 2008, respectively.
In addition, 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 Company’s 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 include numerous insurance companies and providers of
software products used by insurers in paying claims. The Company
is among the named defendants. Plaintiffs allege that certain
software products, including the Company’s 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.
52
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
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 have been 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 Company’s 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, which will proceed to the
discovery phase along with the remaining claims against State
Farm. Judge Duval denied plaintiffs’ motion to certify a
class with respect to the fraud and breach of contract claims on
August 3, 2009 and the time to appeal that decision has
expired. The matter, now a 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 plaintiff’s insurance claim. The
matter has been 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.
iiX
Litigation
In March 2007, the Company’s subsidiary, Insurance
Information Exchange, or iiX, as well as other information
providers and insurers in the State of Texas, were served with a
summons and class action complaint filed in the United States
District Court for the Eastern District of Texas alleging
violations of the Driver Privacy Protection Act, or the DPPA,
entitled Sharon Taylor, et al. v. Acxiom Corporation, 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 Texas and who have not provided express consent
to the State of Texas 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 DPPA, punitive damages and the destruction of
any illegally obtained personal information. The Court granted
iiX’s motion to dismiss the complaint based on failure to
state a claim and for lack of standing. Oral arguments on the
plaintiffs’ appeal of that dismissal were held on
November 4, 2009. The Court of Appeals for the Fifth
Circuit Court affirmed the District
53
VERISK
ANALYTICS, INC.
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS — (Continued)
Court’s dismissal of the complaint on July 14, 2010.
Plaintiffs filed a petition for a Writ of Certiorari with the
United States Supreme Court on October 12, 2010, which was
denied on January 10, 2011.
Similarly, in April 2010, the Company’s 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 iiX’s 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 these matters.
Interthinx
Litigation
In September 2009, the Company’s 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 include, among other things,
a violation of Business and Professions Code 17200 for unfair
business practices, which allows 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 seeks 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. The
court granted preliminary approval to the settlement on
November 10, 2010 and scheduled the final approval hearing
for February 23, 2011.
54
21. Condensed Consolidated Financial Information for Guarantor Subsidiaries and
Non-Guarantor Subsidiaries
Verisk Analytics, Inc. (the “Parent Company”) is planning to register certain debt securities
with full and unconditional and joint and several guarantees by ISO
and certain other of its 100 percent
wholly-owned subsidiaries and may
issue certain other debt securities with full and unconditional and joint and several guarantees by
certain of its subsidiaries under the structure noted below. 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 December 31, 2010 and December 31, 2009 and for the years ended December 31, 2010,
2009 and 2008. The condensed consolidating financial information has been presented using the
equity method of accounting for investments in consolidated subsidiaries, 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 December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|
|
Analytics, |
|
|
Guarantor |
|
|
Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
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 parities of $1,231) |
|
|
— |
|
|
|
137,521 |
|
|
|
25,486 |
|
|
|
— |
|
|
|
163,007 |
|
Intercompany payables |
|
|
542,300 |
|
|
|
165,681 |
|
|
|
121,416 |
|
|
|
(829,397 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
542,300 |
|
|
|
840,747 |
|
|
|
167,232 |
|
|
|
(829,397 |
) |
|
|
720,882 |
|
Noncurrent liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
— |
|
|
|
401,788 |
|
|
|
38 |
|
|
|
— |
|
|
|
401,826 |
|
Pension and postretirement benefits |
|
|
— |
|
|
|
118,611 |
|
|
|
— |
|
|
|
— |
|
|
|
118,611 |
|
Deferred income taxes, net |
|
|
— |
|
|
|
— |
|
|
|
42,542 |
|
|
|
(42,542 |
) |
|
|
— |
|
Other liabilities |
|
|
— |
|
|
|
71,663 |
|
|
|
18,550 |
|
|
|
— |
|
|
|
90,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
542,300 |
|
|
|
1,432,809 |
|
|
|
228,362 |
|
|
|
(871,939 |
) |
|
|
1,331,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ (deficit)/equity |
|
|
(114,442 |
) |
|
|
119,300 |
|
|
|
227,999 |
|
|
|
(347,299 |
) |
|
|
(114,442 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ (deficit)/equity |
|
$ |
427,858 |
|
|
$ |
1,552,109 |
|
|
$ |
456,361 |
|
|
$ |
(1,219,238 |
) |
|
$ |
1,217,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1 |
|
|
$ |
51,005 |
|
|
$ |
20,521 |
|
|
$ |
— |
|
|
$ |
71,527 |
|
Available-for-sale securities |
|
|
— |
|
|
|
5,445 |
|
|
|
— |
|
|
|
— |
|
|
|
5,445 |
|
Accounts receivable, net of allowance for doubtful
accounts of $3,844 (including amounts from related
parties of $1,353) |
|
|
— |
|
|
|
82,842 |
|
|
|
6,594 |
|
|
|
— |
|
|
|
89,436 |
|
Prepaid expenses |
|
|
— |
|
|
|
15,395 |
|
|
|
760 |
|
|
|
— |
|
|
|
16,155 |
|
Deferred income taxes, net |
|
|
— |
|
|
|
3,957 |
|
|
|
448 |
|
|
|
— |
|
|
|
4,405 |
|
Federal and foreign income taxes receivable |
|
|
— |
|
|
|
12,805 |
|
|
|
3,916 |
|
|
|
— |
|
|
|
16,721 |
|
State and local income taxes receivable |
|
|
— |
|
|
|
— |
|
|
|
1,012 |
|
|
|
(1,012 |
) |
|
|
— |
|
Intercompany receivables |
|
|
87,791 |
|
|
|
92,726 |
|
|
|
54,515 |
|
|
|
(235,032 |
) |
|
|
— |
|
Other current assets |
|
|
— |
|
|
|
21,648 |
|
|
|
8 |
|
|
|
— |
|
|
|
21,656 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
87,792 |
|
|
|
285,823 |
|
|
|
87,774 |
|
|
|
(236,044 |
) |
|
|
225,345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net |
|
|
— |
|
|
|
80,129 |
|
|
|
9,542 |
|
|
|
(506 |
) |
|
|
89,165 |
|
Intangible assets, net |
|
|
— |
|
|
|
98,468 |
|
|
|
10,058 |
|
|
|
— |
|
|
|
108,526 |
|
Goodwill |
|
|
— |
|
|
|
443,891 |
|
|
|
46,938 |
|
|
|
— |
|
|
|
490,829 |
|
Long-term intercompany receivable |
|
|
— |
|
|
|
23,000 |
|
|
|
— |
|
|
|
(23,000 |
) |
|
|
— |
|
Deferred income taxes, net |
|
|
— |
|
|
|
72,153 |
|
|
|
— |
|
|
|
(5,896 |
) |
|
|
66,257 |
|
State income taxes receivable |
|
|
— |
|
|
|
6,536 |
|
|
|
— |
|
|
|
— |
|
|
|
6,536 |
|
Investment in subsidiaries |
|
|
— |
|
|
|
1,520 |
|
|
|
— |
|
|
|
(1,520 |
) |
|
|
— |
|
Other assets |
|
|
— |
|
|
|
9,954 |
|
|
|
341 |
|
|
|
— |
|
|
|
10,295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
87,792 |
|
|
$ |
1,021,474 |
|
|
$ |
154,653 |
|
|
$ |
(266,966 |
) |
|
$ |
996,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ (DEFICIT)/EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
$ |
— |
|
|
$ |
89,275 |
|
|
$ |
12,126 |
|
|
$ |
— |
|
|
$ |
101,401 |
|
Short-term debt and current portion of long-term debt |
|
|
— |
|
|
|
66,618 |
|
|
|
42 |
|
|
|
— |
|
|
|
66,660 |
|
Pension and postretirement benefits, current |
|
|
— |
|
|
|
5,284 |
|
|
|
— |
|
|
|
— |
|
|
|
5,284 |
|
Fees received in advance (including amounts from
related parities of $439) |
|
|
— |
|
|
|
123,052 |
|
|
|
2,974 |
|
|
|
(506 |
) |
|
|
125,520 |
|
Intercompany payables |
|
|
2,113 |
|
|
|
124,458 |
|
|
|
108,461 |
|
|
|
(235,032 |
) |
|
|
— |
|
State and local income taxes payable |
|
|
— |
|
|
|
2,426 |
|
|
|
— |
|
|
|
(1,012 |
) |
|
|
1,414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
2,113 |
|
|
|
411,113 |
|
|
|
123,603 |
|
|
|
(236,550 |
) |
|
|
300,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncurrent liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
— |
|
|
|
527,423 |
|
|
|
86 |
|
|
|
— |
|
|
|
527,509 |
|
Long-term intercompany payables |
|
|
120,628 |
|
|
|
— |
|
|
|
23,000 |
|
|
|
(143,628 |
) |
|
|
— |
|
Pension and postretirement benefits |
|
|
— |
|
|
|
127,154 |
|
|
|
— |
|
|
|
— |
|
|
|
127,154 |
|
Deferred income taxes, net |
|
|
— |
|
|
|
— |
|
|
|
5,896 |
|
|
|
(5,896 |
) |
|
|
— |
|
Other liabilities |
|
|
— |
|
|
|
76,412 |
|
|
|
548 |
|
|
|
— |
|
|
|
76,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
122,741 |
|
|
|
1,142,102 |
|
|
|
153,133 |
|
|
|
(386,074 |
) |
|
|
1,031,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ (deficit)/equity |
|
|
(34,949 |
) |
|
|
(120,628 |
) |
|
|
1,520 |
|
|
|
119,108 |
|
|
|
(34,949 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ (deficit)/equity |
|
$ |
87,792 |
|
|
$ |
1,021,474 |
|
|
$ |
154,653 |
|
|
$ |
(266,966 |
) |
|
$ |
996,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2009, Verisk has reclassified the stockholders’ deficit of its guarantor subsidiaries to Long-term intercompany payables.
56
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For The Year Ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Revenues |
|
$ |
— |
|
|
$ |
1,086,211 |
|
|
$ |
68,731 |
|
|
$ |
(16,599 |
) |
|
$ |
1,138,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of items shown separately below) |
|
|
— |
|
|
|
434,247 |
|
|
|
40,764 |
|
|
|
(11,538 |
) |
|
|
463,473 |
|
Selling, general and administrative |
|
|
— |
|
|
|
146,005 |
|
|
|
24,841 |
|
|
|
(4,472 |
) |
|
|
166,374 |
|
Depreciation and amortization of fixed assets |
|
|
— |
|
|
|
35,974 |
|
|
|
5,260 |
|
|
|
(506 |
) |
|
|
40,728 |
|
Amortization of intangible assets |
|
|
— |
|
|
|
24,205 |
|
|
|
3,193 |
|
|
|
— |
|
|
|
27,398 |
|
Acquisition related liabilities adjustment |
|
|
— |
|
|
|
(544 |
) |
|
|
— |
|
|
|
— |
|
|
|
(544 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
— |
|
|
|
639,887 |
|
|
|
74,058 |
|
|
|
(16,516 |
) |
|
|
697,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
— |
|
|
|
446,324 |
|
|
|
(5,327 |
) |
|
|
(83 |
) |
|
|
440,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
— |
|
|
|
223 |
|
|
|
82 |
|
|
|
— |
|
|
|
305 |
|
Realized gains on securities, net |
|
|
— |
|
|
|
95 |
|
|
|
— |
|
|
|
— |
|
|
|
95 |
|
Interest expense |
|
|
— |
|
|
|
(34,605 |
) |
|
|
(142 |
) |
|
|
83 |
|
|
|
(34,664 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
— |
|
|
|
(34,287 |
) |
|
|
(60 |
) |
|
|
83 |
|
|
|
(34,264 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss)
before equity in net income of subsidiary and income taxes |
|
|
— |
|
|
|
412,037 |
|
|
|
(5,387 |
) |
|
|
— |
|
|
|
406,650 |
|
Equity in net income of subsidiary |
|
|
242,552 |
|
|
|
(2,550 |
) |
|
|
— |
|
|
|
(240,002 |
) |
|
|
— |
|
Provision for income taxes |
|
|
— |
|
|
|
(166,340 |
) |
|
|
2,242 |
|
|
|
— |
|
|
|
(164,098 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
$ |
242,552 |
|
|
$ |
243,147 |
|
|
$ |
(3,145 |
) |
|
$ |
(240,002 |
) |
|
$ |
242,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For The Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Revenues |
|
$ |
— |
|
|
$ |
1,001,275 |
|
|
$ |
41,787 |
|
|
$ |
(15,958 |
) |
|
$ |
1,027,104 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of items shown separately below) |
|
|
— |
|
|
|
474,526 |
|
|
|
27,500 |
|
|
|
(10,732 |
) |
|
|
491,294 |
|
Selling, general and administrative |
|
|
— |
|
|
|
150,288 |
|
|
|
15,683 |
|
|
|
(3,367 |
) |
|
|
162,604 |
|
Depreciation and amortization of fixed assets |
|
|
— |
|
|
|
35,238 |
|
|
|
5,114 |
|
|
|
(1,774 |
) |
|
|
38,578 |
|
Amortization of intangible assets |
|
|
— |
|
|
|
30,622 |
|
|
|
1,999 |
|
|
|
— |
|
|
|
32,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
— |
|
|
|
690,674 |
|
|
|
50,296 |
|
|
|
(15,873 |
) |
|
|
725,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
— |
|
|
|
310,601 |
|
|
|
(8,509 |
) |
|
|
(85 |
) |
|
|
302,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
— |
|
|
|
1,469 |
|
|
|
59 |
|
|
|
(1,333 |
) |
|
|
195 |
|
Realized losses on securities, net |
|
|
— |
|
|
|
(2,332 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2,332 |
) |
Interest expense |
|
|
— |
|
|
|
(35,251 |
) |
|
|
(1,432 |
) |
|
|
1,418 |
|
|
|
(35,265 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
— |
|
|
|
(36,114 |
) |
|
|
(1,373 |
) |
|
|
85 |
|
|
|
(37,402 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss)
before equity in net income/(loss) of subsidiary and income taxes |
|
|
— |
|
|
|
274,487 |
|
|
|
(9,882 |
) |
|
|
— |
|
|
|
264,605 |
|
Equity in net income/(loss) of subsidiary |
|
|
126,614 |
|
|
|
(7,000 |
) |
|
|
— |
|
|
|
(119,614 |
) |
|
|
— |
|
Provision for income taxes |
|
|
— |
|
|
|
(140,873 |
) |
|
|
2,882 |
|
|
|
— |
|
|
|
(137,991 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
$ |
126,614 |
|
|
$ |
126,614 |
|
|
$ |
(7,000 |
) |
|
$ |
(119,614 |
) |
|
$ |
126,614 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For The Year Ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Revenues |
|
$ |
— |
|
|
$ |
865,613 |
|
|
$ |
33,972 |
|
|
$ |
(6,035 |
) |
|
$ |
893,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (exclusive of
items shown separately below) |
|
|
— |
|
|
|
367,007 |
|
|
|
22,670 |
|
|
|
(2,780 |
) |
|
|
386,897 |
|
Selling, general and
administrative |
|
|
— |
|
|
|
120,829 |
|
|
|
11,560 |
|
|
|
(1,150 |
) |
|
|
131,239 |
|
Depreciation and amortization of
fixed assets |
|
|
— |
|
|
|
32,261 |
|
|
|
5,047 |
|
|
|
(1,991 |
) |
|
|
35,317 |
|
Amortization of intangible assets |
|
|
— |
|
|
|
28,736 |
|
|
|
819 |
|
|
|
— |
|
|
|
29,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
— |
|
|
|
548,833 |
|
|
|
40,096 |
|
|
|
(5,921 |
) |
|
|
583,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income/(loss) |
|
|
— |
|
|
|
316,780 |
|
|
|
(6,124 |
) |
|
|
(114 |
) |
|
|
310,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
|
— |
|
|
|
3,375 |
|
|
|
265 |
|
|
|
(1,456 |
) |
|
|
2,184 |
|
Realized losses on securities, net |
|
|
— |
|
|
|
(2,511 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2,511 |
) |
Interest expense |
|
|
— |
|
|
|
(31,299 |
) |
|
|
(1,587 |
) |
|
|
1,570 |
|
|
|
(31,316 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
— |
|
|
|
(30,435 |
) |
|
|
(1,322 |
) |
|
|
114 |
|
|
|
(31,643 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes |
|
|
— |
|
|
|
286,345 |
|
|
|
(7,446 |
) |
|
|
— |
|
|
|
278,899 |
|
Equity in net income/(loss) of subsidiary |
|
|
— |
|
|
|
(4,620 |
) |
|
|
— |
|
|
|
4,620 |
|
|
|
— |
|
Provision for income taxes |
|
|
— |
|
|
|
(123,497 |
) |
|
|
2,826 |
|
|
|
— |
|
|
|
(120,671 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
$ |
— |
|
|
$ |
158,228 |
|
|
$ |
(4,620 |
) |
|
$ |
4,620 |
|
|
$ |
158,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For The Year Ended December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Net cash provided by/(used in) operating activities |
|
$ |
— |
|
|
$ |
336,661 |
|
|
$ |
(629 |
) |
|
$ |
— |
|
|
$ |
336,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired of $10,524 |
|
|
— |
|
|
|
(189,578 |
) |
|
|
— |
|
|
|
— |
|
|
|
(189,578 |
) |
Proceeds from release of acquisition related
escrows |
|
|
— |
|
|
|
283 |
|
|
|
— |
|
|
|
— |
|
|
|
283 |
|
Escrow funding associated with acquisitions |
|
|
— |
|
|
|
(15,980 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,980 |
) |
Advances
provided to other subsidiaries |
|
|
— |
|
|
|
(50,978 |
) |
|
|
(4,506 |
) |
|
|
55,484 |
|
|
|
— |
|
Purchases of available-for-sale securities |
|
|
— |
|
|
|
(516 |
) |
|
|
— |
|
|
|
— |
|
|
|
(516 |
) |
Proceeds from sales and maturities of
available-for-sale securities |
|
|
— |
|
|
|
743 |
|
|
|
— |
|
|
|
— |
|
|
|
743 |
|
Purchases of fixed assets |
|
|
— |
|
|
|
(32,680 |
) |
|
|
(5,961 |
) |
|
|
— |
|
|
|
(38,641 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
— |
|
|
|
(288,706 |
) |
|
|
(10,467 |
) |
|
|
55,484 |
|
|
|
(243,689 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of short-term debt with
maturities of three months or greater |
|
|
— |
|
|
|
215,000 |
|
|
|
— |
|
|
|
— |
|
|
|
215,000 |
|
Proceeds from issuance of short-term debt, net |
|
|
— |
|
|
|
35,000 |
|
|
|
— |
|
|
|
— |
|
|
|
35,000 |
|
Repurchase of Verisk Class A common stock |
|
|
— |
|
|
|
(210,246 |
) |
|
|
— |
|
|
|
— |
|
|
|
(210,246 |
) |
Repurchase of Verisk Class B-1 common stock |
|
|
— |
|
|
|
(199,936 |
) |
|
|
— |
|
|
|
— |
|
|
|
(199,936 |
) |
Repurchase of Verisk Class B-2 common stock |
|
|
— |
|
|
|
(9,879 |
) |
|
|
— |
|
|
|
— |
|
|
|
(9,879 |
) |
Net share settlement of taxes upon exercise of
stock options |
|
|
— |
|
|
|
(15,051 |
) |
|
|
— |
|
|
|
— |
|
|
|
(15,051 |
) |
Advances
received from other subsidiaries |
|
|
— |
|
|
|
41,223 |
|
|
|
14,261 |
|
|
|
(55,484 |
) |
|
|
— |
|
Payment of debt issuance cost |
|
|
— |
|
|
|
(1,781 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,781 |
) |
Excess tax benefits from exercised stock options |
|
|
— |
|
|
|
49,015 |
|
|
|
— |
|
|
|
— |
|
|
|
49,015 |
|
Proceeds from stock options exercised |
|
|
— |
|
|
|
35,482 |
|
|
|
— |
|
|
|
— |
|
|
|
35,482 |
|
Other financing |
|
|
— |
|
|
|
(6,350 |
) |
|
|
(41 |
) |
|
|
— |
|
|
|
(6,391 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
(used in)/provided by financing activities |
|
|
— |
|
|
|
(67,523 |
) |
|
|
14,220 |
|
|
|
(55,484 |
) |
|
|
(108,787 |
) |
Effect of exchange rate changes |
|
|
— |
|
|
|
139 |
|
|
|
(248 |
) |
|
|
— |
|
|
|
(109 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)/increase in cash and cash
equivalents |
|
|
— |
|
|
|
(19,429 |
) |
|
|
2,876 |
|
|
|
— |
|
|
|
(16,553 |
) |
Cash and cash equivalents, beginning of
period |
|
|
1 |
|
|
|
51,005 |
|
|
|
20,521 |
|
|
|
— |
|
|
|
71,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
1 |
|
|
$ |
31,576 |
|
|
$ |
23,397 |
|
|
$ |
— |
|
|
$ |
54,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in
intercompany balances due to acquisitions funded directly by ISO |
|
$ |
197,670 |
|
|
$ |
197,670 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in
investment in subsidiaries due to assets transferred to
non-guarantors in exchange for common stock |
|
$ |
197,670 |
|
|
$ |
— |
|
|
$ |
197,670 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash capital contribution |
|
$ |
— |
|
|
$ |
26,555 |
|
|
$ |
26,555 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in
intercompany balances from the purchase of treasury stock by Verisk
funded directly by ISO |
|
$ |
435,112 |
|
|
$ |
435,112 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in
intercompany balances from proceeds received by ISO related to issuance
of Verisk common stock from options exercised |
|
$ |
35,482 |
|
|
$ |
35,482 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For The Year Ended December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Net cash provided by operating activities |
|
$ |
— |
|
|
$ |
320,657 |
|
|
$ |
5,744 |
|
|
$ |
— |
|
|
$ |
326,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired of $9,477 |
|
|
— |
|
|
|
(58,848 |
) |
|
|
(2,502 |
) |
|
|
— |
|
|
|
(61,350 |
) |
Earnout payments |
|
|
— |
|
|
|
(78,100 |
) |
|
|
— |
|
|
|
— |
|
|
|
(78,100 |
) |
Proceeds from release of acquisition
related escrows |
|
|
— |
|
|
|
129 |
|
|
|
— |
|
|
|
— |
|
|
|
129 |
|
Escrow funding associated with
acquisitions |
|
|
— |
|
|
|
(7,400 |
) |
|
|
(236 |
) |
|
|
— |
|
|
|
(7,636 |
) |
Advances provided to other subsidiaries |
|
|
— |
|
|
|
(19,580 |
) |
|
|
(3,579 |
) |
|
|
23,159 |
|
|
|
— |
|
Purchases of available-for-sale
securities |
|
|
— |
|
|
|
(575 |
) |
|
|
— |
|
|
|
— |
|
|
|
(575 |
) |
Proceeds from sales and maturities of
available-for-sale securities |
|
|
— |
|
|
|
886 |
|
|
|
— |
|
|
|
— |
|
|
|
886 |
|
Purchases of fixed assets |
|
|
— |
|
|
|
(34,042 |
) |
|
|
(4,343 |
) |
|
|
(309 |
) |
|
|
(38,694 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
— |
|
|
|
(197,530 |
) |
|
|
(10,660 |
) |
|
|
22,850 |
|
|
|
(185,340 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
|
— |
|
|
|
80,000 |
|
|
|
— |
|
|
|
— |
|
|
|
80,000 |
|
Repayments of short-term debt, net |
|
|
— |
|
|
|
(59,207 |
) |
|
|
(37 |
) |
|
|
— |
|
|
|
(59,244 |
) |
Redemption of ISO Class A common stock |
|
|
— |
|
|
|
(46,740 |
) |
|
|
— |
|
|
|
— |
|
|
|
(46,740 |
) |
Repayment of current portion of
long-term debt |
|
|
— |
|
|
|
(100,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(100,000 |
) |
Advances received from other subsidiaries |
|
|
— |
|
|
|
11,109 |
|
|
|
11,741 |
|
|
|
(22,850 |
) |
|
|
— |
|
Payment of debt issuance cost |
|
|
— |
|
|
|
(4,510 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,510 |
) |
Excess tax benefits from exercised stock
options |
|
|
— |
|
|
|
19,976 |
|
|
|
— |
|
|
|
— |
|
|
|
19,976 |
|
Proceeds from stock options exercised |
|
|
— |
|
|
|
7,709 |
|
|
|
— |
|
|
|
— |
|
|
|
7,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
(used in)/provided by financing activities |
|
|
— |
|
|
|
(91,663 |
) |
|
|
11,704 |
|
|
|
(22,850 |
) |
|
|
(102,809 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes |
|
|
— |
|
|
|
155 |
|
|
|
(65 |
) |
|
|
— |
|
|
|
90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
— |
|
|
|
31,619 |
|
|
|
6,723 |
|
|
|
— |
|
|
|
38,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning
of period |
|
|
1 |
|
|
|
19,386 |
|
|
|
13,798 |
|
|
|
— |
|
|
|
33,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
period |
|
$ |
1 |
|
|
$ |
51,005 |
|
|
$ |
20,521 |
|
|
|
— |
|
|
$ |
71,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in intercompany balances from proceeds received by ISO related to issuance of Verisk common stock from options exercised |
|
$ |
5,097 |
|
|
$ |
5,097 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For The Year Ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verisk |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminating |
|
|
|
|
|
|
Analytics, Inc. |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Entries |
|
|
Consolidated |
|
|
|
(In thousands) |
|
Net cash provided by operating activities |
|
$ |
— |
|
|
$ |
243,689 |
|
|
$ |
4,217 |
|
|
$ |
— |
|
|
$ |
247,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions, net of cash acquired of $365 |
|
|
— |
|
|
|
(18,951 |
) |
|
|
— |
|
|
|
— |
|
|
|
(18,951 |
) |
Purchase of noncontrolling interest in
non-public companies |
|
|
— |
|
|
|
(5,800 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,800 |
) |
Earnout payments |
|
|
— |
|
|
|
(98,100 |
) |
|
|
— |
|
|
|
— |
|
|
|
(98,100 |
) |
Proceeds from release of acquisition
related escrows |
|
|
— |
|
|
|
558 |
|
|
|
— |
|
|
|
— |
|
|
|
558 |
|
Escrow funding associated with
acquisitions |
|
|
— |
|
|
|
(1,500 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,500 |
) |
Advances provided to other subsidiaries |
|
|
— |
|
|
|
(15,726 |
) |
|
|
(15,629 |
) |
|
|
31,355 |
|
|
|
— |
|
Purchases of available-for-sale
securities |
|
|
— |
|
|
|
(361 |
) |
|
|
— |
|
|
|
— |
|
|
|
(361 |
) |
Proceeds from sales and maturities of
available-for-sale securities |
|
|
— |
|
|
|
21,724 |
|
|
|
— |
|
|
|
— |
|
|
|
21,724 |
|
Purchases of fixed assets |
|
|
— |
|
|
|
(27,440 |
) |
|
|
(3,212 |
) |
|
|
— |
|
|
|
(30,652 |
) |
Proceeds from repayment of notes
receivable from stockholders |
|
|
— |
|
|
|
3,863 |
|
|
|
— |
|
|
|
— |
|
|
|
3,863 |
|
Issuance of notes receivable from
stockholders |
|
|
— |
|
|
|
(1,247 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
used in
investing activities |
|
|
— |
|
|
|
(142,980 |
) |
|
|
(18,841 |
) |
|
|
31,355 |
|
|
|
(130,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
|
— |
|
|
|
150,000 |
|
|
|
— |
|
|
|
— |
|
|
|
150,000 |
|
Proceeds from issuance of short-term
debt with maturities of three months or
greater |
|
|
— |
|
|
|
114,000 |
|
|
|
— |
|
|
|
— |
|
|
|
114,000 |
|
Repayments of short-term debt, net |
|
|
— |
|
|
|
(35,252 |
) |
|
|
(35 |
) |
|
|
— |
|
|
|
(35,287 |
) |
Redemption of ISO Class A common stock |
|
|
— |
|
|
|
(387,561 |
) |
|
|
— |
|
|
|
— |
|
|
|
(387,561 |
) |
Repurchase of ISO Class B common stock |
|
|
— |
|
|
|
(5,001 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5,001 |
) |
Advances received from other subsidiaries |
|
|
— |
|
|
|
11,169 |
|
|
|
20,185 |
|
|
|
(31,354 |
) |
|
|
— |
|
Proceeds from issuance of common stock |
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
(1 |
) |
|
|
— |
|
Excess tax benefits from exercised stock
options |
|
|
— |
|
|
|
26,099 |
|
|
|
— |
|
|
|
— |
|
|
|
26,099 |
|
Proceeds from repayment of exercise
price loans classified as a component of
redeemable common stock |
|
|
— |
|
|
|
29,482 |
|
|
|
— |
|
|
|
— |
|
|
|
29,482 |
|
Proceeds from stock options exercised |
|
|
— |
|
|
|
886 |
|
|
|
6 |
|
|
|
— |
|
|
|
892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
provided by/(used in) financing activities |
|
|
1 |
|
|
|
(96,178 |
) |
|
|
20,156 |
|
|
|
(31,355 |
) |
|
|
(107,376 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes |
|
|
— |
|
|
|
(39 |
) |
|
|
(889 |
) |
|
|
— |
|
|
|
(928 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
|
1 |
|
|
|
4,492 |
|
|
|
4,643 |
|
|
|
— |
|
|
|
9,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning
of period |
|
|
— |
|
|
|
14,894 |
|
|
|
9,155 |
|
|
|
— |
|
|
|
24,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of
period |
|
$ |
1 |
|
|
$ |
19,386 |
|
|
$ |
13,798 |
|
|
$ |
— |
|
|
$ |
33,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
**************
59
Schedule II
Valuation and Qualifying Accounts and Reserves
For the Years Ended December 31, 2010, 2009 and 2008
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
|
|
|
Charged to
|
|
|
Deductions —
|
|
|
|
|
|
|
Beginning
|
|
|
Costs and
|
|
|
Write-offs
|
|
|
Balance at
|
|
Description
|
|
of Year
|
|
|
Expenses(1)
|
|
|
(2)
|
|
|
End of Year
|
|
|
Year ended December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
$
|
3,844
|
|
|
$
|
648
|
|
|
$
|
(464
|
)
|
|
$
|
4,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance for income taxes
|
|
$
|
2,110
|
|
|
$
|
352
|
|
|
$
|
(977
|
)
|
|
$
|
1,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
$
|
6,397
|
|
|
$
|
916
|
|
|
$
|
(3,469
|
)
|
|
$
|
3,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance for income taxes
|
|
$
|
2,098
|
|
|
$
|
12
|
|
|
$
|
—
|
|
|
$
|
2,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for doubtful accounts
|
|
$
|
8,247
|
|
|
$
|
1,536
|
|
|
$
|
(3,386
|
)
|
|
$
|
6,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation allowance for income taxes
|
|
$
|
1,534
|
|
|
$
|
564
|
|
|
$
|
—
|
|
|
$
|
2,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Primarily additional reserves for bad debts. |
|
(2) |
|
Primarily accounts receivable balances written off, net of
recoveries, and the expiration of loss carryforwards. |
60