Free Trial

Verisk Analytics (VRSK) Financials

Verisk Analytics logo
$271.06 -0.85 (-0.31%)
Closing price 08/22/2025 04:00 PM Eastern
Extended Trading
$271.28 +0.22 (+0.08%)
As of 08/22/2025 07:45 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Verisk Analytics

Annual Income Statements for Verisk Analytics

This table shows Verisk Analytics' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
400 508 591 555 599 450 713 666 954 615 958
Consolidated Net Income / (Loss)
400 508 591 555 599 450 713 666 954 614 958
Net Income / (Loss) Continuing Operations
354 488 452 555 599 450 654 607 1,042 768 951
Total Pre-Tax Income
563 684 654 691 720 568 818 787 1,262 1,027 1,229
Total Operating Income
632 703 768 801 834 697 956 911 1,407 1,132 1,254
Total Gross Profit
915 1,149 1,281 1,361 1,509 1,630 1,478 1,609 1,672 1,805 1,981
Total Revenue
1,431 1,761 1,995 2,145 2,395 2,607 2,269 2,463 2,497 2,681 2,882
Operating Revenue
1,431 1,761 1,995 2,145 2,395 2,607 2,269 2,463 2,497 2,681 2,882
Total Cost of Revenue
516 612 714 784 886 977 792 854 825 877 901
Operating Cost of Revenue
516 612 714 784 886 977 792 854 825 877 901
Total Operating Expenses
283 445 513 560 675 933 521 697 266 673 727
Selling, General & Admin Expense
187 278 302 323 379 604 308 313 382 392 409
Depreciation Expense
65 97 119 136 165 186 159 170 164 207 234
Amortization Expense
30 70 93 102 131 138 73 80 74 75 72
Other Operating Expenses / (Income)
- - - - 0.00 6.20 -19 134 -354 0.00 12
Total Other Income / (Expense), net
-70 -19 -114 -110 -114 -129 -138 -125 -144 -105 -25
Interest Expense
70 121 120 119 130 127 138 127 139 116 121
Other Income / (Expense), net
- - - 0.00 15 -1.70 0.40 2.10 -5.30 11 96
Income Tax Expense
209 197 202 136 121 119 165 179 220 259 278
Net Income / (Loss) Discontinued Operations
46 20 140 - - - 59 59 -88 -154 6.80
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - - - 0.00 0.00 0.10 0.40 -0.20 -0.70
Basic Earnings per Share
$2.41 $3.07 $3.51 $3.36 $3.63 $2.75 $4.38 $4.12 $6.04 $4.19 $6.74
Weighted Average Basic Shares Outstanding
165.82M 165.09M 168.25M 165.17M 164.81M 163.54M 162.61M 161.84M 157.91M 146.62M 142.15M
Diluted Earnings per Share
$2.37 $3.01 $3.45 $3.29 $3.56 $2.70 $4.31 $4.08 $6.00 $4.17 $6.71
Weighted Average Diluted Shares Outstanding
169.13M 168.45M 171.17M 168.69M 168.30M 166.56M 165.32M 163.34M 158.93M 147.34M 142.84M
Weighted Average Basic & Diluted Shares Outstanding
166M 165.30M 168.40M 165.20M 164.90M 163.08M 162.79M 161.28M 154.70M 143.39M 140.28M
Cash Dividends to Common per Share
- - - - - - - - - - $1.56

Quarterly Income Statements for Verisk Analytics

This table shows Verisk Analytics' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
61 56 197 187 174 220 308 220 210 232 253
Consolidated Net Income / (Loss)
61 56 197 187 174 219 308 220 210 232 253
Net Income / (Loss) Continuing Operations
216 194 204 187 182 219 308 220 204 232 253
Total Pre-Tax Income
239 267 268 250 243 275 393 285 275 296 328
Total Operating Income
283 294 306 281 251 307 319 312 316 330 354
Total Gross Profit
425 435 458 460 451 476 497 502 505 522 543
Total Revenue
631 652 675 678 677 704 717 725 736 753 773
Operating Revenue
631 652 675 678 677 704 717 725 736 753 773
Total Cost of Revenue
205 216 217 217 226 228 219 223 231 231 230
Operating Cost of Revenue
205 216 217 217 226 228 219 223 231 231 230
Total Operating Expenses
143 141 152 179 201 169 179 190 189 192 189
Selling, General & Admin Expense
81 79 87 112 114 93 102 114 100 109 107
Depreciation Expense
43 45 47 48 68 57 59 58 59 67 66
Amortization Expense
17 18 19 20 19 19 18 18 17 16 16
Total Other Income / (Expense), net
-43 -28 -38 -31 -7.80 -32 74 -26 -41 -34 -26
Interest Expense
41 26 32 29 28 29 26 32 35 36 36
Interest & Investment Income
- - - - - -3.30 100 - - 2.60 9.10
Income Tax Expense
24 72 64 62 60 56 85 65 72 64 75
Net Income / (Loss) Attributable to Noncontrolling Interest
0.10 0.10 -0.10 0.00 -0.20 -0.20 -0.30 -0.10 -0.10 0.00 0.00
Basic Earnings per Share
$0.43 $0.37 $1.36 $1.29 $1.17 $1.53 $2.16 $1.55 $1.50 $1.66 $1.81
Weighted Average Basic Shares Outstanding
157.91M 152.03M 144.83M 145.01M 146.62M 143.30M 142.71M 141.78M 142.15M 140.29M 139.82M
Diluted Earnings per Share
$0.43 $0.37 $1.35 $1.29 $1.16 $1.52 $2.15 $1.54 $1.50 $1.65 $1.81
Weighted Average Diluted Shares Outstanding
158.93M 152.71M 145.50M 145.74M 147.34M 143.97M 143.29M 142.51M 142.84M 140.94M 140.34M
Weighted Average Basic & Diluted Shares Outstanding
154.70M 144.79M 145.03M 144.99M 143.39M 142.68M 142.42M 141.21M 140.28M 139.88M 139.71M

Annual Cash Flow Statements for Verisk Analytics

This table details how cash moves in and out of Verisk Analytics' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-127 99 -3.20 7.20 -5.60 45 34 62 12 10 -12
Net Cash From Operating Activities
489 664 578 744 934 956 1,068 1,156 1,059 1,061 1,144
Net Cash From Continuing Operating Activities
489 664 578 744 934 956 1,068 1,156 1,059 1,061 1,144
Net Income / (Loss) Continuing Operations
400 508 591 555 599 450 713 666 954 614 958
Consolidated Net Income / (Loss)
400 508 591 555 599 450 713 666 954 614 958
Depreciation Expense
87 121 126 136 165 186 192 207 197 207 234
Amortization Expense
60 108 103 106 135 142 168 178 144 76 75
Non-Cash Adjustments To Reconcile Net Income
-50 -54 -219 34 32 57 42 208 95 231 -23
Changes in Operating Assets and Liabilities, net
-6.80 -18 -24 -87 3.20 122 -46 -103 -331 -68 -99
Net Cash From Investing Activities
-36 -3,006 493 -1,106 -265 -928 -596 -592 301 2,747 -125
Net Cash From Continuing Investing Activities
-187 -3,006 493 -1,106 -265 -928 -596 -592 301 2,747 -125
Purchase of Property, Plant & Equipment
-147 -166 -157 -184 -231 -217 -247 -268 -275 -230 -224
Acquisitions
-35 -2,942 -74 -915 -153 -704 -285 -300 -451 -87 -20
Purchase of Investments
-5.20 -0.20 -0.30 - 0.00 0.00 -95 -24 -46 -2.20 112
Sale of Property, Plant & Equipment
- - - - 0.00 0.00 23 0.00 1,073 3,066 6.40
Other Investing Activities, net
0.00 16 9.00 -7.10 -2.70 -7.40 7.80 0.20 0.00 -0.60 0.00
Net Cash From Financing Activities
-579 2,441 -1,064 363 -670 11 -445 -499 -1,330 -3,787 -1,029
Net Cash From Continuing Financing Activities
-579 2,441 -1,064 363 -670 11 -445 -499 -1,330 -3,787 -1,029
Repayment of Debt
-6.20 -370 -775 -8.30 -315 -192 -40 92 16 -1,412 -424
Repurchase of Preferred Equity
- - - - - - - 0.00 0.00 -38 -45
Repurchase of Common Equity
-779 -20 -327 -276 -439 -300 -349 -475 -1,663 -2,762 -1,005
Payment of Dividends
- - - 0.00 0.00 -164 -176 -188 -195 -197 -221
Issuance of Debt
160 2,074 0.00 615 0.00 620 70 0.00 400 495 590
Other Financing Activities, net
46 36 38 32 84 47 50 73 112 127 76
Effect of Exchange Rate Changes
-1.30 0.60 -9.70 6.70 -2.00 6.10 - -3.30 -18 -11 -2.20
Cash Interest Paid
67 106 117 114 125 120 134 129 134 111 132
Cash Income Taxes Paid
206 159 289 186 103 140 0.00 175 325 276 288

Quarterly Cash Flow Statements for Verisk Analytics

This table details how cash moves in and out of Verisk Analytics' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
16 -61 77 108 -114 50 280 -174 -167 821 -483
Net Cash From Operating Activities
249 365 193 250 252 372 220 296 255 445 245
Net Cash From Continuing Operating Activities
249 365 193 250 252 372 220 296 255 448 241
Net Income / (Loss) Continuing Operations
61 56 197 187 174 219 308 220 210 232 253
Consolidated Net Income / (Loss)
61 56 197 187 174 219 308 220 210 232 253
Depreciation Expense
46 45 47 48 68 57 59 58 59 67 66
Amortization Expense
22 18 19 20 19 19 19 19 18 16 17
Non-Cash Adjustments To Reconcile Net Income
358 158 36 27 10 24 -79 31 0.30 27 15
Changes in Operating Assets and Liabilities, net
-238 89 -106 -32 -18 52 -87 -32 -32 106 -110
Net Cash From Investing Activities
-82 2,967 -108 -55 -57 -80 56 -53 -48 -58 -81
Net Cash From Continuing Investing Activities
-82 2,967 -108 -55 -57 -80 56 -53 -48 -58 -81
Purchase of Property, Plant & Equipment
-80 -61 -58 -54 -56 -55 -58 -56 -55 -54 -56
Acquisitions
- -37 -50 - - -23 - 3.80 - -4.10 -20
Purchase of Investments
-2.10 -0.80 - -0.90 -0.50 -1.30 1.80 -0.90 113 0.00 -4.50
Net Cash From Financing Activities
-169 -3,405 3.20 -90 -295 -243 5.60 -421 -370 433 -659
Net Cash From Continuing Financing Activities
-169 -3,405 3.20 -90 -295 -243 5.60 -421 -370 433 -659
Repayment of Debt
49 -1,397 -2.40 -9.70 -2.50 -2.80 -405 -13 -2.70 -8.70 -504
Repurchase of Preferred Equity
- -500 - - 463 -30 7.50 -38 15 -30 30
Repurchase of Common Equity
-466 -2,000 - -50 -713 -170 -158 -363 -315 -170 -130
Payment of Dividends
-48 -49 -50 -49 -49 -56 -56 -55 -55 -63 -63
Other Financing Activities, net
21 46 55 19 6.30 16 26 47 -13 6.80 7.70
Effect of Exchange Rate Changes
18 12 -11 2.90 -14 -0.10 -2.20 3.60 -3.50 0.70 12
Cash Interest Paid
60 16 36 8.50 50 9.10 46 7.90 69 10 50
Cash Income Taxes Paid
60 10 135 66 65 6.10 135 77 69 -67 165

Annual Balance Sheets for Verisk Analytics

This table presents Verisk Analytics' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
2,345 5,594 4,631 6,020 5,900 7,055 7,562 7,808 6,961 4,366 4,265
Total Current Assets
384 605 501 598 645 745 794 907 925 810 912
Cash & Equivalents
39 138 135 142 140 185 219 112 113 303 291
Accounts Receivable
221 251 264 346 356 442 432 300 290 334 434
Prepaid Expenses
31 34 29 38 64 61 81 88 84 85 73
Current Deferred & Refundable Income Taxes
70 49 49 29 34 26 25 41 44 24 83
Other Current Assets
19 53 20 43 51 18 36 31 32 65 30
Plant, Property, & Equipment, net
302 350 380 478 556 548 632 531 542 605 606
Total Noncurrent Assets
1,659 4,639 3,750 4,944 4,700 5,762 6,135 6,369 5,495 2,951 2,747
Goodwill
1,207 2,753 2,578 3,369 3,362 3,864 4,108 2,048 1,676 1,761 1,727
Intangible Assets
406 1,245 1,011 1,345 1,228 1,399 1,385 482 505 472 392
Noncurrent Deferred & Refundable Income Taxes
- 0.00 16 16 11 9.80 9.10 1.80 32 31 34
Other Noncurrent Operating Assets
26 608 146 215 100 378 633 633 553 688 594
Total Liabilities & Shareholders' Equity
2,345 5,594 4,631 6,020 5,900 7,055 7,562 7,808 6,961 4,366 4,265
Total Liabilities
2,134 4,222 3,299 4,095 3,830 4,794 4,864 4,966 5,193 4,044 4,160
Total Current Liabilities
771 1,479 622 1,338 1,325 1,492 1,431 1,848 2,319 771 1,239
Short-Term Debt
336 875 107 724 673 499 514 971 1,393 15 514
Accounts Payable
181 222 184 225 251 375 407 262 293 341 250
Current Deferred Revenue
253 341 331 385 - 440 467 348 322 375 447
Current Deferred & Payable Income Tax Liabilities
- - 0.00 3.10 5.20 6.80 3.80 3.00 0.00 7.90 1.70
Other Current Liabilities
- - - - 396 152 39 32 30 33 26
Total Noncurrent Liabilities
1,363 2,742 2,677 2,757 2,505 3,303 3,433 3,118 2,874 3,273 2,921
Long-Term Debt
1,101 2,271 2,280 2,284 2,051 2,652 2,700 2,343 2,343 2,852 2,547
Noncurrent Deferred & Payable Income Tax Liabilities
203 329 322 338 351 356 397 290 146 210 192
Other Noncurrent Operating Liabilities
43 58 75 135 104 257 336 275 208 210 182
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
211 1,372 1,332 1,925 2,071 2,261 2,698 2,843 1,768 322 105
Total Preferred & Common Equity
211 1,372 1,332 1,925 2,071 2,261 2,698 2,817 1,749 310 100
Total Common Equity
211 1,372 1,332 1,925 2,071 2,261 2,698 2,817 1,749 310 100
Common Stock
1,171 2,024 2,122 2,180 2,283 2,369 2,491 2,609 2,721 2,872 2,994
Retained Earnings
1,654 2,162 2,753 3,308 3,943 4,228 4,762 5,240 5,999 6,417 7,153
Treasury Stock
-2,534 -2,571 -2,891 -3,151 -3,563 -3,850 -4,179 -4,638 -6,240 -9,038 -10,062
Accumulated Other Comprehensive Income / (Loss)
-81 -242 -651 -412 -592 -487 -376 -395 -731 58 15
Noncontrolling Interest
- - - - - - 0.00 26 18 12 4.90

Quarterly Balance Sheets for Verisk Analytics

This table presents Verisk Analytics' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
6,961 4,190 4,316 4,364 4,366 4,499 4,768 4,563 4,265 5,122 4,795
Total Current Assets
925 791 855 928 810 1,017 1,307 1,093 912 1,772 1,377
Cash & Equivalents
113 232 309 417 303 352 632 458 291 1,112 629
Accounts Receivable
290 433 381 353 334 487 479 446 434 564 612
Prepaid Expenses
84 80 91 90 85 85 84 77 73 66 79
Current Deferred & Refundable Income Taxes
44 0.00 21 17 24 32 76 81 83 0.00 30
Other Current Assets
32 46 53 52 65 61 36 31 30 30 28
Plant, Property, & Equipment, net
542 561 582 612 605 613 624 622 606 596 593
Total Noncurrent Assets
5,495 2,838 2,879 2,824 2,951 2,869 2,837 2,849 2,747 2,754 2,824
Goodwill
1,676 1,706 1,755 1,732 1,761 1,761 1,759 1,793 1,727 1,749 1,809
Intangible Assets
505 506 508 482 472 452 433 423 392 382 388
Noncurrent Deferred & Refundable Income Taxes
32 32 33 32 31 31 31 32 34 35 37
Other Noncurrent Operating Assets
553 594 583 579 688 626 615 601 594 588 590
Total Liabilities & Shareholders' Equity
6,961 4,190 4,316 4,364 4,366 4,499 4,768 4,563 4,265 5,122 4,795
Total Liabilities
5,193 4,110 4,010 3,969 4,044 4,211 4,333 4,259 4,160 4,998 4,482
Total Current Liabilities
2,319 890 801 784 771 930 1,371 1,335 1,239 1,398 899
Short-Term Debt
1,393 2.60 3.40 12 15 16 517 516 514 518 17
Accounts Payable
293 257 284 301 341 241 245 282 250 207 176
Current Deferred Revenue
322 550 469 424 375 636 573 499 447 585 671
Current Deferred & Payable Income Tax Liabilities
0.00 45 1.80 3.10 7.90 11 10 11 1.70 60 8.00
Other Current Liabilities
30 36 43 44 33 27 27 27 26 29 28
Total Noncurrent Liabilities
2,874 3,220 3,209 3,185 3,273 3,281 2,961 2,923 2,921 3,600 3,583
Long-Term Debt
2,343 2,838 2,842 2,854 2,852 2,860 2,552 2,547 2,547 3,235 3,233
Noncurrent Deferred & Payable Income Tax Liabilities
146 141 139 129 210 203 193 188 192 184 181
Other Noncurrent Operating Liabilities
208 241 228 201 210 218 216 189 182 182 169
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,768 80 306 395 322 288 435 305 105 124 313
Total Preferred & Common Equity
1,749 68 294 385 310 282 430 300 100 123 312
Total Common Equity
1,749 68 294 385 310 282 430 300 100 123 312
Common Stock
2,721 2,316 2,368 2,396 2,872 2,896 2,943 2,958 2,994 3,026 3,080
Retained Earnings
5,999 6,007 6,154 6,292 6,417 6,581 6,833 6,998 7,153 7,323 7,513
Treasury Stock
-6,240 -8,283 -8,273 -8,319 -9,038 -9,238 -9,389 -9,747 -10,062 -10,271 -10,398
Accumulated Other Comprehensive Income / (Loss)
-731 29 46 16 58 44 43 91 15 46 116
Noncontrolling Interest
18 11 12 11 12 5.60 5.00 5.10 4.90 0.80 0.90

Annual Metrics And Ratios for Verisk Analytics

This table displays calculated financial ratios and metrics derived from Verisk Analytics' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.32% 23.03% 13.32% 7.52% 11.65% 8.85% -12.95% 8.51% 1.40% 7.38% 7.47%
EBITDA Growth
3.57% 19.69% 7.03% 4.57% 10.25% -11.04% 28.73% -1.37% 34.18% -18.18% 16.31%
EBIT Growth
2.94% 11.24% 9.13% 4.38% 6.02% -18.15% 37.62% -4.52% 53.39% -18.45% 18.11%
NOPAT Growth
1.95% 25.97% 5.77% 21.40% 7.81% -20.50% 38.50% -7.91% 65.04% -27.09% 14.61%
Net Income Growth
14.82% 26.90% 16.47% -6.11% 7.85% -24.85% 58.41% -6.51% 43.22% -35.62% 55.84%
EPS Growth
17.33% 27.00% 14.62% -4.64% 8.21% -24.16% 59.63% -5.34% 47.06% -30.50% 60.91%
Operating Cash Flow Growth
-3.46% 35.64% -13.00% 28.74% 25.68% 2.34% 11.70% 8.19% -8.37% 0.16% 7.85%
Free Cash Flow Firm Growth
24.62% -615.03% 158.97% -141.79% 246.53% -94.36% 389.80% 1,401.23% -60.90% -46.58% 36.26%
Invested Capital Growth
-2.97% 174.70% -18.77% 33.82% -2.87% 10.84% 10.35% -48.23% -6.36% 4.57% -0.39%
Revenue Q/Q Growth
-15.75% 22.91% 1.46% 3.09% 1.85% 2.47% -17.42% 1.31% 19.11% 1.77% 2.07%
EBITDA Q/Q Growth
-0.50% 7.86% -1.75% 3.84% 2.96% -0.22% -2.21% -4.66% 9.17% 0.61% 1.78%
EBIT Q/Q Growth
-0.96% 5.61% -0.11% 3.18% 2.58% -1.59% -3.76% -6.80% 14.28% -0.85% 2.96%
NOPAT Q/Q Growth
-0.97% 7.88% -1.25% 21.63% -8.27% -3.06% -1.90% -4.71% 14.17% -7.10% 5.10%
Net Income Q/Q Growth
2.59% 3.35% -0.77% 20.75% -8.89% -3.02% 6.58% -4.91% -7.79% 22.44% 3.96%
EPS Q/Q Growth
3.95% 2.38% -0.58% 20.96% -8.72% -2.88% 6.95% -4.67% -6.83% 21.22% 5.34%
Operating Cash Flow Q/Q Growth
-1.94% 5.23% -8.06% 8.51% 2.41% 0.31% 7.29% -4.97% 6.05% 0.32% 0.26%
Free Cash Flow Firm Q/Q Growth
0.62% 0.27% 5.83% -98.46% 41.34% -93.30% 270.41% 520.73% -4.88% -77.54% 14.31%
Invested Capital Q/Q Growth
2.45% 1.59% -0.35% 8.69% 1.70% 16.06% 6.24% -46.81% -46.31% 1.44% -1.20%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
63.94% 65.24% 64.19% 63.46% 63.00% 62.53% 65.11% 65.33% 66.98% 67.31% 68.73%
EBITDA Margin
54.39% 52.92% 49.98% 48.61% 48.00% 39.23% 58.02% 52.73% 69.78% 53.17% 57.54%
Operating Margin
44.18% 39.95% 38.47% 37.35% 34.83% 26.73% 42.14% 37.01% 56.33% 42.21% 43.51%
EBIT Margin
44.18% 39.95% 38.47% 37.35% 35.46% 26.67% 42.16% 37.10% 56.12% 42.62% 46.83%
Profit (Net Income) Margin
27.95% 28.83% 29.63% 25.88% 25.00% 17.26% 31.40% 27.06% 38.22% 22.91% 33.23%
Tax Burden Percent
71.11% 74.20% 90.44% 80.33% 83.19% 79.15% 87.08% 84.72% 75.59% 59.81% 77.93%
Interest Burden Percent
88.96% 97.26% 85.16% 86.25% 84.73% 81.76% 85.54% 86.10% 90.09% 89.89% 91.03%
Effective Tax Rate
37.07% 28.74% 30.93% 19.67% 16.81% 20.85% 20.11% 22.81% 17.45% 25.19% 22.62%
Return on Invested Capital (ROIC)
24.42% 16.67% 13.27% 15.37% 14.69% 11.24% 14.08% 16.28% 40.69% 29.99% 33.68%
ROIC Less NNEP Spread (ROIC-NNEP)
24.59% 16.96% 15.58% 11.91% 11.20% 7.53% 12.34% 13.88% 3.00% 16.93% 33.20%
Return on Net Nonoperating Assets (RNNOA)
81.03% 47.46% 30.45% 18.70% 15.27% 9.53% 14.66% 7.77% 0.71% 28.81% 414.58%
Return on Equity (ROE)
105.45% 64.13% 43.72% 34.08% 29.97% 20.77% 28.74% 24.05% 41.40% 58.80% 448.27%
Cash Return on Invested Capital (CROIC)
27.44% -76.58% 33.99% -13.55% 17.60% 0.96% 4.23% 79.84% 47.26% 25.52% 34.08%
Operating Return on Assets (OROA)
26.08% 17.72% 15.01% 15.04% 14.25% 10.73% 13.09% 11.89% 18.97% 20.18% 31.27%
Return on Assets (ROA)
16.50% 12.79% 11.56% 10.42% 10.04% 6.95% 9.75% 8.67% 12.92% 10.85% 22.19%
Return on Common Equity (ROCE)
105.45% 64.13% 43.72% 34.08% 29.97% 20.77% 28.74% 23.94% 41.00% 57.94% 430.32%
Return on Equity Simple (ROE_SIMPLE)
189.53% 37.00% 44.37% 28.83% 28.91% 19.90% 26.41% 23.66% 54.55% 198.19% 956.54%
Net Operating Profit after Tax (NOPAT)
398 501 530 644 694 552 764 704 1,161 847 970
NOPAT Margin
27.81% 28.47% 26.57% 30.00% 28.97% 21.16% 33.66% 28.57% 46.50% 31.57% 33.67%
Net Nonoperating Expense Percent (NNEP)
-0.17% -0.29% -2.31% 3.46% 3.49% 3.71% 1.74% 2.40% 37.68% 13.06% 0.48%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 21.10% 26.55% 30.65%
Cost of Revenue to Revenue
36.06% 34.76% 35.81% 36.54% 37.00% 37.47% 34.89% 34.67% 33.02% 32.69% 31.27%
SG&A Expenses to Revenue
13.09% 15.81% 15.12% 15.05% 15.81% 23.15% 13.58% 12.72% 15.28% 14.61% 14.18%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
19.76% 25.29% 25.72% 26.11% 28.17% 35.80% 22.98% 28.32% 10.65% 25.11% 25.22%
Earnings before Interest and Taxes (EBIT)
632 703 768 801 849 695 957 914 1,401 1,143 1,350
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
778 932 997 1,043 1,150 1,023 1,317 1,299 1,742 1,426 1,658
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
48.30 9.16 9.84 7.92 8.37 10.52 12.23 12.88 15.58 111.05 388.55
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 126.54 0.00 0.00 0.00
Price to Revenue (P/Rev)
7.12 7.14 6.57 7.11 7.23 9.12 14.54 14.73 10.92 12.84 13.50
Price to Earnings (P/E)
25.48 24.76 22.19 27.48 28.93 52.86 46.31 54.44 28.57 56.01 40.59
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.69% 0.53% 0.52% 0.71% 0.57% 0.57%
Earnings Yield
3.92% 4.04% 4.51% 3.64% 3.46% 1.89% 2.16% 1.84% 3.50% 1.79% 2.46%
Enterprise Value to Invested Capital (EV/IC)
7.22 3.53 4.29 3.78 4.28 5.18 6.32 13.40 11.20 12.82 14.49
Enterprise Value to Revenue (EV/Rev)
8.10 8.84 7.70 8.45 8.31 10.26 15.86 16.04 12.37 13.80 14.46
Enterprise Value to EBITDA (EV/EBITDA)
14.89 16.71 15.41 17.38 17.31 26.15 27.34 30.42 17.73 25.96 25.13
Enterprise Value to EBIT (EV/EBIT)
18.32 22.14 20.02 22.62 23.43 38.47 37.63 43.23 22.05 32.38 30.87
Enterprise Value to NOPAT (EV/NOPAT)
29.12 31.07 28.98 28.16 28.69 48.49 47.12 56.14 26.61 43.71 42.94
Enterprise Value to Operating Cash Flow (EV/OCF)
23.68 23.46 26.60 24.38 21.30 27.97 33.70 34.17 29.18 34.88 36.42
Enterprise Value to Free Cash Flow (EV/FCFF)
25.92 0.00 11.32 0.00 23.94 570.17 156.68 11.45 22.91 51.37 42.45
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
6.81 2.29 1.79 1.56 1.32 1.39 1.19 1.17 2.11 8.90 29.15
Long-Term Debt to Equity
5.22 1.66 1.71 1.19 0.99 1.17 1.00 0.82 1.33 8.85 24.26
Financial Leverage
3.30 2.80 1.95 1.57 1.36 1.27 1.19 0.56 0.24 1.70 12.49
Leverage Ratio
6.39 5.02 3.78 3.27 2.98 2.99 2.95 2.77 3.20 5.42 20.20
Compound Leverage Factor
5.69 4.88 3.22 2.82 2.53 2.45 2.52 2.39 2.89 4.87 18.39
Debt to Total Capital
87.19% 69.63% 64.18% 60.98% 56.81% 58.22% 54.36% 53.83% 67.88% 89.90% 96.68%
Short-Term Debt to Total Capital
20.39% 19.36% 2.87% 14.68% 14.03% 9.23% 8.70% 15.78% 25.31% 0.45% 16.24%
Long-Term Debt to Total Capital
66.80% 50.27% 61.31% 46.30% 42.77% 49.00% 45.66% 38.05% 42.57% 89.44% 80.44%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.42% 0.33% 0.38% 0.15%
Common Equity to Total Capital
12.81% 30.37% 35.82% 39.02% 43.19% 41.78% 45.64% 45.75% 31.78% 9.72% 3.16%
Debt to EBITDA
1.85 3.38 2.39 2.89 2.37 3.08 2.44 2.55 2.14 2.01 1.85
Net Debt to EBITDA
1.79 3.22 2.25 2.75 2.25 2.90 2.27 2.47 2.08 1.80 1.67
Long-Term Debt to EBITDA
1.41 2.44 2.29 2.19 1.78 2.59 2.05 1.80 1.34 2.00 1.54
Debt to NOPAT
3.61 6.28 4.50 4.67 3.92 5.71 4.21 4.71 3.22 3.39 3.15
Net Debt to NOPAT
3.50 5.99 4.24 4.45 3.72 5.38 3.92 4.55 3.12 3.03 2.85
Long-Term Debt to NOPAT
2.77 4.53 4.30 3.55 2.96 4.81 3.53 3.33 2.02 3.37 2.62
Altman Z-Score
5.15 2.87 4.16 3.65 4.39 4.38 5.57 5.88 5.14 8.65 9.59
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% 0.96% 1.46% 4.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.50 0.41 0.81 0.45 0.49 0.50 0.56 0.49 0.40 1.05 0.74
Quick Ratio
0.34 0.27 0.65 0.36 0.37 0.42 0.46 0.22 0.17 0.83 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
447 -2,302 1,358 -567 831 47 230 3,449 1,349 720 982
Operating Cash Flow to CapEx
333.38% 399.64% 369.01% 405.18% 404.50% 441.10% 477.51% 430.59% 0.00% 0.00% 525.98%
Free Cash Flow to Firm to Interest Expense
6.39 -18.96 11.31 -4.75 6.41 0.37 1.66 27.16 9.72 6.24 8.11
Operating Cash Flow to Interest Expense
6.99 5.47 4.81 6.23 7.20 7.54 7.72 9.10 7.63 9.18 9.45
Operating Cash Flow Less CapEx to Interest Expense
4.89 4.10 3.51 4.69 5.42 5.83 6.11 6.99 13.38 33.74 7.66
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.59 0.44 0.39 0.40 0.40 0.40 0.31 0.32 0.34 0.47 0.67
Accounts Receivable Turnover
7.55 7.47 7.75 7.04 6.82 6.53 5.19 6.73 8.46 8.59 7.50
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
5.34 5.40 5.46 5.00 4.63 4.72 3.85 4.23 4.65 4.68 4.76
Accounts Payable Turnover
2.80 3.04 3.52 3.83 3.72 3.12 2.02 2.55 2.97 2.77 3.05
Days Sales Outstanding (DSO)
48.36 48.89 47.10 51.84 53.48 55.86 70.29 54.27 43.12 42.49 48.68
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
130.51 120.12 103.74 95.32 98.09 116.94 180.33 143.10 122.81 131.92 119.61
Cash Conversion Cycle (CCC)
-82.15 -71.23 -56.64 -43.48 -44.60 -61.08 -110.05 -88.83 -79.69 -89.43 -70.94
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,605 4,408 3,581 4,792 4,654 5,159 5,693 2,948 2,760 2,886 2,875
Invested Capital Turnover
0.88 0.59 0.50 0.51 0.51 0.53 0.42 0.57 0.88 0.95 1.00
Increase / (Decrease) in Invested Capital
-49 2,804 -828 1,211 -138 505 534 -2,746 -188 126 -11
Enterprise Value (EV)
11,587 15,573 15,364 18,123 19,905 26,747 36,001 39,494 30,898 37,002 41,668
Market Capitalization
10,193 12,569 13,116 15,257 17,321 23,780 33,006 36,266 27,256 34,426 38,894
Book Value per Share
$1.28 $8.10 $7.96 $11.69 $12.58 $13.80 $16.60 $17.48 $11.19 $2.14 $0.71
Tangible Book Value per Share
($8.50) ($15.50) ($13.48) ($16.93) ($15.30) ($18.32) ($17.19) $1.78 ($2.76) ($13.26) ($14.30)
Total Capital
1,648 4,518 3,719 4,934 4,794 5,412 5,912 6,157 5,504 3,189 3,166
Total Debt
1,437 3,146 2,387 3,009 2,723 3,151 3,214 3,314 3,736 2,867 3,061
Total Long-Term Debt
1,101 2,271 2,280 2,284 2,051 2,652 2,700 2,343 2,343 2,852 2,547
Net Debt
1,394 3,004 2,249 2,867 2,584 2,966 2,995 3,202 3,624 2,564 2,770
Capital Expenditures (CapEx)
147 166 157 184 231 217 224 268 -799 -2,836 218
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-94 -142 -152 -158 -147 -432 -341 -81 -114 -250 -104
Debt-free Net Working Capital (DFNWC)
-51 0.10 -14 -16 -7.30 -248 -122 31 -1.20 53 187
Net Working Capital (NWC)
-387 -875 -121 -740 -680 -747 -637 -941 -1,394 39 -327
Net Nonoperating Expense (NNE)
-2.07 -6.35 -61 89 95 102 51 37 207 232 13
Net Nonoperating Obligations (NNO)
1,394 3,036 2,249 2,867 2,584 2,898 2,995 105 992 2,564 2,770
Total Depreciation and Amortization (D&A)
146 228 230 242 300 328 360 385 341 283 309
Debt-free, Cash-free Net Working Capital to Revenue
-6.56% -8.05% -7.64% -7.36% -6.13% -16.57% -15.03% -3.30% -4.55% -9.30% -3.62%
Debt-free Net Working Capital to Revenue
-3.54% 0.01% -0.70% -0.73% -0.30% -9.49% -5.39% 1.25% -0.05% 1.98% 6.49%
Net Working Capital to Revenue
-27.03% -49.68% -6.05% -34.50% -28.40% -28.65% -28.05% -38.20% -55.83% 1.44% -11.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.41 $3.07 $3.51 $3.36 $3.63 $2.75 $4.38 $4.12 $6.04 $4.19 $6.74
Adjusted Weighted Average Basic Shares Outstanding
165.82M 165.09M 168.25M 165.17M 164.81M 163.54M 162.61M 161.84M 157.91M 146.62M 142.15M
Adjusted Diluted Earnings per Share
$2.37 $3.01 $3.45 $3.29 $3.56 $2.70 $4.31 $4.08 $6.00 $4.17 $6.71
Adjusted Weighted Average Diluted Shares Outstanding
169.13M 168.45M 171.17M 168.69M 168.30M 166.56M 165.32M 163.34M 158.93M 147.34M 142.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
158.11M 168.03M 166.34M 165.02M 163.51M 163.08M 162.79M 161.28M 154.70M 143.39M 140.28M
Normalized Net Operating Profit after Tax (NOPAT)
398 501 530 644 694 552 764 704 1,161 847 970
Normalized NOPAT Margin
27.81% 28.47% 26.57% 30.00% 28.97% 21.16% 33.66% 28.57% 46.50% 31.57% 33.67%
Pre Tax Income Margin
39.31% 38.85% 32.76% 32.21% 30.05% 21.80% 36.06% 31.94% 50.56% 38.31% 42.63%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
9.03 5.79 6.40 6.71 6.55 5.48 6.92 7.19 10.10 9.89 11.15
NOPAT to Interest Expense
5.68 4.13 4.42 5.39 5.35 4.35 5.52 5.54 8.36 7.33 8.02
EBIT Less CapEx to Interest Expense
6.94 4.43 5.09 5.17 4.77 3.77 5.30 5.08 15.85 34.45 9.36
NOPAT Less CapEx to Interest Expense
3.59 2.76 3.11 3.85 3.57 2.64 3.91 3.43 14.12 31.89 6.22
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 36.34% 24.67% 28.25% 20.45% 32.03% 23.11%
Augmented Payout Ratio
194.63% 4.02% 55.28% 49.77% 73.26% 103.02% 73.61% 99.53% 194.67% 481.62% 128.07%

Quarterly Metrics And Ratios for Verisk Analytics

This table displays calculated financial ratios and metrics derived from Verisk Analytics' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
174.25% 1.24% 10.15% 11.06% 7.41% 8.04% 6.19% 7.04% 8.62% 6.96% 7.78%
EBITDA Growth
72.28% -50.32% 8.58% 1.67% 2.50% 7.03% 35.83% 13.68% 8.11% 7.87% 10.23%
EBIT Growth
165.97% -52.81% 21.52% 10.32% -3.49% 3.79% 39.59% 13.72% 14.33% 7.38% 11.17%
NOPAT Growth
121.62% -58.31% 16.48% 9.68% -26.08% 14.28% 7.08% 13.86% 24.35% 5.57% 9.65%
Net Income Growth
-56.84% -88.85% -0.51% -1.11% 183.99% 289.01% 56.40% 17.40% 21.00% 5.88% -17.71%
EPS Growth
-50.57% -88.18% 8.87% 7.50% 169.77% 310.81% 59.26% 19.38% 29.31% 8.55% -15.81%
Operating Cash Flow Growth
32.03% -8.58% 48.16% -10.74% 1.37% 1.89% 14.15% 18.43% 1.19% 19.48% 11.04%
Free Cash Flow Firm Growth
-84.55% 351.96% 543.11% 322.55% -85.98% -95.87% -92.03% -92.99% 295.87% 153.04% -3.55%
Invested Capital Growth
-6.36% -50.31% -47.05% -44.65% 4.57% 4.61% 1.05% 2.27% -0.39% -1.70% 2.15%
Revenue Q/Q Growth
3.34% 3.35% 3.59% 0.39% -0.06% 3.96% 1.82% 1.19% 1.42% 2.37% 2.60%
EBITDA Q/Q Growth
2.11% 1.92% 2.87% -5.03% 2.94% 6.44% 30.55% -20.52% -2.10% 7.12% 5.68%
EBIT Q/Q Growth
10.91% 4.42% 2.32% -6.90% -2.97% 12.30% 37.62% -24.16% -2.46% 6.62% 7.33%
NOPAT Q/Q Growth
32.33% -15.75% 8.69% -9.49% -10.81% 30.25% 1.85% -3.77% -2.59% 10.57% 5.79%
Net Income Q/Q Growth
-67.70% -7.84% 248.94% -4.78% -7.26% 26.24% 40.29% -28.53% -4.41% 10.46% 9.04%
EPS Q/Q Growth
-64.17% -13.95% 264.86% -4.44% -10.08% 31.03% 41.45% -28.37% -2.60% 10.00% 9.70%
Operating Cash Flow Q/Q Growth
-11.13% 46.71% -47.19% 29.65% 0.92% 47.46% -40.84% 34.51% -13.77% 74.12% -45.02%
Free Cash Flow Firm Q/Q Growth
-25.48% 564.22% -6.03% -9.16% -97.53% 95.57% 81.40% -20.07% 39.60% 25.01% -30.86%
Invested Capital Q/Q Growth
-46.31% -2.60% 5.74% 0.09% 1.44% -2.57% 2.14% 1.30% -1.20% -3.85% 6.15%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.45% 66.82% 67.87% 67.95% 66.60% 67.64% 69.39% 69.20% 68.67% 69.35% 70.30%
EBITDA Margin
55.31% 54.54% 54.16% 51.24% 52.78% 54.03% 69.28% 54.42% 52.53% 54.97% 56.61%
Operating Margin
44.81% 45.14% 45.33% 41.48% 36.99% 43.66% 44.46% 42.95% 43.00% 43.84% 45.86%
EBIT Margin
44.50% 44.97% 44.41% 41.19% 39.99% 43.20% 58.38% 43.76% 42.09% 43.84% 45.86%
Profit (Net Income) Margin
9.71% 8.66% 29.16% 27.66% 25.66% 31.16% 42.94% 30.33% 28.59% 30.85% 32.79%
Tax Burden Percent
25.56% 21.16% 73.38% 75.05% 71.61% 79.72% 78.32% 77.11% 76.44% 78.37% 77.25%
Interest Burden Percent
85.32% 90.99% 89.46% 89.47% 89.62% 90.50% 93.91% 89.89% 88.86% 89.79% 92.55%
Effective Tax Rate
9.90% 27.08% 23.83% 24.95% 24.89% 20.28% 21.68% 22.89% 26.03% 21.63% 22.75%
Return on Invested Capital (ROIC)
35.32% 20.36% 21.59% 20.54% 26.39% 34.60% 33.82% 32.49% 31.82% 36.11% 36.44%
ROIC Less NNEP Spread (ROIC-NNEP)
0.09% 14.44% 20.28% 19.70% 25.58% 33.60% 36.16% 31.70% 30.93% 35.09% 35.63%
Return on Net Nonoperating Assets (RNNOA)
0.02% 28.01% 41.96% 45.82% 43.53% 469.48% 242.72% 228.92% 386.22% 440.32% 241.02%
Return on Equity (ROE)
35.34% 48.37% 63.55% 66.36% 69.92% 504.08% 276.54% 261.41% 418.04% 476.44% 277.46%
Cash Return on Invested Capital (CROIC)
47.26% 88.45% 83.27% 80.31% 25.52% 27.39% 30.27% 29.84% 34.08% 37.02% 32.56%
Operating Return on Assets (OROA)
15.05% 18.24% 19.29% 19.14% 18.93% 27.18% 35.68% 27.68% 28.11% 26.71% 28.64%
Return on Assets (ROA)
3.28% 3.51% 12.66% 12.85% 12.15% 19.61% 26.24% 19.19% 19.09% 18.80% 20.48%
Return on Common Equity (ROCE)
35.00% 47.87% 62.84% 65.60% 68.90% 481.03% 270.27% 255.51% 401.30% 469.03% 275.27%
Return on Equity Simple (ROE_SIMPLE)
0.00% 738.16% 171.39% 130.51% 0.00% 275.48% 206.46% 307.41% 0.00% 788.94% 0.00%
Net Operating Profit after Tax (NOPAT)
255 214 233 211 188 245 250 240 234 259 274
NOPAT Margin
40.37% 32.91% 34.53% 31.13% 27.78% 34.81% 34.82% 33.12% 31.81% 34.36% 35.43%
Net Nonoperating Expense Percent (NNEP)
35.24% 5.92% 1.31% 0.84% 0.81% 1.00% -2.34% 0.80% 0.89% 1.02% 0.81%
Return On Investment Capital (ROIC_SIMPLE)
4.62% - - - 5.90% - - - 7.39% 6.67% 7.68%
Cost of Revenue to Revenue
32.55% 33.18% 32.13% 32.05% 33.40% 32.36% 30.61% 30.80% 31.34% 30.65% 29.70%
SG&A Expenses to Revenue
12.82% 12.12% 12.86% 16.47% 16.89% 13.20% 14.16% 15.72% 13.64% 14.46% 13.78%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.65% 21.69% 22.53% 26.46% 29.61% 23.98% 24.93% 26.25% 25.67% 25.51% 24.44%
Earnings before Interest and Taxes (EBIT)
281 293 300 279 271 304 419 317 310 330 354
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
349 355 366 347 357 380 497 395 386 414 437
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
15.58 430.69 110.66 88.58 111.05 120.93 89.38 127.38 388.55 339.42 139.79
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
10.92 11.76 12.67 12.93 12.84 12.48 13.86 13.52 13.50 14.25 14.59
Price to Earnings (P/E)
28.57 58.39 64.59 67.88 56.01 43.87 43.26 41.40 40.59 43.00 47.56
Dividend Yield
0.71% 0.67% 0.58% 0.57% 0.57% 0.60% 0.54% 0.56% 0.57% 0.54% 0.54%
Earnings Yield
3.50% 1.71% 1.55% 1.47% 1.79% 2.28% 2.31% 2.42% 2.46% 2.33% 2.10%
Enterprise Value to Invested Capital (EV/IC)
11.20 11.93 12.34 12.84 12.82 13.04 14.24 14.01 14.49 16.06 15.74
Enterprise Value to Revenue (EV/Rev)
12.37 12.81 13.67 13.86 13.80 13.41 14.74 14.44 14.46 15.15 15.47
Enterprise Value to EBITDA (EV/EBITDA)
17.73 23.21 24.86 25.77 25.96 25.27 25.86 25.03 25.13 27.87 28.29
Enterprise Value to EBIT (EV/EBIT)
22.05 29.89 31.15 31.69 32.38 31.77 32.14 31.11 30.87 34.77 35.21
Enterprise Value to NOPAT (EV/NOPAT)
26.61 37.30 39.29 40.07 43.71 41.80 45.72 44.17 42.94 45.10 45.88
Enterprise Value to Operating Cash Flow (EV/OCF)
29.18 31.31 32.26 34.54 34.88 34.34 37.36 35.74 36.42 36.49 37.23
Enterprise Value to Free Cash Flow (EV/FCFF)
22.91 8.96 10.26 11.39 51.37 48.67 47.29 47.48 42.45 43.01 48.87
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.11 35.68 9.31 7.25 8.90 10.00 7.05 10.05 29.15 30.31 10.40
Long-Term Debt to Equity
1.33 35.65 9.29 7.22 8.85 9.94 5.86 8.36 24.26 26.13 10.34
Financial Leverage
0.24 1.94 2.07 2.33 1.70 13.97 6.71 7.22 12.49 12.55 6.76
Leverage Ratio
3.20 4.48 4.42 4.72 5.42 23.65 12.26 12.75 20.20 23.37 12.79
Compound Leverage Factor
2.73 4.08 3.95 4.22 4.86 21.40 11.51 11.46 17.95 20.99 11.83
Debt to Total Capital
67.88% 97.27% 90.30% 87.88% 89.90% 90.91% 87.58% 90.95% 96.68% 96.81% 91.23%
Short-Term Debt to Total Capital
25.31% 0.09% 0.11% 0.38% 0.45% 0.52% 14.75% 15.33% 16.24% 13.36% 0.48%
Long-Term Debt to Total Capital
42.57% 97.19% 90.19% 87.50% 89.44% 90.39% 72.83% 75.63% 80.44% 83.44% 90.75%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.33% 0.38% 0.37% 0.33% 0.38% 0.18% 0.14% 0.15% 0.15% 0.02% 0.03%
Common Equity to Total Capital
31.78% 2.34% 9.33% 11.79% 9.72% 8.92% 12.28% 8.90% 3.16% 3.17% 8.75%
Debt to EBITDA
2.14 2.05 2.02 2.02 2.01 1.98 1.94 1.88 1.85 2.36 1.99
Net Debt to EBITDA
2.08 1.89 1.80 1.73 1.80 1.74 1.54 1.60 1.67 1.66 1.61
Long-Term Debt to EBITDA
1.34 2.05 2.01 2.01 2.00 1.97 1.61 1.56 1.54 2.03 1.98
Debt to NOPAT
3.22 3.30 3.19 3.15 3.39 3.28 3.43 3.32 3.15 3.81 3.23
Net Debt to NOPAT
3.12 3.03 2.84 2.69 3.03 2.88 2.72 2.82 2.85 2.68 2.60
Long-Term Debt to NOPAT
2.02 3.30 3.18 3.13 3.37 3.26 2.85 2.76 2.62 3.29 3.21
Altman Z-Score
4.61 7.11 7.70 8.02 7.99 7.76 8.19 8.31 8.78 7.89 9.01
Noncontrolling Interest Sharing Ratio
0.96% 1.03% 1.12% 1.15% 1.46% 4.57% 2.27% 2.26% 4.00% 1.55% 0.79%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.40 0.89 1.07 1.18 1.05 1.09 0.95 0.82 0.74 1.27 1.53
Quick Ratio
0.17 0.75 0.86 0.98 0.83 0.90 0.81 0.68 0.59 1.20 1.38
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
442 2,936 2,759 2,506 62 121 220 176 245 307 212
Operating Cash Flow to CapEx
312.42% 0.00% 331.44% 460.59% 448.31% 674.28% 380.97% 533.69% 521.22% 828.12% 438.17%
Free Cash Flow to Firm to Interest Expense
10.73 111.21 87.31 85.25 2.20 4.19 8.62 5.47 7.11 8.45 5.97
Operating Cash Flow to Interest Expense
6.04 13.84 6.10 8.51 8.98 12.88 8.64 9.23 7.40 12.25 6.89
Operating Cash Flow Less CapEx to Interest Expense
4.11 127.67 4.26 6.66 6.98 10.97 6.37 7.50 5.98 10.77 5.32
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.34 0.41 0.43 0.46 0.47 0.63 0.61 0.63 0.67 0.61 0.62
Accounts Receivable Turnover
8.46 5.21 5.90 6.49 8.59 5.94 6.45 7.06 7.50 5.58 5.47
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
4.65 4.19 4.18 4.17 4.68 4.66 4.60 4.58 4.76 4.85 4.91
Accounts Payable Turnover
2.97 3.19 2.98 2.79 2.77 3.57 3.37 3.07 3.05 4.04 4.35
Days Sales Outstanding (DSO)
43.12 70.06 61.86 56.23 42.49 61.41 56.57 51.68 48.68 65.45 66.68
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
122.81 114.30 122.59 130.79 131.92 102.36 108.32 118.70 119.61 90.31 83.94
Cash Conversion Cycle (CCC)
-79.69 -44.24 -60.73 -74.56 -89.43 -40.95 -51.75 -67.02 -70.94 -24.86 -17.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,760 2,688 2,843 2,845 2,886 2,812 2,872 2,910 2,875 2,764 2,934
Invested Capital Turnover
0.88 0.62 0.63 0.66 0.95 0.99 0.97 0.98 1.00 1.05 1.03
Increase / (Decrease) in Invested Capital
-188 -2,722 -2,526 -2,295 126 124 30 65 -11 -48 62
Enterprise Value (EV)
30,898 32,079 35,083 36,518 37,002 36,657 40,900 40,774 41,668 44,390 46,196
Market Capitalization
27,256 29,459 32,535 34,057 34,426 34,127 38,458 38,164 38,894 41,749 43,574
Book Value per Share
$11.19 $0.44 $2.03 $2.65 $2.14 $1.97 $3.02 $2.10 $0.71 $0.88 $2.23
Tangible Book Value per Share
($2.76) ($13.85) ($13.60) ($12.61) ($13.26) ($13.47) ($12.34) ($13.45) ($14.30) ($14.31) ($13.48)
Total Capital
5,504 2,920 3,151 3,262 3,189 3,165 3,505 3,368 3,166 3,876 3,563
Total Debt
3,736 2,841 2,846 2,867 2,867 2,877 3,069 3,063 3,061 3,753 3,250
Total Long-Term Debt
2,343 2,838 2,842 2,854 2,852 2,860 2,552 2,547 2,547 3,235 3,233
Net Debt
3,624 2,609 2,537 2,450 2,564 2,524 2,437 2,605 2,770 2,640 2,622
Capital Expenditures (CapEx)
80 -3,005 58 54 56 55 58 56 49 54 56
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-114 -329 -251 -260 -250 -249 -179 -184 -104 -220 -134
Debt-free Net Working Capital (DFNWC)
-1.20 -97 57 157 53 104 453 274 187 892 495
Net Working Capital (NWC)
-1,394 -99 54 144 39 87 -64 -243 -327 374 478
Net Nonoperating Expense (NNE)
193 158 36 24 14 26 -58 20 24 26 20
Net Nonoperating Obligations (NNO)
992 2,609 2,537 2,450 2,564 2,524 2,437 2,605 2,770 2,640 2,622
Total Depreciation and Amortization (D&A)
68 62 66 68 87 76 78 77 77 84 83
Debt-free, Cash-free Net Working Capital to Revenue
-4.55% -13.12% -9.79% -9.88% -9.30% -9.10% -6.46% -6.53% -3.62% -7.51% -4.48%
Debt-free Net Working Capital to Revenue
-0.05% -3.86% 2.24% 5.94% 1.98% 3.79% 16.31% 9.69% 6.49% 30.44% 16.57%
Net Working Capital to Revenue
-55.83% -3.96% 2.10% 5.47% 1.44% 3.19% -2.31% -8.59% -11.36% 12.76% 16.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.43 $0.37 $1.36 $1.29 $1.17 $1.53 $2.16 $1.55 $1.50 $1.66 $1.81
Adjusted Weighted Average Basic Shares Outstanding
157.91M 152.03M 144.83M 145.01M 146.62M 143.30M 142.71M 141.78M 142.15M 140.29M 139.82M
Adjusted Diluted Earnings per Share
$0.43 $0.37 $1.35 $1.29 $1.16 $1.52 $2.15 $1.54 $1.50 $1.65 $1.81
Adjusted Weighted Average Diluted Shares Outstanding
158.93M 152.71M 145.50M 145.74M 147.34M 143.97M 143.29M 142.51M 142.84M 140.94M 140.34M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
154.70M 144.79M 145.03M 144.99M 143.39M 142.68M 142.42M 141.21M 140.28M 139.88M 139.71M
Normalized Net Operating Profit after Tax (NOPAT)
255 214 233 211 188 245 250 240 234 259 274
Normalized NOPAT Margin
40.37% 32.91% 34.53% 31.13% 27.78% 34.81% 34.82% 33.12% 31.81% 34.36% 35.43%
Pre Tax Income Margin
37.97% 40.91% 39.73% 36.85% 35.84% 39.09% 54.83% 39.34% 37.40% 39.36% 42.44%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.81 11.10 9.49 9.49 9.64 10.52 16.41 9.89 8.97 9.09 9.98
NOPAT to Interest Expense
6.18 8.12 7.38 7.18 6.70 8.48 9.79 7.48 6.78 7.13 7.71
EBIT Less CapEx to Interest Expense
4.88 124.93 7.65 7.65 7.63 8.61 14.15 8.16 7.55 7.61 8.41
NOPAT Less CapEx to Interest Expense
4.24 121.96 5.53 5.33 4.69 6.57 7.52 5.75 5.36 5.65 6.14
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
20.45% 38.62% 38.76% 39.04% 32.03% 26.16% 23.57% 23.40% 23.11% 23.55% 25.77%
Augmented Payout Ratio
194.67% 650.86% 587.72% 540.43% 481.62% 146.09% 146.24% 175.68% 128.07% 127.12% 132.50%

Key Financial Trends

Verisk Analytics (NASDAQ: VRSK) continues to demonstrate solid financial performance and steady growth over the last several years based on the financial statements from Q1 2023 through Q2 2025. Here are some key observations and trends from the income statements, cash flow statements, and balance sheets:

  • Revenue Growth: Operating revenue has steadily increased from $651.6 million in Q1 2023 to $772.6 million in Q2 2025, reflecting consistent top-line growth.
  • Gross Profit Expansion: Gross profit rose from $435.4 million in Q1 2023 up to $543.1 million in Q2 2025, indicating effective cost management relative to revenue.
  • Net Income Improvement: Consolidated net income has grown from $56.4 million in Q1 2023 to $253.3 million in Q2 2025, with EPS increasing from $0.37 to $1.81 diluted, signaling enhanced profitability and operational efficiency.
  • Strong Operating Cash Flow: Net cash from operating activities remains robust, reaching $244.5 million in Q2 2025, supporting business operations and capital expenditures.
  • Capital Investment Continuity: Purchase of property, plant & equipment continues at a steady rate (~$55 million per quarter recently), indicating ongoing investment in infrastructure to support growth.
  • Goodwill and Intangible Assets Stability: Goodwill and intangibles remain relatively stable around $1.8 billion and $390 million respectively in 2025, reflecting controlled acquisition spending and asset valuation.
  • Debt Level and Financing Activities: Long-term debt is substantial, increasing from about $2.3 billion in early 2023 to $3.2 billion by mid-2025. The company is actively managing debt through repayments (e.g., $503.7 million in Q2 2025) alongside new issuances, which may reflect refinancing or growth financing strategies.
  • Share Repurchases and Dividends: Common equity repurchases are significant (e.g., $130 million repurchased in Q2 2025), paired with steady dividend payments ($63 million in Q2 2025), showing shareholder return focus but also capital consumption.
  • Improved Liquidity Position: Cash & equivalents increased from $231.9 million in Q1 2023 to $628.7 million in Q2 2025, providing solid liquidity and flexibility for operations and investments.
  • Increase in Total Liabilities: Total liabilities grew from approximately $4 billion in early 2023 to about $4.48 billion in mid-2025, primarily due to rising long-term debt, which might increase financial risk if not managed prudently.

Summary: Verisk Analytics is showing strong revenue and earnings growth with effective profitability improvements and stable investments. The company's cash generation supports these investments while returning capital to shareholders via buybacks and dividends. However, debt levels have increased notably, potentially elevating financial risk, though ongoing repayments suggest active debt management. Overall, the financials indicate a healthy, growing enterprise with cautious capital and debt management practices in place.

08/25/25 05:52 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Verisk Analytics' Financials

When does Verisk Analytics' fiscal year end?

According to the most recent income statement we have on file, Verisk Analytics' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Verisk Analytics' net income changed over the last 10 years?

Verisk Analytics' net income appears to be on an upward trend, with a most recent value of $957.50 million in 2024, rising from $400 million in 2014. The previous period was $614.40 million in 2023. View Verisk Analytics' forecast to see where analysts expect Verisk Analytics to go next.

What is Verisk Analytics' operating income?
Verisk Analytics' total operating income in 2024 was $1.25 billion, based on the following breakdown:
  • Total Gross Profit: $1.98 billion
  • Total Operating Expenses: $726.70 million
How has Verisk Analytics' revenue changed over the last 10 years?

Over the last 10 years, Verisk Analytics' total revenue changed from $1.43 billion in 2014 to $2.88 billion in 2024, a change of 101.4%.

How much debt does Verisk Analytics have?

Verisk Analytics' total liabilities were at $4.16 billion at the end of 2024, a 2.9% increase from 2023, and a 94.9% increase since 2014.

How much cash does Verisk Analytics have?

In the past 10 years, Verisk Analytics' cash and equivalents has ranged from $39.36 million in 2014 to $302.70 million in 2023, and is currently $291.20 million as of their latest financial filing in 2024.

How has Verisk Analytics' book value per share changed over the last 10 years?

Over the last 10 years, Verisk Analytics' book value per share changed from 1.28 in 2014 to 0.71 in 2024, a change of -44.6%.



This page (NASDAQ:VRSK) was last updated on 8/25/2025 by MarketBeat.com Staff
From Our Partners