Verisk Analytics, Inc. Financial Ratios — VA7A Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Return on Common Equity (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	20.77	28.74	24.16	41.8	59.67	466.96	444.05
Return on Assets (%)	20.5	16.87	14.32	16.5	12.79	11.56	10.42	10.04	6.95	9.75	8.67	12.92	10.85	22.19	17.37
Return on Capital (%)	36.45	27.54	22.41	25.58	19.27	16.37	15.05	14.53	10.53	13.85	12.09	17.61	15.33	31.12	24.32
Return on Invested Capital (%)	34.21	26.72	22.05	22.93	16.26	12.87	14.87	14.25	10.54	12.85	11.12	19.12	18.51	28.63	24.34
Gross Margin (%)	62.99	63.3	60.99	63.94	65.24	64.19	63.46	63	62.53	65.11	65.33	66.98	67.31	68.73	69.88
EBITDA Margin (%)	46.99	48.05	46.93	54.21	52.18	49.73	48.42	47.19	39.15	57.92	52.59	69.94	52.7	54.13	54.37
Operating Margin (%)	40.1	40.65	38.5	44.18	39.95	38.47	37.35	34.83	26.73	42.14	37.01	56.33	42.21	43.51	43.74
Incremental Operating Margin (%)	70.55	43.63	22.38	- -	21.57	27.38	22.4	13.17	- -	- -	- -	1,435.07	- -	61.01	47.12
Pretax Margin (%)	35.94	35.5	33.76	39.31	38.85	32.76	32.21	30.05	21.8	36.06	31.94	50.56	38.31	42.63	38.12
Profit Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Net Income to Common Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Effective Tax Rate (%)	38.71	36.49	36.46	37.07	28.74	30.93	19.67	16.81	20.85	20.11	22.81	17.45	25.19	22.62	22.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.34	26.89	31	18.74	25.6	23.26	27.65
Sustainable Growth Rate (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	13.22	21.01	16.67	33.97	44.39	358.34	321.29

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Total Debt	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
ST Debt	6	195	4	336	875	107	724	673	540	553	1,003	1,422	48	540	1,535
LT Debt	1,100	1,266	1,271	1,101	2,271	2,280	2,284	2,051	2,860	2,971	2,574	2,533	3,048	2,706	3,365
Total Debt/EBITDA	1.98	2.16	1.7	1.85	3.42	2.41	2.9	2.41	3.33	2.68	2.76	2.26	2.19	2.08	2.93
Net Debt/EBITDA	1.63	2.02	1.47	1.79	3.27	2.26	2.74	2.26	2.9	2.26	2.46	2.07	1.79	1.75	1.52
Total Debt/EBIT	2.3	2.55	2.08	2.27	4.47	3.11	3.76	3.26	4.88	3.69	3.92	2.81	2.74	2.59	3.65
Net Debt/EBIT	1.89	2.38	1.79	2.19	4.27	2.92	3.56	3.06	4.25	3.11	3.5	2.57	2.24	2.18	1.89
EBITDA to Interest Expense	10.4	9.33	9.84	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBITDA-CapEx/Interest Expense	9.28	8.3	7.92	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBIT to Interest Expense	8.87	7.89	8.07	9.03	5.79	6.4	6.71	6.43	5.5	6.91	7.18	10.13	9.8	10.06	7.86
Interest Expense	54	73	76	70	121	120	119	130	127	138	127	139	116	125	171
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
Net Debt to Equity	-924.57	533.9	200.76	656.97	218.68	167.97	148	123.47	130.87	110.09	112.19	204.75	785.07	2,598.57	818.4
Net Debt/Capital (%)	111.62	83.86	66.32	86.19	68.51	62.44	59.46	54.93	54.03	49.48	50.56	64.51	81.21	89.18	83.62
EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
EBITDA-CapEx	500	602	603	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
Operating Income (Loss)	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Cash Ratio	0.56	0.16	0.39	0.06	0.1	0.22	0.11	0.11	0.12	0.15	0.06	0.05	0.39	0.24	0.95
Current Ratio	1.3	0.67	1.1	0.5	0.41	0.81	0.45	0.49	0.5	0.56	0.49	0.4	1.05	0.74	1.2
Quick Ratio	1.11	0.55	0.92	0.43	0.3	0.73	0.39	0.4	0.44	0.47	0.25	0.19	0.86	0.65	1.15
CFO/Avg Current Liab	0.7	1	1	0.81	0.59	0.55	0.76	0.7	0.68	0.73	0.7	0.51	0.69	1.14	0.81
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
CFO/Total Liabilities	22.92	22.25	25.9	22.93	15.72	17.51	18.16	24.4	19.95	21.96	23.27	20.39	26.23	27.5	24.4
CFO/CapEx	6.28	6.3	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	8.53	9.69	9.61	10.21	5.66	10.39	8.86	10.32	8.58	9.64	6.7	6.08	12.27	13.37	7.94

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Accounts Receivable Turnover	8.68	8.99	10.35	8.26	8.4	9.23	8.45	8.1	7.75	6.03	7.59	9.22	9.08	7.8	7.37
Days Sales Outstanding	42.07	40.6	35.25	44.17	43.47	39.55	43.2	45.04	47.07	60.57	48.06	39.59	40.21	46.77	49.56
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Market Capitalization	6,596	8,345	11,110	10,200	13,108	13,696	15,906	17,891	24,309	33,737	37,103	27,501	33,885	38,941	30,920
- Cash & Cash Equivalents	192	90	166	39	138	135	142	140	185	219	112	113	303	291	2,178
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	18	12	5	1
+ Total Debt	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
Enterprise Value	7,506	9,712	12,216	11,594	16,111	15,945	18,769	20,475	27,524	37,043	40,594	31,363	36,690	41,900	33,643
Total Capital	1,007	1,717	1,823	1,648	4,518	3,719	4,934	4,794	5,661	6,222	6,420	5,723	3,418	3,351	5,210
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt / EV	0.15	0.15	0.1	0.12	0.2	0.15	0.16	0.13	0.12	0.1	0.09	0.13	0.08	0.08	0.15
EV/Sales	6.3	6.9	7.66	8.1	9.15	7.99	8.75	8.55	10.56	16.32	16.48	12.56	13.68	14.54	10.95
EV/EBITDA	13.41	14.36	16.31	14.94	17.54	16.07	18.07	18.12	26.97	28.18	31.35	17.96	25.96	26.86	20.14
EV/EBIT	15.6	16.97	19.89	18.34	22.9	20.77	23.43	24.55	39.49	38.74	44.54	22.3	32.42	33.42	25.03
EV/Cash Flow to Firm	18.36	18.88	22	21.73	21.47	24.14	22.36	19.64	26.05	31.43	32.38	26.72	31.99	33.78	21.45
EV/Free Cash Flow to Firm	21.51	22.08	29.85	21.73	21.47	24.14	22.36	19.64	26.05	31.43	32.38	26.72	31.99	33.78	21.45
Diluted Market Cap	6,959	8,543	11,430	10,925	13,032	14,046	16,273	18,363	24,815	34,256	37,490	28,253	34,838	39,614	31,297
Diluted Enterprise Value	7,869	9,910	12,536	12,318	16,036	16,294	19,136	20,947	28,030	37,561	40,981	32,114	37,643	42,573	34,020
EV per Share	45.69	57.9	72.95	73.42	95.09	95.53	113.83	124.87	168.69	227.51	251.12	202.73	256.02	298.4	243.09
TTM Sales	1,191	1,408	1,596	1,431	1,761	1,995	2,145	2,395	2,607	2,269	2,463	2,497	2,681	2,882	3,073
TTM EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
TTM Operating Income	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344
TTM Cash Flow to Firm	409	514	555	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569
TTM Free Cash Flow to Firm	349	440	409	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	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	12/31/2025

Price/Free Cash Flow	22.03	21.69	31.67	22.32	19.63	24.32	21.89	19.65	25.95	32.07	32.44	26.68	32.84	34.63	21.79
EV/EBIT	15.6	16.97	19.89	18.34	22.9	20.77	23.43	24.55	39.49	38.74	44.54	22.3	32.42	33.42	25.03
Enterprise Value	7,506	9,712	12,216	11,594	16,111	15,945	18,769	20,475	27,524	37,043	40,594	31,363	36,690	41,900	33,643
Low Price	31.22	38.49	50.1	56.75	62.11	66.34	76.92	91.82	106.41	120.7	161.2	159.11	172.4	221.08	209.58
EV/Sales	6.3	6.9	7.66	8.1	9.15	7.99	8.75	8.55	10.56	16.32	16.48	12.56	13.68	14.54	10.95
EV/EBITDA	13.41	14.36	16.31	14.94	17.54	16.07	18.07	18.12	26.97	28.18	31.35	17.96	25.96	26.86	20.14
Price/Earnings	23.57	25.08	32	26.78	25.16	23.35	28.7	30.04	54.16	47.28	55.75	29.42	56.43	41.17	34.35
Price/Earnings Average	20.22	23.52	29.51	25.67	23.68	22.51	25	30.26	51.43	39.51	46.95	30.84	51.51	38.42	42.07
Price/Earnings High	23.59	25.83	33.11	27.58	26.6	24.64	28.7	34.6	60.41	47.59	56.02	37.74	59.39	43.97	49.04
Price/Earnings Low	18.33	19.4	24.16	23.53	20.2	18.88	22.89	25.27	38.68	27.54	39.15	26.33	41.14	32.82	32.23
Price/Book Value	-66.97	32.65	20.29	48.33	9.55	10.28	8.26	8.64	10.75	12.5	13.17	15.72	109.31	389.02	100.07
Price/Book Value Average	-57.44	30.63	18.71	46.33	8.99	9.91	7.19	8.71	10.21	10.45	11.09	16.48	99.78	362.99	122.55
Price/Book Value High	-67.01	33.63	20.99	49.77	10.1	10.85	8.26	9.95	12	12.59	13.24	20.17	115.05	415.4	142.84
Price/Book Value Low	-52.08	25.26	15.32	42.46	7.67	8.31	6.59	7.27	7.68	7.28	9.25	14.07	79.7	310.12	93.87
Price/Tangible Book Value	-6.37	-5.52	-10.27	-7.27	-4.99	-6.07	-5.7	-7.1	-8.1	-12.07	129.46	-63.73	-17.63	-19.29	-16.14
Price/Tangible Book Value Average	-5.47	-5.17	-9.47	-6.97	-4.7	-5.85	-4.97	-7.16	-7.69	-10.09	109.03	-66.83	-16.09	-18	-19.77
Price/Tangible Book Value High	-6.38	-5.68	-10.63	-7.49	-5.28	-6.4	-5.7	-8.18	-9.03	-12.15	130.09	-81.78	-18.55	-20.6	-23.04
Price/Tangible Book Value Low	-4.96	-4.27	-7.76	-6.39	-4.01	-4.91	-4.55	-5.98	-5.78	-7.03	90.92	-57.05	-12.85	-15.38	-15.14
Price/Sales	5.59	5.86	6.99	7.48	7.25	6.92	7.43	7.51	9.35	14.85	15.08	11.24	12.93	13.68	10.16
Price/Sales Average	4.8	5.5	6.44	7.18	6.83	6.67	6.47	7.57	8.88	12.41	12.7	11.79	11.8	12.77	12.44
Price/Sales High	5.6	6.04	7.23	7.71	7.67	7.3	7.43	8.65	10.43	14.95	15.16	14.42	13.61	14.61	14.5
Price/Sales Low	4.35	4.53	5.28	6.58	5.82	5.59	5.92	6.32	6.67	8.65	10.59	10.06	9.43	10.91	9.53
Price/Cash Flow	17.74	17.63	21.99	21.89	19.24	23.91	21.43	19.24	25.48	31.54	32.14	26.51	32.69	34.46	21.73
Price/Cash Flow Average	15.22	16.53	20.28	20.98	18.1	23.04	18.66	19.39	24.2	26.36	27.07	27.79	29.84	32.16	26.61
Price/Cash Flow High	17.75	18.16	22.75	22.54	20.34	25.22	21.43	22.17	28.42	31.75	32.3	34.01	34.4	36.8	31.02
Price/Cash Flow Low	13.8	13.64	16.61	19.23	15.45	19.33	17.09	16.19	18.2	18.37	22.57	23.73	23.83	27.47	20.38
Price/Free Cash Flow Average	18.89	20.35	29.2	21.4	18.47	23.44	19.06	19.8	24.65	26.8	27.32	27.97	29.98	32.31	26.69
Price/Free Cash Flow High	22.04	22.34	32.76	22.99	20.75	25.66	21.89	22.64	28.95	32.28	32.6	34.23	34.57	36.98	31.11
Price/Free Cash Flow Low	17.13	16.78	23.91	19.61	15.76	19.66	17.45	16.54	18.53	18.68	22.78	23.88	23.95	27.61	20.44
EV/Sales Average	5.51	6.53	7.11	7.81	8.71	7.74	7.79	8.61	10.09	13.88	14.11	13.09	12.58	13.64	13.21
EV/Sales High	6.3	7.08	7.9	8.31	9.58	8.37	8.75	9.68	11.63	16.42	16.56	15.68	14.35	15.46	15.25
EV/Sales Low	5.07	5.56	5.95	7.24	7.68	6.68	7.25	7.36	7.89	10.12	12	11.4	10.26	11.8	10.33
EV/EBITDA Average	11.73	13.59	15.16	14.4	16.69	15.57	16.09	18.24	25.77	23.97	26.82	18.72	23.87	25.19	24.3
EV/EBITDA High	13.41	14.73	16.83	15.34	18.35	16.83	18.07	20.52	29.72	28.35	31.49	22.42	27.22	28.56	28.05
EV/EBITDA Low	10.79	11.56	12.68	13.35	14.72	13.43	14.97	15.61	20.16	17.47	22.82	16.3	19.47	21.8	18.99
EV/EBIT Average	13.65	16.07	18.48	17.67	21.8	20.13	20.86	24.71	37.74	32.94	38.11	23.25	29.81	31.34	30.2
EV/EBIT High	15.61	17.41	20.51	18.82	23.97	21.76	23.43	27.81	43.53	38.97	44.74	27.83	33.99	35.52	34.87
EV/EBIT Low	12.55	13.67	15.46	16.38	19.23	17.35	19.4	21.15	29.53	24.01	32.42	20.25	24.31	27.12	23.61
Last Price	40.15	49.76	66.35	64.59	77.36	82.06	96.47	109.11	148.99	207.21	229.52	177.77	236.45	277.33	223.42
High Price	40.17	51.25	68.65	66.52	81.78	86.58	96.47	125.69	166.21	208.58	230.65	228.1	248.86	296.13	318.91
Enterprise Value Average	6,566	9,194	11,352	11,172	15,337	15,450	16,715	20,611	26,303	31,500	34,738	32,698	33,736	39,295	40,591
Enterprise Value High	7,509	9,963	12,601	11,898	16,860	16,699	18,769	23,193	30,334	37,265	40,776	39,149	38,469	44,541	46,859
Enterprise Value Low	6,038	7,822	9,496	10,355	13,526	13,321	15,545	17,639	20,577	22,957	29,549	28,477	27,512	34,003	31,729

Shares Outstanding	164	168	167	158	169	167	165	164	163	163	162	155	143	140	138
Diluted Weighted Avg Shares	173	172	172	169	168	171	169	168	167	165	163	159	147	143	140
Basic Weighted Avg Shares	166	166	168	166	165	168	165	165	164	163	162	158	147	142	140
Revenue per Share	7.18	8.49	9.5	8.63	10.67	11.86	12.99	14.53	15.94	13.96	15.22	15.81	18.29	20.27	22
EBITDA per Share	3.37	4.08	4.46	4.68	5.57	5.9	6.29	6.86	6.24	8.08	8	11.06	9.64	10.97	11.96
Operating Income per Share	2.88	3.45	3.66	3.81	4.26	4.56	4.85	5.06	4.26	5.88	5.63	8.91	7.72	8.82	9.62
Basic EPS, GAAP	1.7	1.98	2.07	2.41	3.07	3.51	3.36	3.63	2.75	4.38	4.12	6.04	4.19	6.74	6.5
Basic EPS from Cont Ops	1.58	1.91	2.04	2.13	2.95	2.68	3.36	3.63	2.75	4.02	3.75	6.6	5.24	6.69	6.5
Diluted EPS, GAAP	1.63	1.92	2.02	2.37	3.01	3.45	3.29	3.56	2.7	4.31	4.08	6	4.17	6.7	6.48
Diluted EPS from Cont Ops	1.51	1.85	1.99	2.09	2.89	2.64	3.29	3.56	2.7	3.95	3.72	6.56	5.22	6.66	6.48
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	1	1.08	1.16	1.24	1.34	1.56	1.8
Cash Flow per Share	2.26	2.82	3.02	2.95	4.02	3.43	4.5	5.67	5.85	6.57	7.14	6.71	7.23	8.05	10.28
Free Cash Flow per Basic Share	1.9	2.37	2.15	2.95	4.02	3.43	4.5	5.67	5.85	6.57	7.14	6.71	7.23	8.05	10.28
Cash & Equivalents per Share	1.2	0.56	1.01	0.27	0.84	0.83	0.89	0.85	1.13	1.34	0.69	0.73	2.11	2.07	15.74
Book Value per Share	-0.6	1.52	3.27	1.34	8.1	7.98	11.68	12.63	13.86	16.57	17.42	11.31	2.16	0.71	2.23
Tangible Book Value per Share	-6.3	-9.02	-6.46	-8.88	-15.5	-13.52	-16.91	-15.36	-18.4	-17.16	1.77	-2.79	-13.42	-14.38	-13.84

Verisk Analytics, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)