UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
OR
| | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number:
VERISK ANALYTICS, INC.
(Exact name of registrant as specified in its charter)
| | |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| | |
| | |
| | |
| (Address of principal executive offices) | (Zip Code) |
(
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange where registered |
| | | |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
| | ☒ | Accelerated filer | ☐ | |||
| Non-accelerated filer | ☐ | Smaller reporting company | | |||
| Emerging growth company | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes
As of April 28, 2023, there were
Index to Form 10-Q
Table of Contents
| Page Number |
|
| PART I — FINANCIAL INFORMATION |
|
| 1 | |
| 2 | |
| Condensed Consolidated Statements of Comprehensive Income (Loss) |
3 |
| Condensed Consolidated Statements of Changes in Stockholders’ Equity |
4 |
| 5 | |
| 6 | |
| Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations |
26 |
| Item 3. Quantitative and Qualitative Disclosures About Market Risk |
35 |
| 35 | |
| PART II — OTHER INFORMATION |
|
| 36 | |
| 36 | |
| Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
36 |
| 36 | |
| 36 | |
| 36 | |
| 36 | |
| 38 | |
| Exhibit 31.1 |
|
| Exhibit 31.2 |
|
| Exhibit 32.1 |
|
PART I — FINANCIAL INFORMATION
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
March 31, 2023 | December 31, 2022 | |||||||
(in millions, except for share and per share data) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | $ | ||||||
Accounts receivable, net of allowance for doubtful accounts of $ and $, respectively | ||||||||
Prepaid expenses | ||||||||
Income taxes receivable | ||||||||
Other current assets | ||||||||
Current assets held-for-sale | ||||||||
Total current assets | ||||||||
Noncurrent assets: | ||||||||
Fixed assets, net | ||||||||
Operating lease right-of-use assets, net | ||||||||
Intangible assets, net | ||||||||
Goodwill | ||||||||
Deferred income tax assets | ||||||||
Other noncurrent assets | ||||||||
Noncurrent assets held-for-sale | ||||||||
Total assets | $ | $ | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | $ | ||||||
Short-term debt and current portion of long-term debt | ||||||||
Deferred revenues | ||||||||
Operating lease liabilities | ||||||||
Income taxes payable | ||||||||
Current liabilities held-for-sale | ||||||||
Total current liabilities | ||||||||
Noncurrent liabilities: | ||||||||
Long-term debt | ||||||||
Deferred income tax liabilities | ||||||||
Operating lease liabilities | ||||||||
Other noncurrent liabilities | ||||||||
Noncurrent liabilities held-for-sale | ||||||||
Total liabilities | ||||||||
Commitments and contingencies (Note 16) | ||||||||
Stockholders’ equity: | ||||||||
Common stock, $ par value; shares authorized; shares issued; and shares outstanding, respectively | ||||||||
Additional paid-in capital | ||||||||
Treasury stock, at cost, and shares, respectively | ( | ) | ( | ) | ||||
Retained earnings | ||||||||
Accumulated other comprehensive losses | ( | ) | ||||||
Total Verisk stockholders' equity | ||||||||
Noncontrolling interests | ||||||||
Total stockholders’ equity | ||||||||
Total liabilities and stockholders’ equity | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
(in millions, except for share and per share data) | ||||||||
Revenues | $ | $ | ||||||
Operating expenses (income): | ||||||||
Cost of revenues (exclusive of items shown separately below) | ||||||||
Selling, general and administrative | ||||||||
Depreciation and amortization of fixed assets | ||||||||
Amortization of intangible assets | ||||||||
Other operating income, net | ( | ) | ||||||
Total operating expenses, net | ||||||||
Operating income | ||||||||
Other expense: | ||||||||
Investment loss and others, net | ( | ) | ( | ) | ||||
Interest expense, net | ( | ) | ( | ) | ||||
Total other expense, net | ( | ) | ( | ) | ||||
Income from continuing operations before income taxes | ||||||||
Provision for income taxes | ( | ) | ( | ) | ||||
Income from continuing operations | ||||||||
(Loss) income from discontinued operations, net of tax expense of $, and $, respectively (Note 7) | ( | ) | ||||||
Net income | ||||||||
Less: Net income attributable to noncontrolling interests | ( | ) | ( | ) | ||||
Net income attributable to Verisk | $ | $ | ||||||
Basic net income per share attributable to Verisk: | ||||||||
Income from continuing operations | $ | $ | ||||||
(Loss) income from discontinued operations | ( | ) | ||||||
Basic net income per share attributable to Verisk: | $ | $ | ||||||
Diluted net income per share attributable to Verisk: | ||||||||
Income from continuing operations | $ | $ | ||||||
(Loss) income from discontinued operations | ( | ) | ||||||
Diluted net income per share attributable to Verisk: | $ | $ | ||||||
Weighted-average shares outstanding: | ||||||||
Basic | ||||||||
Diluted | ||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
Net income |
$ | $ | ||||||
Other comprehensive income (loss), net of tax: |
||||||||
Foreign currency translation adjustment |
( |
) | ||||||
Pension and postretirement liability adjustment |
||||||||
Total other comprehensive income (loss) |
( |
) | ||||||
Comprehensive income |
||||||||
Less: Comprehensive income attributable to noncontrolling interests |
||||||||
Comprehensive income attributable to Verisk |
$ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
For The Three Months Ended March 31, 2023 and 2022
Common Stock Issued | Par Value | Additional Paid-in Capital | Treasury Stock | Retained Earnings | Accumulated Other Comprehensive Income/Loss | Total Verisk Stockholders' Equity | Noncontrolling Interests | Total Stockholders’ Equity | ||||||||||||||||||||||||||||
(in millions, except for share data) | ||||||||||||||||||||||||||||||||||||
Balance, January 1, 2023 | $ | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||||||
Net income | — | |||||||||||||||||||||||||||||||||||
Other comprehensive income | — | ( | ) | |||||||||||||||||||||||||||||||||
Investment in noncontrolling interests | — | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||
Common stock dividend (1) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Treasury stock acquired ( shares) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Share repurchases via accelerated share repurchase program not yet settled | — | ( | ) | |||||||||||||||||||||||||||||||||
Stock options exercised ( shares transferred from treasury stock) | — | |||||||||||||||||||||||||||||||||||
Performance share units ("PSU") lapsed (shares transferred from treasury stock) | — | ( | ) | |||||||||||||||||||||||||||||||||
Restricted stock ("RSA") lapsed ( shares transferred from treasury stock) | — | ( | ) | |||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | |||||||||||||||||||||||||||||||||||
Net share settlement from RSAs ( shares withheld for tax settlement) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Other stock issuances ( shares transferred from treasury stock) | — | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2023 | $ | $ | $ | ( | ) | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||
Balance, January 1, 2022 | $ | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||||||
Net income | — | |||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | ( | ) | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||
Investment in noncontrolling interests | — | ( | ) | ( | ) | |||||||||||||||||||||||||||||||
Common stock dividend (1) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Treasury stock acquired ( shares) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Stock options exercised ( shares transferred from treasury stock) | — | |||||||||||||||||||||||||||||||||||
PSUs lapsed ( shares transferred from treasury stock) | — | ( | ) | |||||||||||||||||||||||||||||||||
RSAs lapsed ( shares transferred from treasury stock) | — | ( | ) | |||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | |||||||||||||||||||||||||||||||||||
Net share settlement from PSUs and RSAs ( shares withheld for tax settlement) | — | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||
Other stock issuances ( shares transferred from treasury stock) | — | |||||||||||||||||||||||||||||||||||
Balance, March 31, 2022 | $ | $ | $ | ( | ) | $ | $ | ( | ) | $ | $ | $ | ||||||||||||||||||||||||
_______________
(1) Refer to Note 11. Stockholders' Equity for discussion related to quarterly cash dividends declared per share
The accompanying notes are an integral part of these condensed consolidated financial statements.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
(in millions) | ||||||||
Cash flows from operating activities: | ||||||||
Net income | $ | $ | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization of fixed assets | ||||||||
Amortization of intangible assets | ||||||||
Amortization of debt issuance costs and original issue discount, net of original issue premium | ||||||||
Provision for doubtful accounts | ||||||||
Loss (gain) on sale of assets | ( | ) | ||||||
Stock-based compensation expense | ||||||||
Impairment of long-lived assets | ||||||||
Deferred income taxes | ( | ) | ( | ) | ||||
Loss on disposal of fixed assets | ( | ) | ||||||
Changes in assets and liabilities, net of effects from acquisitions: | ||||||||
Accounts receivable | ( | ) | ( | ) | ||||
Prepaid expenses and other assets | ( | ) | ||||||
Operating lease right-of-use assets, net | ||||||||
Income taxes | ||||||||
Accounts payable and accrued liabilities | ( | ) | ( | ) | ||||
Deferred revenues | ||||||||
Operating lease liabilities | ( | ) | ( | ) | ||||
Other liabilities | ( | ) | ||||||
Net cash provided by operating activities | ||||||||
Cash flows from investing activities: | ||||||||
Acquisitions and purchase of additional controlling interest, net of cash acquired of $ and $ respectively | ( | ) | ( | ) | ||||
Proceeds from sale of assets | ||||||||
Investments in nonpublic companies | ( | ) | ( | ) | ||||
Capital expenditures | ( | ) | ( | ) | ||||
Escrow funding associated with acquisitions | ( | ) | ||||||
Other investing activities, net | ( | ) | ||||||
Net cash provided by investing activities | ||||||||
Cash flows from financing activities: | ||||||||
(Repayment) proceeds from short-term debt | ( | ) | ||||||
Proceeds from issuance of long-term debt, net of original issue discount | ||||||||
Payment of debt issuance costs | ( | ) | ||||||
Proceeds from issuance of short-term debt with original maturities less than three months | ||||||||
Repayment of short-term debt with original maturities greater than three months | ( | ) | ||||||
Repurchases of common stock | ( | ) | ( | ) | ||||
Share repurchases not yet settled | ( | ) | ||||||
Proceeds from stock options exercised | ||||||||
Net share settlement of taxes from restricted stock and performance share awards | ( | ) | ( | ) | ||||
Dividends paid | ( | ) | ( | ) | ||||
Other financing activities, net | ( | ) | ( | ) | ||||
Net cash used in financing activities | ( | ) | ( | ) | ||||
Effect of exchange rate changes | ( | ) | ||||||
Net (decrease) increase in cash and cash equivalents | ( | ) | ||||||
Cash and cash equivalents, beginning of period | $ | $ | ||||||
Cash and cash equivalents, end of period | $ | $ | ||||||
Supplemental disclosures: | ||||||||
Income taxes paid | $ | $ | ||||||
Interest paid | $ | $ | ||||||
Noncash investing and financing activities: | ||||||||
Deferred tax liability established on date of acquisition | $ | $ | ||||||
Net assets sold as part of disposition | $ | $ | ||||||
Finance lease additions | $ | $ | ||||||
Operating lease additions, net | $ | $ | ||||||
Fixed assets included in accounts payable and accrued liabilities | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(Amounts in millions, except for share and per share data, unless otherwise stated)
Verisk Analytics, Inc. is a strategic data analytics and technology partner to the global insurance industry. We empower clients to strengthen operating efficiency, improve underwriting and claims outcomes, combat fraud and make informed decisions about global risks, including climate change, extreme events, ESG (environmental, social, and governmental) and political issues. Through advanced data analytics, software, scientific research, and deep industry knowledge, we help build global resilience for individuals, communities and businesses. We trade under the ticker symbol "VRSK" on the Nasdaq Global Select Market.
2. Basis of Presentation and Summary of Significant Accounting Policies:
Our accompanying unaudited condensed consolidated financial statements have been prepared on the basis of accounting principles generally accepted in the U.S. ("U.S. GAAP"). The preparation of financial statements in conformity with these accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates include acquisition purchase price allocations, the fair value of goodwill and intangibles, the realization of deferred tax assets and liabilities, acquisition-related liabilities, fair value of stock-based compensation for stock options and performance share units granted, and assets and liabilities for pension and postretirement benefits. Actual results may ultimately differ from those estimates.
Our condensed consolidated financial statements as of March 31, 2023 and for the three months ended March 31, 2023 and 2022, in the opinion of management, include all adjustments, consisting of normal recurring items, to present fairly our financial position, results of operations, and cash flows. Our operating results for the three months ended March 31, 2023 are not necessarily indicative of the results to be expected for the full year. Our condensed consolidated financial statements and related notes as of and for the three months ended March 31, 2023 have been prepared on the same basis as and should be read in conjunction with our annual report on Form 10-K for the year ended December 31, 2022. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules of the SEC. We believe the disclosures made are adequate to keep the information presented from being misleading.
On October 28, 2022, we entered into an equity purchase agreement to sell our Energy business. We determined that the sale of our Energy business met the “held for sale” criteria and the “discontinued operations” criteria in accordance with Financial Accounting Standard Boards (“FASB”) Accounting Standards Codification (“ASC”) 205-20, Discontinued Operations (“ASC 205-20”) in the fourth quarter of 2022 due to its relative size and strategic rationale. The consolidated balance sheets, consolidated statements of operations, and the notes to the consolidated financial statements were recasted for all periods presented to reflect the discontinuation of the Energy business, in accordance with ASC 205-20. The discussion in the notes to these consolidated financial statements, unless otherwise noted, relate solely to our continuing operations. On February 1, 2023, we completed the sale of our Energy business. Refer to Note 7. Dispositions and Discontinued Operations for further discussion.
Recent Accounting Pronouncements
Accounting Standard | Description | Effective Date | Effect on Consolidated Financial Statements or Other Significant Matters |
Leases (Topic 842) In March 2023, the FASB issued Accounting Standards Update "ASU" No. 2023-08, Common Control Arrangements ("ASU No. 2023-01") | This update amends the accounting for leasehold improvements in common-control arrangements for all entities. The amendment requires a lessee in a common-control lease arrangement to amortize leasehold improvements that it owns over the improvements’ useful life to the common control group, regardless of the lease term, if the lessee continues to control the use of the underlying asset through a lease. | ASU No. 2023-01 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted in any annual or interim period as of the beginning of the related fiscal year. | The adoption of this guidance is not expected to have a material impact on our consolidated financial statements. |
Disaggregated revenues by type of service and by country are provided below for the three months ended March 31, 2023 and 2022. No individual customer or country outside of the U.S. accounted for 10.0% or more of our consolidated revenues for the three months ended March 31, 2023 or 2022.
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Insurance: | ||||||||
Underwriting & rating | $ | $ | ||||||
Claims | ||||||||
Total Insurance | ||||||||
Energy and Specialized Markets | ||||||||
Financial Services | ||||||||
Total revenues | $ | $ | ||||||
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Revenues: | ||||||||
United States | $ | $ | ||||||
United Kingdom | ||||||||
Other countries | ||||||||
Total revenues | $ | $ | ||||||
Contract assets are defined as an entity's right to consideration in exchange for goods or services that the entity has transferred to a customer when that right is conditioned on something other than the passage of time. As of March 31, 2023 and December 31, 2022, we had
The following is a summary of the change in contract liabilities from December 31, 2022 through March 31, 2023:
| Amount | ||||
Contract Liabilities at December 31, 2022 | $ | |||
Revenue | ( | ) | ||
Acquisitions | ||||
Foreign currency translation adjustment | ||||
Billings | ||||
Contract Liabilities at March 31, 2023 | $ |
Our most significant remaining performance obligations relate to providing customers with the right to use and update the online content over the remaining contract term. Our disclosure of the timing for satisfying the performance obligation is based on the requirements of contracts with customers. However, from time to time, these contracts may be subject to modifications, impacting the timing of satisfying the performance obligations. These performance obligations, which are expected to be satisfied within one year, comprised approximately
We recognize an asset for incremental costs of obtaining a contract with a customer if we expect the benefits of those costs to be longer than one year. As of March 31, 2023 and December 31, 2022, we had deferred commissions of $
4. Investments and Fair Value Measurements:
We have certain assets and liabilities that are reported at fair value in our accompanying condensed consolidated balance sheets. To increase consistency and comparability of assets and liabilities recorded at fair value, Accounting Standards Codification ("ASC") 820-10, Fair Value Measurements ("ASC 820-10"), established 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, we 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 or liabilities valued based on observable market data for similar instruments. |
| Level 3 - | Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which are internally-developed, and considers risk premiums that market participants would require. |
The fair values of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, and short-term debt approximate their carrying amounts, because of the short-term nature of these instruments. Our investments in registered investment companies, which are Level 1 assets measured at fair value on a recurring basis, were $
We elected not to carry our long-term debt at fair value. The carrying value of the long-term debt represents amortized cost, inclusive of unamortized premium, and net of unamortized discount and debt issuance costs. We assess the fair value of these financial instruments based on an estimate of interest rates available to us for financial instruments with similar features, our current credit rating, and spreads applicable to us. The following table summarizes the carrying value and estimated fair value of these financial instruments as of March 31, 2023 and December 31, 2022, respectively:
2023 | 2022 | ||||||||||||||||
Fair Value | Carrying | Estimated | Carrying | Estimated | |||||||||||||
Hierarchy | Value | Fair Value | Value | Fair Value | |||||||||||||
Financial instruments not carried at fair value: | |||||||||||||||||
Senior notes (Note 10) | Level 2 | $ | $ | $ | $ | ||||||||||||
As of March 31, 2023 and December 31, 2022, we had securities without readily determinable market values of $
We have operating and finance leases for corporate offices, data centers, and certain equipment that are accounted for under ASC 842, Leases ("ASC 842"). The lease term for our corporate headquarters ends in 2033 and includes the options to extend for
The following table presents the consolidated lease cost and cash paid for amounts included in the measurement of lease liabilities for finance and operating leases for the three months ended March 31, 2023 and 2022, respectively:
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Lease cost: | ||||||||
Operating lease cost (1) | $ | $ | ||||||
Sublease income | ( | ) | ( | ) | ||||
Finance lease costs | ||||||||
Depreciation of finance lease assets (2) | ||||||||
Interest on finance lease liabilities (3) | ||||||||
Total lease cost | $ | $ | ||||||
Other information: | ||||||||
Cash paid for amounts included in the measurement of lease liabilities | ||||||||
Operating cash outflows from operating leases | $ | ( | ) | $ | ( | ) | ||
Operating cash outflows from finance leases | $ | ( | ) | $ | ( | ) | ||
Financing cash outflows from finance leases | $ | ( | ) | $ | ( | ) | ||
_______________
(1) Included in "Cost of revenues" and "Selling, general and administrative" expenses in our accompanying condensed consolidated statements of operations
(2) Included in "Depreciation and amortization of fixed assets" in our accompanying condensed consolidated statements of operations
(3) Included in "Interest expense" in our accompanying condensed consolidated statements of operations
The following table presents weighted-average remaining lease terms and weighted-average discount rates for the consolidated finance and operating leases as of March 31, 2023 and 2022, respectively:
March 31, | ||||||||
2023 | 2022 | |||||||
Weighted-average remaining lease term - operating leases (in years) | ||||||||
Weighted-average remaining lease term - finance leases (in years) | ||||||||
Weighted-average discount rate - operating leases | % | % | ||||||
Weighted-average discount rate - finance leases | % | % | ||||||
Our ROU assets and lease liabilities for finance leases were $
Maturities of lease liabilities for the remainder of 2023 and the years through 2028 and thereafter are as follows:
March 31, 2023 | ||||||||
Years Ending | Operating Leases | Finance Leases | ||||||
2023 | $ | $ | ||||||
2024 | ||||||||
2025 | ||||||||
2026 | ||||||||
2027 | ||||||||
2028 and thereafter | ||||||||
Total lease payments | ||||||||
Less: Amount representing interest | ( | ) | ( | ) | ||||
Present value of total lease payments | $ | $ | ||||||
2023 Acquisitions
On February 1, 2023, we acquired
For the three months ended March 31, 2023 and 2022 we incurred transaction costs of $
Acquisition Escrows and Related Liabilities
Pursuant to the related acquisition agreements, we have funded various escrow accounts to satisfy pre-acquisition indemnity and tax claims arising subsequent to the applicable acquisition dates. At March 31, 2023 and December 31, 2022, there were no current and noncurrent portions of the escrows, respectively.
As of March 31, 2023, the acquisitions of Data Driven Safety, LLC, and Infutor Data Solutions, LLC included acquisition-related contingent payments, for which the sellers of these acquisitions could receive additional payments by achieving the specific predetermined revenue, EBITDA, and/or EBITDA margin earn-out targets for exceptional performance. We believe that the liabilities recorded as of March 31, 2023 and December 31, 2022 reflect the best estimate of acquisition-related contingent payments. The associated current portion of contingent payments were $
7. Dispositions and Discontinued Operations:
On February 1, 2023, we completed the sale of our Energy business to Planet Jersey Buyer Ltd, an entity that was formed on behalf of, and is controlled by, The Veritas Capital Fund VIII, L.P. and its affiliated funds and entities (“Veritas Capital”), for a net cash sale price of $
The Energy business, which was part of our Energy and Specialized Markets segment, was classified as discontinued operations per ASC 205-20, Discontinued Operations, as we determined, qualitatively and quantitatively, that this transaction represents a strategic shift that has or will have a major effect on our operations and financial results. Accordingly, all results of the Energy business have been removed from continuing operations and presented as discontinued operations in our consolidated statements of operations for all periods presented. Additionally, all assets and liabilities of the Energy business were classified as assets and liabilities held for sale within our consolidated balance sheet as of December 31, 2022. In connection with the held for sale classification, we recognized an impairment of $
The following table presents financial results from discontinued operations, net of income taxes in our consolidated statement of income for the periods indicated:
For the Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Revenues | $ | $ | ||||||
Operating expenses: | ||||||||
Cost of revenues (exclusive of items shown separately below) | ||||||||
Selling, general and administrative | ||||||||
Depreciation and amortization of fixed assets | ||||||||
Amortization of intangible assets | ||||||||
Other operating loss, net | ||||||||
Total operating expenses | ||||||||
Operating (loss) income | ( | ) | ||||||
Other income (expense): | ||||||||
Investment (loss) income and others, net | ( | ) | ||||||
(Loss) income from discontinued operations before income taxes | ( | ) | ||||||
Income tax benefit expense | ( | ) | ( | ) | ||||
(Loss) income from discontinued operations, net of income taxes | $ | ( | ) | $ | ||||
The following table presents the aggregate carrying amounts of the held for sale assets and liabilities of the Energy business prior to the disposition on February 1, 2023 and as of December 31, 2022:
February 1, 2023 | December 31, 2022 | |||||||
Cash and cash equivalents | $ | $ | ||||||
Accounts receivable, net | ||||||||
Prepaid expenses | ||||||||
Other current assets | ||||||||
Total current assets: | ||||||||
Fixed assets, net | ||||||||
Operating lease right-of-use assets, net | ||||||||
Intangible assets, net | ||||||||
Goodwill | ||||||||
Other noncurrent assets | ||||||||
Total noncurrent assets | ||||||||
Total assets held for sale: | ||||||||
Net impairment of asset group(1) | ( | ) | ( | ) | ||||
Total assets held for sale, net | $ | $ | ||||||
Accounts payable and accrued liabilities | $ | $ | ||||||
Operating lease liabilities | ||||||||
Deferred revenues | ||||||||
Income taxes payable | ||||||||
Current liabilities held-for-sale: | ||||||||
Deferred income tax liabilities | ||||||||
Noncurrent lease liabilities | ||||||||
Other noncurrent liabilities | ||||||||
Noncurrent liabilities held-for-sale | ||||||||
Total liabilities held for sale | $ | $ | ||||||
(1) In connection with the held for sale classification, we recognized a $303.7 million impairment, partially offset by a deferred tax benefit of $75.9 million on the remeasurement of the disposal group held for sale. This impairment was charged to a contra asset account within "Other noncurrent assets" per ASC 205-20, Discontinued Operations
The consolidated statements of cash flows have not been adjusted to separately disclose cash flows related to discontinued operations. The following table presents selected cash flow information associated with our discontinued operations:
For the Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Significant non-cash operating activities: | ||||||||
Depreciation and amortization of fixed assets | $ | $ | ||||||
Amortization of intangible assets | ||||||||
Impairment loss | ||||||||
Operating lease right-of-use assets, net | ||||||||
Investing activities: | ||||||||
Capital expenditures | ( | ) | ( | ) | ||||
Fixed assets included in accounts payable and accrued liabilities | ||||||||
8. Goodwill and Intangible Assets:
The following is a summary of the change in goodwill from December 31, 2022 through March 31, 2023, for our Insurance operating segment:
Amount | ||||
Goodwill at December 31, 2022 | $ | |||
Acquisitions(1) | ||||
Purchase accounting reclassifications | ( | ) | ||
Foreign currency translation adjustment | ||||
Goodwill at March 31, 2023 | $ | |||
_______________
(1) See Note 6. Acquisitions for more information.
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. Goodwill impairment testing compares the carrying value of each reporting unit to its fair value. If the fair value of the reporting unit exceeds the carrying value of the net assets, including goodwill assigned to that reporting unit, goodwill is not impaired. If the carrying value of the reporting unit’s net assets, including goodwill, exceeds the fair value of the reporting unit, then an impairment loss is recorded for the difference between the carrying amount and the fair value of the reporting unit. As of June 30, 2022, we completed the annual impairment review, in which goodwill impairment was tested at the reporting unit level. Subsequent to performing our annual impairment test, we continued to monitor for events that would trigger an interim impairment test; we did not identify any such events.
Impairments to long-lived assets for the three months ended March 31, 2023 and 2022 were $
Our intangible assets and related accumulated amortization consisted of the following:
Weighted Average Useful Life (in years) | Cost | Accumulated Amortization | Net | ||||||||||
March 31, 2023 | |||||||||||||
Technology-based | $ | $ | ( | ) | $ | ||||||||
Marketing-related | ( | ) | |||||||||||
Contract-based | ( | ) | |||||||||||
Customer-related | ( | ) | |||||||||||
Database-based | ( | ) | |||||||||||
Total intangible assets | $ | $ | ( | ) | $ | ||||||||
December 31, 2022 | |||||||||||||
Technology-based | $ | $ | ( | ) | $ | ||||||||
Marketing-related | ( | ) | |||||||||||
Contract-based | ( | ) | |||||||||||
Customer-related | ( | ) | |||||||||||
Database-based | ( | ) | |||||||||||
Total intangible assets | $ | $ | ( | ) | $ | ||||||||
Amortization expense related to intangible assets for the three months ended March 31, 2023 and 2022 was $
Years Ending | Amount | |||
2023 | $ | |||
2024 | ||||
2025 | ||||
2026 | ||||
2027 | ||||
2028 and thereafter | ||||
Total | $ | |||
Our effective tax rate for the three months ended March 31, 2023 was
The following table presents short-term and long-term debt by issuance as of March 31, 2023 and December 31, 2022:
Issuance Date | Maturity Date | 2023 | 2022 | ||||||||
Short-term debt and current portion of long-term debt: | |||||||||||
Syndicated revolving credit facility | Various | Various | $ | $ | |||||||
Bilateral revolving credit facility | Various | Various | |||||||||
Bilateral term loan facility | Various | Various | |||||||||
Finance lease liabilities (1) | Various | Various | |||||||||
Short-term debt and current portion of long-term debt | |||||||||||
Long-term debt: | |||||||||||
Senior notes: | |||||||||||
% senior notes, less unamortized discount and debt issuance costs of $() and $(), respectively | 5/13/2020 | 5/15/2050 | |||||||||
% senior notes, inclusive of unamortized premium, and net of unamortized discount and debt issuance costs of $ and $, respectively | 3/6/2019 | 3/15/2029 | |||||||||
0% senior notes, less unamortized discount and debt issuance costs of $() and $(), respectively | 5/15/2015 | 6/15/2025 | |||||||||
% senior notes, less unamortized discount and debt issuance costs of $() and $(), respectively | 5/15/2015 | 6/15/2045 | |||||||||
senior notes, less unamortized discount and debt issuance costs of $() and $, respectively | 3/3/2023 | 4/1/2033 | |||||||||
Finance lease liabilities (1) | Various | Various | |||||||||
Syndicated revolving credit facility debt issuance costs | Various | Various | ( | ) | ( | ) | |||||
Long-term debt | |||||||||||
Total debt | $ | $ | |||||||||
_______________
(1) Refer to Note 5. Leases
Senior Notes
As of March 31, 2023 and December 31, 2022, we had senior notes with an aggregate principal amount of $
On March 3, 2023, we completed an issuance of $
Credit Facilities
We have a syndicated revolving credit facility ("Syndicated Revolving Credit Facility") with a borrowing capacity of $
We also maintain a $
We have
We have
On February 14, 2023, our Board approved a cash dividend of $
Share Repurchase Program
In December 2022, we entered into an accelerated share repurchase ("ASR") agreement to repurchase shares of our common stock for an aggregate purchase price of $
In March 2023, we entered into additional ASR agreements to repurchase shares of our common stock for an aggregate purchase price of $
During the three months ended March 31, 2023, we repurchased
The Inflation Reduction Act of 2022, which was enacted into law on August 16, 2022, imposed a nondeductible 1% excise tax on the net value of certain stock repurchases made after December 31, 2022. In the first quarter of 2023, we recorded total excise tax of $
Treasury Stock
As of March 31, 2023, our treasury stock consisted of
Earnings Per Share
Basic EPS is computed by dividing net income attributable to Verisk by the weighted average number of common shares outstanding during the period. 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, including vested and nonvested stock options, nonvested restricted stock awards, nonvested restricted stock units, nonvested performance awards consisting of performance share units ("PSU"), and nonvested deferred stock units, had been issued.
The following is a presentation of the numerators and denominators of the basic and diluted EPS computations for the three months ended March 31, 2023 and 2022:
Three Months Ended March 31, | ||||||||
2023 | 2022 | |||||||
Numerator used in basic and diluted EPS: | ||||||||
Income from continuing operations | $ | $ | ||||||
Income from discontinued operations, net of tax | ( | ) | ||||||
Net income attributable to Verisk | $ | $ | ||||||
Denominator: | ||||||||
Weighted average number of common shares used in basic EPS | ||||||||
Effect of dilutive shares: | ||||||||
Potential common shares issuable from stock options and stock awards | ||||||||
Weighted average number of common shares and dilutive potential common shares used in diluted EPS | ||||||||
The potential shares of common stock that were excluded from diluted EPS were
Accumulated Other Comprehensive Income (Loss)
The following is a summary of accumulated other comprehensive income (loss) as of March 31, 2023 and December 31, 2022:
2023 | 2022 | |||||||
Foreign currency translation adjustment | $ | $ | ( | ) | ||||
Pension and postretirement adjustment, net of tax | ( | ) | ( | ) | ||||
Accumulated other comprehensive income (loss) | $ | $ | ( | ) | ||||
The before-tax and after-tax amounts of other comprehensive income (loss) income for the three months ended March 31, 2023 and 2022 are summarized below:
Before Tax | Tax (Expense) Benefit | After Tax | ||||||||||
For the Three Months Ended March 31, 2023 | ||||||||||||
Foreign currency translation adjustment attributable to Verisk | $ | $ | $ | |||||||||
Foreign currency translation adjustment attributable to noncontrolling interests | ( | ) | ( | ) | ||||||||
Cumulative translation adjustment recognized upon deconsolidation of the Energy business | ||||||||||||
Foreign currency translation adjustment | ||||||||||||
Pension and postretirement adjustment before reclassifications | ||||||||||||
Amortization of net actuarial loss and prior service benefit reclassified from accumulated other comprehensive losses (1) | ( | ) | ( | ) | ( | ) | ||||||
Pension and postretirement adjustment | ( | ) | ||||||||||
Total other comprehensive income | $ | $ | ( | ) | $ | |||||||
For the Three Months Ended March 31, 2022 | ||||||||||||
Foreign currency translation adjustment | $ | ( | ) | $ | $ | ( | ) | |||||
Foreign currency translation adjustment attributable to noncontrolling interests | ( | ) | ( | ) | ||||||||
Foreign currency translation adjustment | ( | ) | ( | ) | ||||||||
Pension and postretirement adjustment before reclassifications | ( | ) | ||||||||||
Amortization of net actuarial loss and prior service benefit reclassified from accumulated other comprehensive losses (1) | ( | ) | ( | ) | ||||||||
Pension and postretirement adjustment | ||||||||||||
Total other comprehensive loss | $ | ( | ) | $ | $ | ( | ) | |||||
___________
| (1) | These accumulated other comprehensive loss components, before tax, are included under "Cost of revenues" and "Selling, general and administrative" in our accompanying condensed consolidated statements of operations. These components are also included in the computation of net periodic (benefit) cost (see Note 13. Pension and Postretirement Benefits for additional details). |
12. Equity Compensation Plans:
All of our outstanding stock options, restricted stock awards, deferred stock units, and PSUs are covered under our 2021 Incentive Plan, our 2013 Incentive Plan, or our 2009 Incentive Plan. Awards under our 2021 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, non-employee directors, and consultants are eligible for awards under our 2021 Incentive Plan. We transferred common stock under these plans from our treasury shares. As of March 31, 2023, there were
We grant equity awards to our key employees. The nonqualified stock options have an exercise price equal to the adjusted closing price of our common stock on the grant date, with a -year contractual term. The fair value of the restricted stock is determined using the closing price of our common stock on the grant date. The restricted stock is not assignable or transferable until it becomes vested. PSUs vest at the end of a -year performance period, subject to the recipient’s continued service. Each PSU represents the right to receive share of our common stock and the ultimate realization is based on our achievement of certain market and financial performance criteria and may range from
In January 2023, we granted
A summary of the status of the stock options, restricted stock, and PSUs awarded under our 2021, 2013, and 2009 Incentive Plans as of December 31, 2022 and March 31, 2023 and changes during the interim period are presented below:
Stock Option | Restricted Stock | PSU | |||||||||||||||||||||||||||
Number of Shares | Weighted Average Exercise Price | Aggregate Intrinsic Value | Number of Shares | Weighted Average Grant Date Fair Value Per Share | Number of Shares | Weighted Average Grant Date Fair Value Per Share | |||||||||||||||||||||||
Outstanding at December 31, 2022 | $ | $ | $ | $ | |||||||||||||||||||||||||
Granted | $ | $ | $ | ||||||||||||||||||||||||||
Dividend reinvestment | $ | $ | N/A | ||||||||||||||||||||||||||
Exercised or lapsed | ( | ) | $ | $ | ( | ) | $ | ( | ) | $ | 192.93 | ||||||||||||||||||
Canceled, expired or forfeited | ( | ) | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||
Outstanding at March 31, 2023 | $ | $ | $ | $ | |||||||||||||||||||||||||
Exercisable at March 31, 2023 | $ | $ | |||||||||||||||||||||||||||
Exercisable at December 31, 2022 | $ | $ | |||||||||||||||||||||||||||
Nonvested at March 31, 2023 | |||||||||||||||||||||||||||||
Expected to vest at March 31, 2023 | (1) | ||||||||||||||||||||||||||||
| (1) | Includes estimated performance achievement |
The fair value of the stock options granted was estimated using a Black-Scholes valuation model that uses the weighted average assumptions noted in the following table for the three months ended March 31, 2023 and 2022:
2023 | 2022 | |||||||
Option pricing model | Black-Scholes | Black-Scholes | ||||||
Expected volatility | % | % | ||||||
Risk-free interest rate | % | % | ||||||
Expected term in years | ||||||||
Dividend yield | % | % | ||||||
Weighted average grant date fair value per stock option | $ | $ | ||||||
The expected term for the stock options granted was estimated based on studies of historical experience and projected exercise behavior. However, for certain awards granted, for which no historical exercise pattern exists, the expected term was estimated using the simplified method. The risk-free interest rate is based on the yield of U.S. Treasury zero coupon securities with a maturity equal to the expected term of the equity award. The volatility factor is calculated using historical daily closing prices over the most recent period that is commensurate with the expected term of the stock option awards. The expected dividend yield was based on our expected annual dividend rate on the date of grant.
Intrinsic value for stock options is calculated based on the exercise price of the underlying awards and the adjusted closing price of our common stock as of the reporting date. Excess tax benefits from exercised stock options were recorded as income tax benefit in our condensed consolidated statements of operations. This tax benefit is calculated as the excess of the intrinsic value of options exercised and restricted stock lapsed in excess of compensation recognized for financial reporting purposes. The weighted average remaining contractual terms were
For the three months ended March 31, 2023, there was $
Our U.K. Sharesave Plan offers qualifying employees in the United Kingdom the opportunity to own shares of our common stock. Employees who elect to participate are granted stock options, of which the exercise price is equal to the average of the closing price on the five trading days immediately preceding the plan invitation date discounted by
Our ESPP offers eligible employees the opportunity to purchase shares of our common stock at a discount of its fair market value at the time of purchase. During the three months ended March 31, 2023 and 2022, we issued
13. Pension and Postretirement Benefits:
We maintain a frozen qualified defined benefit pension plan for certain employees through membership in our Pension Plan for Insurance Organizations (the "Pension Plan"), a multiple-employer trust. We also apply a cash balance formula to determine future benefits. Under the cash balance formula, each participant has an account, which is credited annually based on the interest earned on the previous year-end cash balance. We also have a frozen non-qualified supplemental cash balance plan ("SERP") for certain employees. The SERP is funded from our general assets. During the first quarter of 2023, we changed the investment guidelines on our Pension Plan assets to target an investment allocation of
The components of net periodic (benefit) cost for the three months ended March 31, 2023 and 2022 are summarized below:
Pension Plan and SERP | Postretirement Plan | |||||||||||||||
For the Three Months Ended March 31, | ||||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Interest cost | $ | $ | $ | $ | ||||||||||||
Expected return on plan assets | ( | ) | ( | ) | ( | ) | ||||||||||
Amortization of prior service cost | ||||||||||||||||
Amortization of net actuarial loss | ||||||||||||||||
Net periodic (benefit) cost | $ | ( | ) | $ | ( | ) | $ | $ | ||||||||
Employer contributions, net | $ | $ | $ | $ | ||||||||||||
The expected contributions to the Pension Plan, SERP, and Postretirement Plan for the year ending December 31, 2023 are consistent with the amounts previously disclosed as of December 31, 2022.
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 reports 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. Our President and CEO is identified as the CODM as defined by ASC 280-10.
Each of the reportable segments, Insurance, Energy and Specialized Markets, and Financial Services, has a portion of its revenue from more than one of the three revenue types described within our revenue recognition policy. Below is the overview of the solutions offered within each reportable segment.
Insurance: We are the leading provider of statistical, actuarial, and underwriting data for the U.S. P&C insurance industry. Our 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. We use 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, which are accessed via a hosted platform. We also develop solutions that our customers use to analyze key processes in managing risk. Our combination of algorithms and analytic methods incorporates our proprietary data to generate solutions. We also help businesses and governments better anticipate and manage climate and weather-related risks. In most cases, our customers integrate the solutions into their models, formulas or underwriting criteria in order to predict potential loss events, ranging from hurricanes to earthquakes. We develop catastrophe and extreme event models and offer solutions covering natural and man-made risks, including acts of terrorism. We further develop solutions that allow customers to quantify costs after loss events occur. Our multitier, multispectral terrestrial imagery and data acquisition, processing, analytics, and distribution system using the remote sensing and machine learning technologies help gather, store, process, and deliver geographic and spatially referenced information that supports uses in many markets. Additionally, we offer fraud-detection solutions including review of data on claim histories, analysis of claims to find emerging patterns of fraud, and identification of suspicious claims in the insurance sector. Our underwriting & rating, insurance anti-fraud claims, catastrophe modeling, and loss quantification are included in this segment.
Energy and Specialized Markets: This segment was comprised of our Energy business and Specialized Markets business. On March 11, 2022, we completed the sale of 3E Company Environmental, Ecological and Engineering, which made up the Specialized Markets within this segment. Subsequently, on October 28, 2022, we entered into an equity purchase agreement to sell our Energy business. We determined that the sale of our Energy business met the “discontinued operations” criteria in accordance with ASC 205-20 in the fourth quarter of 2022 due to its relative size and strategic rationale. On February 1, 2023, we completed the sale of our Energy business which made up the Energy with this "Energy and Specialized Markets" segment. Prior to the sale, we were a leading provider of data analytics via hosted platform for the global energy, chemicals, and metals and mining industries. Our research and consulting solutions focused on exploration strategies and screening, asset development and acquisition, commodity markets, and corporate analysis in the areas of business environment, business improvement, business strategies, commercial advisory, and transaction support. We gathered and managed proprietary information, insight, and analysis on oil and gas fields, mines, refineries, and other assets across the interconnected global energy sectors to advise customers in making asset investment and portfolio allocation decisions. Our analytical tools measured and observed environmental properties and translated those measurements into actionable information based on customer needs. In addition, we provided market and cost intelligence to energy companies to optimize financial results. We further offered a suite of data and information services that enable improved compliance with global Environmental Health and Safety requirements related to the safe manufacturing, distribution, transportation, usage, and disposal of chemicals and products.
Financial Services: On April 8, 2022, we completed the sale of this segment. Prior to the sale, we maintained a bank account consortia to provide competitive benchmarking, decisioning algorithms, business intelligence, and customized analytic services that help financial institutions, payment networks and processors, alternative lenders, regulators, and merchants make better strategy, marketing, and risk decisions. Customers applied our solutions in the areas of tailored data management and media effectiveness that include business intelligence platforms, profile views, mobile data solutions, enterprise database services, and fraud risk scoring algorithms for marketing, fraud, and risk mitigation.
As of February 1, 2023, we have determined that we have one operating segment and one reportable segment, Insurance, on a prospective basis. The segment is based on financial information that is utilized by the Company’s Chief Operating Decision Maker (“CODM”), who is the Company’s Chief Executive Officer, to assess performance and allocate resources on a consolidated basis. We have included the results of our disposed of segments below for comparability purposes. We use EBITDA as the profitability measure for making decisions regarding ongoing operations. EBITDA is net income before interest expense, provision for income taxes, depreciation and amortization of fixed and intangible assets. EBITDA is the measure of operating results used to assess corporate performance and optimal utilization of debt and acquisitions. Operating expenses consist of direct and indirect costs principally related to personnel, facilities, software license fees, consulting, travel, and third-party information services. We do not allocate interest expense and provision for income taxes, since these items are not considered in evaluating the segment’s overall operating performance. In addition, our CODM does not evaluate the financial performance of each segment based on assets. See Note 6. Revenues for information on disaggregated revenues by type of service and by country.
The following tables provide our revenue and EBITDA by reportable segment for the three months ended March 31, 2023 and 2022, and the reconciliation of EBITDA to income before income taxes as shown in our accompanying condensed consolidated statements of operations:
For the Three Months Ended | ||||||||||||||||||||||||||||
March 31, 2023 | March 31, 2022 | |||||||||||||||||||||||||||
Insurance | Energy and Specialized Markets | Total | Insurance | Energy and Specialized Markets | Financial Services | Total | ||||||||||||||||||||||
Revenues | $ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||
Expenses: | ||||||||||||||||||||||||||||
Cost of revenues (exclusive of items shown separately below) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||
Selling, general and administrative | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||
Other operating income, net | ( | ) | ||||||||||||||||||||||||||
Investment loss and others, net | ( | ) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||||||||||||
EBITDA from discontinued operations of the Energy business | ( | ) | ( | ) | ||||||||||||||||||||||||
EBITDA | $ | $ | ( | ) | $ | $ | $ | ( | ) | |||||||||||||||||||
EBITDA from discontinued operations of the Energy business | ( | ) | ||||||||||||||||||||||||||
Depreciation and amortization of fixed assets | ( | ) | ( | ) | ||||||||||||||||||||||||
Amortization of intangible assets | ( | ) | ( | ) | ||||||||||||||||||||||||
Interest expense | ( | ) | ( | ) | ||||||||||||||||||||||||
Income before income taxes | $ | $ | ||||||||||||||||||||||||||
Long-lived assets by country are provided below:
March 31, 2023 | December 31, 2022 | |||||||
Long-lived assets: | ||||||||
U.S. | $ | $ | ||||||
U.K. | ||||||||
Other countries | ||||||||
Total long-lived assets | $ | $ | ||||||
We consider our stockholders that own more than
16. Commitments and Contingencies:
ERISA Litigation
On September 24, 2020, former employees Jillyn Peterson, Gabe Hare, Robert Heynen and Adam Krajewski ("Plaintiffs"), filed suit in the United States District Court, District of New Jersey (No. 2:20-cv-13223-CCC-MF) against Defendants Insurance Services Office Inc. ("ISO"), the Plan Administration Committee of Insurance Services Office Inc. and its members ("Committee Defendants"), and the Trust Investment Committee of Insurance Services Office Inc. and its members. The class action complaint alleges violations of the Employee Retirement Income Security Act, as amended ("ERISA"). The class is defined as all persons who were participants in or beneficiaries of the ISO 401(k) Savings and Employee Stock Ownership Plan ("Plan"), at any time between September 24, 2014 through the date of judgment. The complaint alleges that all defendants are fiduciaries with respect to the Plan. Plaintiffs challenge the amount of fees paid by Plan participants to maintain the investment funds in the plan portfolio and the amount of recordkeeper fees paid by participants. Plaintiffs allege that by permitting the payment of excessive fees, the Committee Defendants breached their ERISA duties of prudence and loyalty. Plaintiffs further allege that ISO breached its ERISA duty by failing to monitor the Committee Defendants who they allege committed known breaches of their fiduciary duties. The complaint does not specify damages but alleges the fiduciary breaches cost Plan participants millions of dollars. Defendants filed their motion to dismiss the complaint on January 12, 2021, which the Court partially denied on April 13, 2021. Fact discovery has been completed. The litigation is currently stayed through May 5, 2023 pending the outcome of the parties’ mediation. At this time, it is not possible to reasonably estimate the liability related to this matter, as the case is still in its early stages.
Financial Services Government Inquiry
We continue to cooperate with a civil inquiry by the Department of Justice related to government contracts within our former Financial Services segment, which was sold to TransUnion in April 2022. In addition, in March 2022, we were informed that the SEC is conducting an inquiry related to certain contracts of our former Financial Services segment. These inquiries are ongoing, we are producing documents, and we cannot anticipate the timing, outcome or possible impact of the inquiries, financial or otherwise. Under the stock purchase agreement, we entered into with TransUnion pursuant to which TransUnion acquired our former Financial Services segment, we agreed to indemnify TransUnion for certain losses with respect to the DOJ inquiries.
Data Privacy Litigation
On January 30, 2023, Plaintiffs Justin Ahringer and Michael Donner filed a putative class action lawsuit in the United States District Court, Central District of California, titled Ahringer et al. v. LoanDepot, Inc. and Verisk Analytics, Inc. d/b/a Jornaya, Case No.: 8:23-cv-00186. Plaintiffs assert violations of California’s Invasion of Privacy Act, Unfair Competition Law, and a violation of class members’ privacy rights under the California Constitution. Plaintiffs allege that the Defendants recorded visitors’ electronic communications without their consent. Plaintiffs seek to certify a nationwide class of individuals who visited LoanDepot.com and provided personal information on the website’s forms to receive a quote or apply for a loan. They allege that the aggregate claims of all members of the proposed class exceeds $
On June 27, 2022, Plaintiff Loretta Williams brought a putative class action against Lead Intelligence, Inc. d/b/a Jornaya (“we,” “our,” or “us”) in the United States District Court for the Northern District of California, titled Williams v. DDR Media, LLC and Lead Intelligence, Inc. d/b/a Jornaya, Civil Action No. 3:22-cv-03789. The Complaint alleges that the Defendants violated the California Invasion of Privacy Act, Cal. Penal Code 631 (“CIPA”) and invaded Plaintiff’s and class members’ privacy rights when Defendants purportedly recorded visitors’ visits to the scrappyrent2 own.com website without prior express consent. It is further alleged that this conduct constitutes a violation of the California Unfair Competition Law, Cal. Bus. Prof. Code Section 17200 et seq. and the California Constitution. The Complaint seeks class certification, injunctive relief, statutory damages in the amount of $
On December 15, 2021, Plaintiff Jillian Cantinieri brought a putative class action against Verisk Analytics, Insurance Services Office and ISO Claims Services, Inc. (“we,” “our,” or “us”) in the United States District Court for the Eastern District of New York, titled Cantinieri v. Verisk Analytics Inc., et al., Civil Action No. 2:21-cv-6911. The Complaint alleges that we failed to safeguard the personally identifiable information (PII) of Plaintiff and the members of the proposed classes from a purported breach of our databases by unauthorized entities. Plaintiff and class members allege actual and imminent injuries, including theft of their PII, fraudulent activity on their financial accounts, lowered credit scores, and costs associated with detection and prevention of identity theft and fraud. They seek to recover compensatory, statutory and punitive damages, disgorgement of earnings and profits, and attorney’s fees and costs. We filed our motion to dismiss Plaintiff’s claims on April 22, 2022. On March 30, the court denied our motion to dismiss without prejudice, allowing us an opportunity to re-file the motion once limited jurisdictional discovery has been completed. At this time, it is not possible to reasonably estimate the liability related to this matter, as the case is still in its early stages.
17. Subsequent Events:
On April 20, 2023, we acquired Krug Sachverständigen GmbH ("SV Krug") for a net cash purchase price of approximately million, of which million represents indemnity escrows. SV Krug is a Germany-based motor claims solutions provider and has established an industry-leading position in the German insurance market through highly digitalized solutions that help insurers and car manufacturers achieve better and faster customer service, leading to sustainable reductions in costs. The acquisition expands our claims and casualty offerings across Europe.
On April 5, 2023, we entered into the Fifth Amendment (the "Amendment") to the committed senior unsecured Syndicated Revolving Credit Facility with Bank of America, N.A. as administrative agent. The Amendment does not change the current borrowing capacity of $
| Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion should be read in conjunction with our historical financial statements and the related notes included in our annual report on Form 10-K ("2022 10-K") dated and filed with the Securities and Exchange Commission on February 28, 2023. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those discussed in or implied by any of the forward-looking statements as a result of various factors, including but not limited to those listed under "Risk Factors" and "Special Note Regarding Forward Looking Statements" in our 2022 10-K and those listed under Item 1A in Part II of this quarterly report on Form 10-Q.
We are the leading strategic data analytics and technology partner to the global insurance industry. We empower clients to strengthen operating efficiency, improve underwriting and claims outcomes, combat fraud and make informed decisions about global risks, including climate change, extreme events, ESG and political issues. Through advanced data analytics, software, scientific research and deep industry knowledge, we help build global resilience for individuals, communities and businesses.
Our customers use our solutions to make better decisions about risk and opportunities with greater efficiency and discipline. We refer to these products and services as "solutions" due to the integration among our services and the flexibility that enables our customers to purchase components or the comprehensive package. These solutions take various forms, including data, statistical models, or tailored analytics, all designed to allow our customers to make more logical decisions. We believe our solutions for analyzing risk positively impact our customers’ revenues and help them better manage their costs.
Our operating segments have historically been Insurance, Energy and Specialized Markets, and Financial Services. On March 11, 2022 and April 8, 2022, we sold both our environmental health and safety business, which represented the “Specialized Markets” in our Energy and Specialized Markets segment, and our Financial Services segment, respectively. We assessed the sale of our environmental health and safety business and Financial Services segment per the guidance in ASC 205-20, and determined that the transactions did not qualify as discontinued operations. On February 1, 2023, we completed the sale of our Energy business. The Energy business was classified as discontinued operations per the guidance in ASC 205-20 in the fourth quarter of 2022, as we determined that this transaction represents a strategic shift that has or will have a major effect on our operations and financial results. Accordingly, all results of the Energy business have been removed from continuing operations and presented as discontinued operations in our consolidated statements of operations and assets and liabilities held for sale for all periods presented. See Note 7. Dispositions and Discontinued Operations for further discussion.
Executive Summary
Key Performance Metrics
We believe our business's ability to grow recurring revenue and generate positive cash flow is the key indicator of the successful execution of our business strategy. We use year-over-year revenue and EBITDA growth as metrics to measure our performance. EBITDA and EBITDA margin are non-GAAP financial measures (See footnote 2 within the Condensed Consolidated Results of Operations section of Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations). The nearest equivalent respective GAAP financial measures are net income and net income margin.
Revenue growth. We use year-over-year revenue growth as a key performance metric. We assess revenue growth based on our ability to generate increased revenue through increased sales to existing customers, sales to new customers, sales of new or expanded solutions to existing and new customers, and strategic acquisitions of new businesses.
EBITDA growth. We use EBITDA growth as a measure of our ability to balance the size of revenue growth with cost management and investing for future growth. EBITDA growth allows for greater transparency regarding our operating performance and facilitate period-to-period comparison.
EBITDA margin. We use EBITDA margin as a metric to assess segment performance and scalability of our business. We assess EBITDA margin based on our ability to increase revenues while controlling expense growth. We calculate EBITDA margin as EBITDA divided by revenues.
Revenues
We earn revenues through agreements for hosted subscriptions, advisory/consulting services, and for transactional solutions, recurring and non-recurring. Subscriptions for our solutions are generally paid in advance of rendering services either quarterly or in full upon commencement of the subscription period, which is usually for one year and automatically renewed each year. As a result, the timing of our cash flows generally precedes our recognition of revenues and income and our cash flow from operations tends to be higher in the first quarter as we receive subscription payments. Examples of these arrangements include subscriptions that allow our customers to access our standardized coverage language, our claims fraud database, or our actuarial services throughout the subscription period. In general, we experience minimal revenue seasonality within the business. For the three months ended March 31, 2023 and 2022, approximately 80% and 82% of our insurance revenues were derived from hosted subscriptions through agreements (generally one to five years) for our solutions, respectively.
We also provide advisory/consulting services, which help our customers get more value out of our analytics and their subscriptions. In addition, certain of our solutions are paid for by our customers on a transactional basis, recurring and non-recurring. For example, we have solutions that allow our customers to access property-specific rating and underwriting information to price a policy on a commercial building, or compare a P&C insurance or a workers' compensation claim with information in our databases, or use our repair cost estimation solutions on a case-by-case basis. For the three months ended March 31, 2023 and 2022, approximately 20% and 18% of our insurance revenues were derived from providing transactional and advisory/consulting solutions, respectively.
Operating Costs and Expenses
Personnel expenses are the major component of both our cost of revenues and selling, general and administrative expenses. Personnel expenses, which represented approximately 62% and 61% of our total operating expenses (excluding gains/losses related to dispositions) for the three months ended March 31, 2023 and 2022, respectively, include salaries, benefits, incentive compensation, equity compensation costs, sales commissions, employment taxes, recruiting costs, and outsourced temporary agency costs.
We assign personnel expenses between two categories, cost of revenues and selling, general and administrative expense, based on the actual costs associated with each employee. We categorize employees who maintain our solutions as cost of revenues, and all other personnel, including executive managers, salespeople, marketing, business development, finance, legal, human resources, and administrative services, as selling, general and administrative expenses. A significant portion of our other operating costs, such as facilities and communications, is also either captured within cost of revenues or selling, general and administrative expenses based on the nature of the work being performed.
While we expect to grow our headcount over time to take advantage of our market opportunities, we believe that the economies of scale in our operating model will allow us to grow our personnel expenses at a lower rate than revenues. Historically, our EBITDA margin has improved because we have been able to increase revenues without a proportionate corresponding increase in expenses. However, part of our corporate strategy is to invest in new solutions and new businesses, which may offset margin expansion.
Cost of Revenues. Our cost of revenues consists primarily of personnel expenses. Cost of revenues also includes the expenses associated with the acquisition, disposition and verification of data, the maintenance of our existing solutions, and the development and enhancement of our next-generation solutions. Our cost of revenues excludes depreciation and amortization.
Selling, General and Administrative Expenses. Our selling, general and administrative expenses consist primarily of personnel costs. A portion of the other costs such as facilities, insurance, and communications are also allocated to selling, general and administrative expenses based on the nature of the work being performed by the employee. Our selling, general and administrative expenses exclude depreciation and amortization.
Condensed Consolidated Results of Operations
Three Months Ended |
||||||||||||
March 31, |
Percentage |
|||||||||||
2023 |
2022 |
Change |
||||||||||
(in millions, except for share and per share data) |
||||||||||||
Statement of income data: |
||||||||||||
Revenues: |
||||||||||||
Insurance |
$ | 651.6 | $ | 586.4 | 11.1 | % | ||||||
Energy and Specialized Markets |
— | 22.4 | (100.0 | )% | ||||||||
Financial Services |
— | 34.8 | (100.0 | )% | ||||||||
Revenues |
651.6 | 643.6 | 1.2 | % | ||||||||
Operating expenses (income): |
||||||||||||
Cost of revenues (exclusive of items shown separately below) |
216.2 | 228.7 | (5.5 | )% | ||||||||
Selling, general and administrative |
79.0 | 107.9 | (26.8 | )% | ||||||||
Depreciation and amortization of fixed assets |
44.6 | 40.1 | 11.2 | % | ||||||||
Amortization of intangible assets |
17.7 | 21.2 | (16.5 | )% | ||||||||
Other operating income, net |
— | (377.1 | ) | (100.0 | )% | |||||||
Total operating expenses, net |
357.5 | 20.8 | 1,618.8 | % | ||||||||
Operating income |
294.1 | 622.8 | (52.8 | )% | ||||||||
Other expense: |
||||||||||||
Investment loss and others, net |
(1.1 | ) | (1.9 | ) | (42.1 | )% | ||||||
Interest expense, net |
(26.4 | ) | (31.3 | ) | (15.7 | )% | ||||||
Total other expense, net |
(27.5 | ) | (33.2 | ) | (17.2 | )% | ||||||
Income from continuing operations before income taxes |
266.6 | 589.6 | (54.8 | )% | ||||||||
Provision for income taxes |
(72.2 | ) | (102.6 | ) | (29.6 | )% | ||||||
Income from continuing operations |
194.4 | 487.0 | (60.1 | )% | ||||||||
(Loss) income from discontinued operations, net of tax expense of $1.1, and $2.4, respectively (Note 7) |
(138.0 | ) | 18.8 | (834.0 | )% | |||||||
Net income |
56.4 | 505.8 | (88.8 | )% | ||||||||
Less: Net income attributable to noncontrolling interests |
(0.1 | ) | (0.1 | ) | — | % | ||||||
Net income attributable to Verisk |
$ | 56.3 | $ | 505.7 | (88.9 | )% | ||||||
Basic net income per share attributable to Verisk: |
||||||||||||
Income from continuing operations |
$ | 1.28 | $ | 3.03 | (57.8 | )% | ||||||
(Loss) income from discontinued operations |
(0.91 | ) | 0.12 | (858.3 | )% | |||||||
Basic net income per share attributable to Verisk: |
$ | 0.37 | $ | 3.15 | (88.3 | )% | ||||||
Diluted net income per share attributable to Verisk: |
||||||||||||
(Loss) income from continuing operations |
$ | 1.27 | $ | 3.01 | (57.8 | )% | ||||||
Income from discontinued operations |
(0.90 | ) | 0.12 | (850.0 | )% | |||||||
Diluted net income per share attributable to Verisk: |
$ | 0.37 | $ | 3.13 | (88.2 | )% | ||||||
Cash dividends declared per share (1): |
$ | 0.34 | $ | 0.31 | 9.7 | % | ||||||
Weighted average shares outstanding: |
||||||||||||
Basic |
152,032,255 | 160,680,955 | (5.4 | )% | ||||||||
Diluted |
152,709,319 | 161,638,617 | (5.5 | )% | ||||||||
The financial operating data below sets forth the information we believe is useful for investors in evaluating our overall financial performance: |
||||||||||||
Other data: |
||||||||||||
EBITDA: |
||||||||||||
Insurance |
$ | 355.3 | $ | 301.5 | 17.8 | % | ||||||
Energy and Specialized Markets |
— | 448.5 | (100.0 | )% | ||||||||
Financial Services |
— | (67.8 | ) | (100.0 | )% | |||||||
EBITDA(2) |
$ | 355.3 | $ | 682.2 | (47.9 | )% | ||||||
The following is a reconciliation of net income to EBITDA: |
||||||||||||
Net Income |
56.4 | $ | 505.8 | (88.8 | )% | |||||||
Less: Income from discontinued operations, net of tax expense of $1.1 and $2.4, respectively (Note 7) |
(138.0 | ) | 18.8 | (834.0 | )% | |||||||
Income from continuing operations |
194.4 | 487.0 | (60.1 | )% | ||||||||
Depreciation and amortization of fixed assets and intangible assets |
62.3 | 61.3 | 1.6 | % | ||||||||
Interest expense |
26.4 | 31.3 | (15.7 | )% | ||||||||
Provision for income taxes |
72.2 | 102.6 | (29.6 | )% | ||||||||
EBITDA |
$ | 355.3 | $ | 682.2 | (47.9 | )% | ||||||
| (1) |
Cash dividends declared per share is calculated by the aggregate cash dividends declared in a fiscal quarter divided by the shares issued and outstanding. See Note 11. of our consolidated financial statements included in this interim report on Form 10-Q. |
| (2) | EBITDA is a financial measure that management uses to evaluate the performance of our segments. "EBITDA" is defined as net income before interest expense, provision for income taxes, and depreciation and amortization of fixed and intangible assets. See Note 14. of our condensed consolidated financial statements included in this quarterly report on Form 10-Q.
Although EBITDA is a non-GAAP financial measure, EBITDA is frequently used by securities analysts, lenders, and others in their evaluation of companies. EBITDA has limitations as an analytical tool, and should not be considered in isolation, or as a substitute for an analysis of our operating income, net income, or cash flows from operating activities reported under GAAP. Management uses EBITDA in conjunction with GAAP operating performance measures as part of its overall assessment of company performance. Some of these limitations are: |
| • |
EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; |
| • |
EBITDA does not reflect changes in, or cash requirements for, our working capital needs; |
| • |
Although depreciation and amortization are noncash charges, the assets being depreciated and amortized often will have to be replaced in the future and EBITDA does not reflect any cash requirements for such replacements; and |
| • |
Other companies in our industry may calculate EBITDA differently than we do, limiting its usefulness as a comparative measure. |
Consolidated Results of Operations
Three Months Ended March 31, 2023 Compared to Three Months Ended March 31, 2022
Revenues
Revenues were $651.6 million for the three months ended March 31, 2023 compared to $643.6 million for the three months ended March 31, 2022, an increase of $8.0 million or 1.2%. The modest growth in our consolidated revenues was primarily due to the sale of our environmental health and safety business and Financial Services segment (“recent dispositions”), both of which did not qualify as discontinued operations and as a result, their prior year revenues of $57.2 million are included in our consolidated results in the prior year. Our recent acquisitions (Infutor Data Solutions, LLC, and Opta Information Intelligence Corp. within the underwriting & rating category of the Insurance segment, Automated Insurance Solutions Ltd., Pruvan Inc., and Mavera within the claims category of the Insurance segment) increased revenues by $12.7 million, while the remaining Insurance revenues increased $52.5 million or 9.1%. Our specialized market business was sold in March 2022; and our energy business, which qualified for discontinued operations in the fourth quarter of 2022, was subsequently sold in February 2023. Our Financial Services segment was sold in April 2022. Our Energy and Specialized Markets and Financial Services segments did not have revenues from continuing operations in 2023.
Three Months Ended March 31, |
Percentage |
Percentage change excluding |
||||||||||||||
2023 |
2022 |
change |
recent acquisitions and dispositions |
|||||||||||||
(in millions) |
||||||||||||||||
Insurance |
$ | 651.6 | $ | 586.4 | 11.1 | % | 9.1 | % | ||||||||
Energy and Specialized Markets |
— | 22.4 | (100.0 | )% | — | % | ||||||||||
Financial Services |
— | 34.8 | (100.0 | )% | — | % | ||||||||||
Total Revenues |
$ | 651.6 | $ | 643.6 | 1.2 | % | 9.1 | % | ||||||||
Cost of Revenues
Cost of revenues was $216.2 million for the three months ended March 31, 2023 compared to $228.7 million for the three months ended March 31, 2022, a decrease of $12.5 million or 5.5%. Our recent dispositions accounted for a decrease of $34.9 million in cost of revenues, partially offset by recent acquisitions of $8.0 million. The remaining increase related to Insurance of $14.4 million or 7.5% was primarily due to increases in salaries and employee benefits of $9.9 million, travel expenses of $1.8 million and other operating costs of $4.4 million; partially offset by decreases in information technology expenses of $1.3 million, data costs of $0.4 million.
Selling, General and Administrative Expenses
Selling, general and administrative expenses ("SGA") were $79.0 million for the three months ended March 31, 2023 compared to $107.9 million for the three months ended March 31, 2022, a decrease of $28.9 million or 26.8%. Our recent dispositions accounted for a decrease of $17.9 million in selling, general and administrative expenses, partially offset by recent acquisitions of $11.6 million. Our acquisition-related costs (earn-outs) accounted for a decrease of $15.0 million. The remaining decrease related to Insurance of $7.6 million or 8.0% was primarily due to decreases in professional consulting costs of $5.4 million, salaries and employee benefits of $3.5 million, information technology expenses of $0.5 million, and other operating costs of $0.3 million; partially offset by an increase in travel expenses of $2.1 million.
Depreciation and Amortization of Fixed Assets
Depreciation and amortization of fixed assets were $44.6 million for the three months ended March 31, 2023 compared to $40.1 million for the three months ended March 31, 2022, an increase of $4.5 million or 11.2%. The increase was primarily driven by $6.6 million attributed to assets placed into service to support data capacity expansion and revenue growth, partially offset by recent dispositions of $2.1 million.
Amortization of Intangible Assets
Amortization of intangible assets was $17.7 million for the three months ended March 31, 2023 compared to $21.2 million for the three months ended March 31, 2022, a decrease of $3.5 million or 16.5%. The decrease was primarily driven by recent dispositions of $3.3 million and intangible assets that were fully amortized of $1.7 million, partially offset by an increase due to our recent acquisitions of $1.5 million.
Other Operating Income, net
Other operating income, net was $0.0 million for the three months ended March 31, 2023 compared to $377.1 million for the three months ended March 31, 2022. The decrease was primarily driven by the gain from the sale of our environmental health and safety business, partially offset by the long-lived asset impairment related to our Financial Services segment, both of which occurred in the first quarter of 2022.
Investment loss and others, net
Investment loss was $1.1 million for the three months ended March 31, 2023 compared to $1.9 million for the three months ended March 31, 2022, a decrease of $0.8 million. The decrease was primarily due to the impact of foreign currencies.
Interest Expense, net
Interest expense, net was $26.4 million for the three months ended March 31, 2023 compared to $31.3 million for the three months ended March 31, 2022, a decrease of $4.9 million or 15.7%. The decrease in interest expense was primarily due to the paydown of our outstanding borrowings on our Syndicated Revolving and Bilateral credit facilities, and interest income of $7.4 million, partially offset by interest expense related to the issuance of our 2033 Senior Notes.
Provision for Income Taxes
The provision for income taxes was $72.2 million for the three months ended March 31, 2023 compared to $102.6 million for the three months ended March 31, 2022, a decrease of $30.4 million or 29.7%. The effective tax rate was 27.1% for the three months ended March 31, 2023 compared to 17.4% for the three months ended March 31, 2022. The effective tax rate for the three months ended March 31, 2023 was higher than the effective tax rate for the three months ended March 31, 2022 primarily due to a 2022 tax rate benefit in connection with the sale of our environmental health and safety business for which a benefit was recognized for the difference between book and tax basis of our investment. In addition, the tax rate for the three months ended March 31, 2023 was higher than the prior period due to tax charges incurred in structuring the energy sale completed this quarter. Lastly, these tax impacts were partially offset by increased stock option exercises resulting in higher tax benefits from equity compensation in the current period versus the prior period. The difference between statutory tax rates and our effective tax rate is primarily due to tax benefits attributable to equity compensation, offset by additional state and local taxes.
Net Income Margin
The net income margin was 29.8% for the three months ended March 31, 2023 compared to 75.7% for the three months ended March 31, 2022. The decrease in net income margin was primarily driven by the gain from the sale of our environmental health and safety business, partially offset by an impairment of the long-lived assets of our Financial Services segment.
EBITDA Margin [1]
EBITDA was $355.3 million for the three months ended March 31, 2023 compared to $682.2 million for the three months ended March 31, 2022. The EBITDA margin for our consolidated results was 54.5% for the three months ended March 31, 2023 compared to 106.0% for the three months ended March 31, 2022. The decrease in EBITDA margin was primarily driven by the gain from the sale of our environmental health and safety business, partially offset by an impairment of the long-lived assets of our Financial Services segment.
[1] Note: Consolidated EBITDA margin, a non-GAAP measure, is calculated as a percentage of consolidated revenue. A reconciliation from net income to EBITDA is presented in the table below.
Three Months Ended March 31, |
||||||||
2023 |
2022 |
|||||||
Net income |
$ | 56.4 | $ | 505.8 | ||||
Less: Income from discontinued operations, net of tax expense of $1.1 and $2.4, respectively (Note 7) |
138.0 | 18.8 | ||||||
Income from continuing operations |
194.4 | 487.0 | ||||||
Depreciation and amortization of fixed assets |
44.6 | 40.1 | ||||||
Amortization of intangible assets |
17.7 | 21.2 | ||||||
Interest expense |
26.4 | 31.3 | ||||||
Provision for income taxes |
72.2 | 102.6 | ||||||
EBITDA |
$ | 355.3 | $ | 682.2 | ||||
Revenue |
$ | 651.6 | $ | 643.6 | ||||
EBITDA Margin |
54.5 | % | 106.0 | % | ||||
Results of Operations by Segment
Insurance
Revenues
Revenues for our Insurance segment were $651.6 million for the three months ended March 31, 2023, compared to $586.4 million for the three months ended March 31, 2022, an increase of $65.2 million or 11.1%. Our underwriting & rating revenue increased $44.5 million or 10.7%. Our claims revenue increased $20.7 million or 12.1%.
Our revenue by category for the periods presented is set forth below:
Three Months Ended March 31, |
Percentage change |
Percentage change excluding recent acquisitions |
||||||||||||||
2023 |
2022 |
|||||||||||||||
(in millions) |
||||||||||||||||
Underwriting & rating |
$ | 460.5 | $ | 416.0 | 10.7 | % | 8.4 | % | ||||||||
Claims |
191.1 | 170.4 | 12.1 | % | 10.7 | % | ||||||||||
Total Insurance |
$ | 651.6 | $ | 586.4 | 11.1 | % | 9.1 | % | ||||||||
Our recent acquisitions (Infutor Data Solutions, LLC, and Opta Information Intelligence Corp. within the underwriting & rating category of the Insurance segment, Automated Insurance Solutions Ltd., Pruvan Inc., Mavera within the claims category of the Insurance segment) contributed net revenues of $12.7 million, while the remaining Insurance revenues increased $52.5 million or 9.1%. Our underwriting & rating revenue increased $34.2 million or 8.4%, primarily due to an annual increase in prices derived from continued enhancements to the content of the solutions within our core services as well as selling expanded solutions to new and existing customers within underwriting solutions. In addition, extreme events and life solutions contributed to the growth. Our claims revenue increased $18.3 million or 10.7%, primarily due to growth in our property estimating solutions revenue and anti-fraud solutions revenue.
Cost of Revenues
Cost of revenues for our Insurance segment was $216.2 million for the three months ended March 31, 2023 compared to $193.8 million for the three months ended March 31, 2022, an increase of $22.4 million or 11.6%. Our recent acquisitions within the Insurance segment represented an increase of $8.0 million in cost of revenues. The remaining cost of revenues increased $14.4 million or 7.5% primarily due to increases in salaries and employee benefits of $9.9 million, travel expenses of $1.8 million, and other operating costs of $4.4 million. These increases were partially offset by decreases in information technology expenses of $1.3 million and data costs of $0.4 million.
Selling, General and Administrative Expenses
Selling, general and administrative expenses for our Insurance segment were $79.0 million for the three months ended March 31, 2023, compared to $90.0 million for the three months ended March 31, 2022, a decrease of $11.0 million or 12.2%. Our recent acquisitions accounted for an increase of $11.6 million, which was primarily related to salaries and employee benefits. Our acquisition-related earn-out costs accounted for a decrease of $15.0 million. The remaining SGA decrease of $7.6 million or 8.0% was primarily due to decreases in professional consulting costs of $5.4 million, salaries and employee benefits of $3.5 million, information technology expenses of $0.5 million, and other operating of $0.3 million. These increases were partially offset by a decrease in travel expenses of $2.1 million
Investment loss and others, net
Investment loss was $1.1 million for the three months ended March 31, 2023 and March 31, 2022. These losses were primarily due to the impact of foreign currencies.
EBITDA
EBITDA for our Insurance segment was $355.3 million for the three months ended March 31, 2023 compared to $301.5 million for the three months ended March 31, 2022, an increase of $53.8 or 17.8%. The EBITDA margin for our Insurance segment was 54.5% for the three months ended March 31, 2023 compared to 51.4% for the three months ended March 31, 2022. The increase in EBITDA margin was primarily related to an increase in revenue, cost discipline and a decrease in acquisition-related earn-out costs.
Energy and Specialized Markets and Financial Segments
On March 11, 2022, we completed the sale of 3E Company Environmental, Ecological and Engineering, which made up the Specialized Markets within this segment. This transaction did not qualify as discontinued operations per the guidance in ASC 205-20. The Energy business within the "Energy and Specialized Markets" segment was classified as discontinued operations per the guidance in ASC 205-20. Accordingly, all results of the Energy business have been removed from continuing operations and presented as discontinued operations in our consolidated statements of operations for all periods presented. On February 1, 2023, we completed the sale of our Energy business.
On April 8, 2022, we completed the sale of our Financial Services segment. This transaction did not qualify as discontinued operations.
As a result of these sale transactions, we have excluded the Energy and Specialized Markets and Financial Services segments from our management's discussion and analysis of the results of operations by segment.
Liquidity and Capital Resources
As of March 31, 2023 and December 31, 2022, we had cash and cash equivalents and available-for-sale securities of $235.3 million and $116.5 million, respectively. We maintain our cash and cash equivalents in higher credit quality financial institutions in order to limit the amount of credit exposure. As of March 31, 2023 and December 31, 2022, a vast majority of our domestic cash and cash equivalents is with JPMorgan Chase N.A. Subscriptions for our solutions are billed and generally paid in advance of rendering services either quarterly or in full upon commencement of the subscription period, which is usually for one year. Subscriptions are automatically renewed at the beginning of each calendar year. We have historically generated significant cash flows from operations. As a result of this factor, as well as the availability of funds under our Credit Facility, we expect that we will have sufficient cash to meet our working capital and capital expenditure needs and to fuel our future growth plans.
We have historically managed the business with a working capital deficit due to the fact that, as described above, we offer our solutions and services primarily through annual subscriptions or long-term contracts, which are generally prepaid quarterly or annually in advance of the services being rendered. When cash is received for prepayment of invoices, we record an asset (cash and cash equivalents) on our balance sheet with the offset recorded as a current liability (deferred revenues). This current liability is deferred revenue that does not require a direct cash outflow since our customers have prepaid and are obligated to purchase the services. In most businesses, growth in revenue typically leads to an increase in the accounts receivable balance causing a use of cash as a company grows. Unlike these businesses, our cash position is favorably affected by revenue growth, which results in a source of cash due to our customers prepaying for most of our services.
We have also historically used a portion of our cash for repurchases of our common stock from our stockholders. During the three months ended March 31, 2023 and 2022, we repurchased $2,500.0 million (inclusive of $500 million in treasury stock not yet settled) and $571.3 million, respectively, of our common stock. The repurchase of our common stock in the first quarter of 2023 was funded using the proceeds from the sale of the Energy business. For the three months ended March 31, 2023 and 2022, we also paid dividends of $49.2 million and $49.4 million, respectively.
Financing and Financing Capacity
We had total debt, excluding finance lease liabilities, unamortized discounts and premium, and debt issuance costs of $2,850.0 million and $3,740.0 million at March 31, 2023 and December 31, 2022, respectively, and we were in compliance with our financial and other covenants.
We have a $1,000.0 million Syndicated Revolving Credit Facility with Bank of America N.A., HSBC Bank USA, N.A., JP Morgan Chase Bank, N.A., Wells Fargo Bank, National Association, Citibank, N.A., Morgan Stanley Bank, N.A., TD Bank, N.A., Goldman Sachs Bank USA, and the Northern Trust Company. The Syndicated Revolving Credit Facility may be used for general corporate purposes, including working capital needs and capital expenditures, acquisitions, dividend payments and the Repurchase Program. As of March 31, 2023, we were in compliance with all financial and other debt covenants under the Credit Facility.
As of March 31, 2023 and December 31, 2022, the available capacity under the Syndicated Revolving Credit Facility was $995.5 million and $5.6 million, net of the letters of credit of $4.5 million and $4.4 million, respectively. We had $0 million and $990.0 million in amounts outstanding under the Syndicated Revolving Credit Facility as of March 31, 2023 and December 31, 2022, respectively.
We also maintain a $125.0 million Bilateral Term Loan Facility and a $275.0 million Bilateral Revolving Credit Facility together the ("Bilateral Credit Facilities") with maturity dates of September 9, 2023 and October 2, 2023, respectively. The Bilateral Credit Facilities carry an interest rate of 135 basis points plus the one-month BSBY and may be used for general corporate purposes, including working capital needs and capital expenditures, acquisitions, dividend payments and the Repurchase Program. As of March 31, 2023, we had no outstanding borrowings under our Bilateral Credit Facilities.
The Bilateral Credit Facilities are now subject to the replacement of LIBOR. Interest on the Bilateral Credit Facilities is based on BSBY and we have the choice of the Secured Overnight Financing Rate ("SOFR") or the BSBY as part of the Bilateral Credit Facilities agreement. Subsequent to March 31, 2023, we amended our committed senior unsecured Syndicated Revolving Credit Facility with Bank of America, N.A. The Amendment does not change the current borrowing capacity of $1,000.0 million, but does extend the maturity date to April 5, 2028. Borrowing under the Amendment is payable at an interest rate of SOFR plus 100.0 to 162.5 basis points, depending upon the public debt rating.
Cash Flow
The following table summarizes our cash flow data:
Three Months Ended |
||||||||||||
March 31, |
||||||||||||
2023 |
2022 |
Percentage change |
||||||||||
(in millions) |
||||||||||||
Net cash provided by operating activities |
$ | 365.3 | $ | 399.6 | (8.6 | )% | ||||||
Net cash provided by investing activities |
$ | 2,967.1 | $ | 26.3 | 11,181.7 | % | ||||||
Net cash used in financing activities |
$ | (3,405.0 | ) | $ | (293.6 | ) | 1,059.7 | % | ||||
Operating Activities
Net cash provided by operating activities was $365.3 million for the three months ended March 31, 2023 compared to $399.6 million for the three months ended March 31, 2022, a decrease of $34.3 million or 8.6%. The decrease in operating cash flows was primarily related to the dispositions within our former Energy and Specialized Markets and Verisk Financial Services segments, including one-time transaction fees related to the sale of our Energy business, partially offset by an increase in operating profit in our Insurance segment.
Investing Activities
Net cash provided by investing activities of $2,967.1 million for the three months ended March 31, 2023 was primarily related to proceeds from the sale of our Energy business of $3,066.4 million, partially offset by acquisitions and a purchase of an additional controlling interest of $37.2 million, capital expenditures of $61.2 million, and investments in nonpublic companies of $0.8 million. Net cash provided by investing activities of $26.3 million for the three months ended March 31, 2022 was primarily related to proceeds from the sale of our 3E business of $575.0 million, partially offset by acquisitions and purchase of a controlling interest of $447.7 million, capital expenditures of $60.0 million, and investments in nonpublic companies of $41.0 million.
Net cash used in financing activities of $3,405.0 million for the three months ended March 31, 2023 was primarily driven by the funding of a $2,500.0 million accelerated share repurchase program, repayments of debt under our revolving credit and bilateral credit facilities of $1,390.0 million, and dividend payments of $49.2 million, partially offset by the proceeds from the issuance of our 2033 Senior Notes of $495.2 million, and proceeds from stock options exercised of $58.4 million. Net cash used in financing activities of $293.6 million for the three months ended March 31, 2022 was primarily driven by repurchases of common stock of $571.3 million, and dividend payments of $49.4 million, partially offset by proceeds, net of repayments, of debt under our Credit Facility of $200.0 million, and proceeds under our term loan facility of $125.0 million.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements.
Contractual Obligations
There have been no material changes to our contractual obligations outside the ordinary course of our business from those reported in our annual report on Form 10-K and filed with the Securities and Exchange Commission on February 28, 2023.
Critical Accounting Estimates
Our management’s discussion and analysis of financial condition and results of operations are based on our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the U.S. The preparation of these financial statements require management to make estimates and judgments that affect reported amounts of assets and liabilities and related disclosures of contingent assets and liabilities at the dates of the financial statements and revenue and expenses during the reporting periods. These estimates are based on historical experience and on other assumptions that are believed to be reasonable under the circumstances. On an ongoing basis, management evaluates its estimates, including those related to acquisition purchase price allocations, revenue recognition, goodwill and intangible assets, pension and other postretirement benefits, stock-based compensation, income taxes, and allowance for doubtful accounts. Actual results may differ from these assumptions or conditions. Some of the judgments that management makes in applying its accounting estimates in these areas are discussed under the heading "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in our annual report on Form 10-K dated and filed with the Securities and Exchange Commission on February 28, 2023. Since the date of our annual report on Form 10-K, there have been no material changes to our critical accounting policies and estimates other than the items noted below.
| Quantitative and Qualitative Disclosures About Market Risk |
Market risks at March 31, 2023 have not materially changed from those discussed under Item 7A in our annual report on Form 10-K dated and filed with the Securities and Exchange Commission on February 28, 2023.
| Controls and Procedures |
Disclosure Controls and Procedures
We are required to maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives at the reasonable assurance level.
Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the period covered by this quarterly report on Form 10-Q. Based upon the foregoing assessments, our Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2023, our disclosure controls and procedures were effective at the reasonable assurance level.
Changes in Internal Control over Financial Reporting
During the three months ended March 31, 2023, there has been no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
| Legal Proceedings |
We are party to legal proceedings with respect to a variety of matters in the ordinary course of business. See Part I Item 1. Note 16 to our condensed consolidated financial statements for the three months ended March 31, 2023 for a description of our significant current legal proceedings, which is incorporated by reference herein.
| Risk Factors |
Other than the risk presented below, there has been no material change in the information provided under the heading “Risk Factors” in our annual report on Form 10-K dated and filed with the Securities and Exchange Commission on February 28, 2023.
The collapse of certain U.S. banks and potentially other financial institutions may have adverse impacts on certain of our vendors and customers or our ability to access payments from certain customers which could negatively impact our operations and financial condition.
On March 10, 2023, Silicon Valley Bank (“SVB”) was shut down, followed on March 11, 2023 by Signature Bank and the Federal Deposit Insurance Corporation (“FDIC”) was appointed as receiver for those banks. Since that time, there have been reports of instability at other U.S. banks. Despite the steps taken to date by U.S. agencies to protect depositors, the follow-on effects of the events surrounding the SVB and Signature Bank failures and pressure on other banks are unknown, could include failures of other financial institutions to which we face direct or more significant exposure, and may lead to significant disruptions to our operations, financial position, and reputation. The extent of such impacts is uncertain, and there may be additional risks that we have not yet identified. We are taking steps to identify any potential impact and minimize any disruptions to our operations. However, we cannot guarantee that we will be able to avoid negative consequences directly or indirectly from the foregoing events or other impacts on U.S. financial institutions.
| Unregistered Sales of Equity Securities and Use of Proceeds |
Recent Sales of Unregistered Securities
We did not have any unregistered sales of equity securities during the period covered by this report.
Issuer Purchases of Equity Securities
Under the Repurchase Program, we may repurchase stock in the market or as otherwise determined by us. These authorizations have no expiration dates and may be suspended or terminated at any time. As of March 31, 2023, we had $941.3 million available to repurchase shares, inclusive of the $3.0 billion authorization which became effective as of the closing of the sale of our Energy business on February 1, 2023. Our share repurchases for the quarter ended March 31, 2023 are set forth below:
Period |
Total Number of Shares Purchased |
Average Price Paid per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs |
||||||||||||
(in millions) |
||||||||||||||||
January 1, 2023 through January 31, 2023 |
— | $ | — | — | $ | 3,441.3 | ||||||||||
February 1, 2023 through February 28, 2023 |
247,487 | (1) |
$ | 151.52 | (1) |
247,487 | $ | 3,441.3 | ||||||||
March 1, 2023 through March 31, 2023 |
10,655,301 | (1,2) |
$ | 189.58 | (1,2) |
10,655,301 | $ | 941.3 | ||||||||
| 10,902,788 | (1,2) |
10,902,788 | ||||||||||||||
(1) In December 2022, we entered into an ASR agreement to repurchase shares of our common stock for an aggregate purchase price of $250.0 million with Bank of America USA, N.A. The ASR agreement is accounted for as a treasury stock transaction and a forward stock purchase agreement indexed to our common stock. Upon the payment of the aggregate purchase price of $250.0 million on December 14, 2022, we received 1,168,224 shares of our common stock at a price of $182.01 per share, representing an initial delivery of approximately 85 percent of the aggregate purchase price. Upon the final settlement of this ASR agreement in February of 2023, we received additional shares of 247,487 as determined by the daily volume weighted average share price of our common stock of $176.68 during the term of this ASR agreement.
(2) In March 2023, we entered into additional ASR agreements to repurchase shares of our common stock for an aggregate purchase price of $2.5 billion with Citi bank, N.A. and Goldman Sachs & Co. LLC, respectfully. The ASR agreements are accounted for as treasury stock transactions and forward stock purchase agreements indexed to our common stock. Upon payment of the aggregate purchase price on March 7, 2023, we received an initial delivery of 10,655,302 shares of our common stock at a price of $187.70 per share, representing approximately 80 percent of the aggregate purchase price. Upon the final settlement of the ASR agreements, which is expected in the fourth quarter of 2023, we may be entitled to receive additional shares of our common stock or, under certain limited circumstances, be required to deliver shares to the counterparties. The aggregate purchase price was recorded as a reduction to stockholder's equity in our condensed consolidated statements of changes in stockholder's equity for the three months ended March 31, 2023.
| Defaults Upon Senior Securities |
None.
| Mine Safety Disclosures |
None.
| Other Information |
None.
| Exhibits |
See Exhibit Index.
| * |
Filed herewith. |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Verisk Analytics, Inc. |
|||
| (Registrant) |
|||
| Date: May 3, 2023 |
By: |
/s/ Elizabeth D. Mann |
|
| Elizabeth D. Mann |
|||
| Chief Financial Officer |
|||
| (Principal Financial Officer and Duly Authorized Officer) |
|||