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	- -	9.68	9.54	10.19	5.66	10.37	8.86	10.29	8.57	9.62	6.69	6.06	12.29	13.33	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	- -	8,287	10,869	10,143	13,089	13,545	15,878	17,745	24,192	33,609	37,030	27,332	34,059	38,678	30,912
- 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	- -	9,653	11,975	11,537	16,093	15,794	18,741	20,328	27,407	36,915	40,521	31,194	36,864	41,637	33,635
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	0.11	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	- -	6.86	7.5	8.06	9.14	7.92	8.74	8.49	10.51	16.27	16.46	12.49	13.75	14.45	10.95
EV/EBITDA	- -	14.27	15.99	14.87	17.52	15.92	18.04	17.99	26.85	28.08	31.29	17.86	26.09	26.69	20.13
EV/EBIT	- -	16.87	19.49	18.25	22.88	20.58	23.39	24.37	39.33	38.6	44.46	22.18	32.57	33.21	25.03
EV/Cash Flow to Firm	- -	18.77	21.56	21.63	21.45	23.92	22.33	19.5	25.94	31.32	32.32	26.58	32.14	33.57	21.44
EV/Free Cash Flow to Firm	- -	21.94	29.26	21.63	21.45	23.92	22.33	19.5	25.94	31.32	32.32	26.58	32.14	33.57	21.44
Diluted Market Cap	- -	8,483	11,181	10,863	13,014	13,891	16,245	18,213	24,696	34,126	37,416	28,079	35,017	39,346	31,289
Diluted Enterprise Value	- -	9,850	12,288	12,257	16,018	16,139	19,108	20,797	27,911	37,431	40,907	31,941	37,821	42,306	34,012
EV per Share	- -	57.55	71.51	73.06	94.98	94.62	113.66	123.98	167.97	226.72	250.67	201.64	257.24	296.53	243.03
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	- -	21.54	30.98	22.2	19.6	24.05	21.85	19.49	25.82	31.95	32.38	26.51	33.01	34.39	21.79
EV/EBIT	- -	16.87	19.49	18.25	22.88	20.58	23.39	24.37	39.33	38.6	44.46	22.18	32.57	33.21	25.03
Enterprise Value	- -	9,653	11,975	11,537	16,093	15,794	18,741	20,328	27,407	36,915	40,521	31,194	36,864	41,637	33,635
Low Price	- -	49.41	50.05	55.88	61.64	64.89	75.14	91.28	105.33	119.86	160.27	156.92	171.71	217.35	208.19
EV/Sales	- -	6.86	7.5	8.06	9.14	7.92	8.74	8.49	10.51	16.27	16.46	12.49	13.75	14.45	10.95
EV/EBITDA	- -	14.27	15.99	14.87	17.52	15.92	18.04	17.99	26.85	28.08	31.29	17.86	26.09	26.69	20.13
Price/Earnings	- -	24.9	31.3	26.63	25.13	23.09	28.65	29.79	53.89	47.1	55.64	29.23	56.72	40.89	34.35
Price/Earnings Average	- -	25.16	29.18	25.49	23.64	22.47	24.97	30.24	51.35	39.44	46.92	30.78	51.41	38.33	41.88
Price/Earnings High	- -	25.5	32.98	27.19	26.62	24.38	28.77	34.62	61.21	47.62	56.02	37.61	59.4	43.97	49.2
Price/Earnings Low	- -	24.9	24.14	23.16	20.05	18.47	22.36	25.13	38.29	27.35	38.93	25.96	40.98	32.27	32.01
Price/Book Value	- -	32.42	19.85	48.06	9.54	10.17	8.25	8.57	10.7	12.46	13.15	15.62	109.87	386.39	100.04
Price/Book Value Average	- -	32.76	18.5	46.01	8.98	9.89	7.19	8.7	10.2	10.43	11.09	16.45	99.6	362.13	122
Price/Book Value High	- -	33.2	20.91	49.08	10.11	10.73	8.28	9.96	12.15	12.59	13.24	20.1	115.06	415.4	143.3
Price/Book Value Low	- -	32.42	15.3	41.81	7.61	8.13	6.43	7.23	7.6	7.23	9.2	13.88	79.38	304.89	93.25
Price/Tangible Book Value	- -	-5.48	-10.05	-7.23	-4.98	-6	-5.69	-7.05	-8.06	-12.03	129.2	-63.34	-17.72	-19.16	-16.14
Price/Tangible Book Value Average	- -	-5.53	-9.37	-6.92	-4.69	-5.84	-4.96	-7.15	-7.68	-10.07	108.94	-66.7	-16.06	-17.95	-19.68
Price/Tangible Book Value High	- -	-5.61	-10.58	-7.39	-5.28	-6.34	-5.72	-8.19	-9.15	-12.16	130.08	-81.49	-18.55	-20.6	-23.11
Price/Tangible Book Value Low	- -	-5.48	-7.75	-6.29	-3.98	-4.8	-4.44	-5.94	-5.72	-6.98	90.4	-56.26	-12.8	-15.12	-15.04
Price/Sales	- -	5.82	6.83	7.44	7.24	6.84	7.41	7.45	9.3	14.79	15.06	11.17	13	13.59	10.15
Price/Sales Average	- -	5.88	6.37	7.12	6.82	6.66	6.46	7.56	8.86	12.39	12.69	11.76	11.78	12.74	12.38
Price/Sales High	- -	5.96	7.2	7.6	7.67	7.22	7.45	8.65	10.56	14.95	15.16	14.37	13.61	14.61	14.54
Price/Sales Low	- -	5.82	5.27	6.47	5.78	5.47	5.79	6.28	6.61	8.59	10.53	9.92	9.39	10.72	9.46
Price/Cash Flow	- -	17.5	21.51	21.76	19.21	23.64	21.39	19.09	25.36	31.42	32.08	26.34	32.85	34.23	21.72
Price/Cash Flow Average	- -	17.68	20.05	20.83	18.08	23.01	18.65	19.38	24.16	26.32	27.05	27.74	29.78	32.08	26.49
Price/Cash Flow High	- -	17.93	22.66	22.23	20.36	24.96	21.48	22.18	28.8	31.77	32.3	33.89	34.41	36.8	31.12
Price/Cash Flow Low	- -	17.5	16.59	18.93	15.33	18.9	16.69	16.1	18.01	18.25	22.44	23.4	23.74	27.01	20.25
Price/Free Cash Flow Average	- -	21.76	28.88	21.25	18.45	23.41	19.04	19.79	24.6	26.76	27.3	27.92	29.93	32.23	26.57
Price/Free Cash Flow High	- -	22.06	32.63	22.67	20.77	25.4	21.94	22.65	29.33	32.3	32.6	34.11	34.57	36.98	31.21
Price/Free Cash Flow Low	- -	21.54	23.89	19.31	15.64	19.23	17.05	16.44	18.35	18.55	22.65	23.55	23.85	27.14	20.31
EV/Sales Average	- -	6.92	7.04	7.76	8.7	7.73	7.79	8.6	10.07	13.86	14.1	13.07	12.56	13.61	13.15
EV/Sales High	- -	7	7.87	8.21	9.58	8.29	8.77	9.69	11.77	16.43	16.56	15.63	14.35	15.46	15.3
EV/Sales Low	- -	6.86	5.95	7.14	7.64	6.56	7.11	7.33	7.83	10.06	11.94	11.27	10.22	11.62	10.26
EV/EBITDA Average	- -	14.4	15.01	14.31	16.67	15.55	16.08	18.22	25.73	23.93	26.81	18.69	23.83	25.14	24.19
EV/EBITDA High	- -	14.57	16.77	15.15	18.36	16.68	18.11	20.53	30.07	28.37	31.48	22.35	27.23	28.56	28.13
EV/EBITDA Low	- -	14.27	12.67	13.17	14.63	13.18	14.69	15.53	19.99	17.36	22.7	16.11	19.4	21.46	18.88
EV/EBIT Average	- -	17.02	18.29	17.56	21.78	20.1	20.85	24.69	37.69	32.89	38.09	23.21	29.76	31.27	30.08
EV/EBIT High	- -	17.22	20.44	18.59	23.98	21.56	23.47	27.82	44.04	38.99	44.74	27.75	34	35.52	34.97
EV/EBIT Low	- -	16.87	15.44	16.16	19.12	17.04	19.04	21.04	29.27	23.86	32.26	20	24.22	26.7	23.47
Last Price	- -	49.41	64.9	64.23	77.26	81.15	96.3	108.22	148.27	206.42	229.07	176.68	237.66	275.45	223.36
High Price	- -	50.6	68.37	65.6	81.85	85.68	96.7	125.75	168.4	208.7	230.63	227.31	248.9	296.13	319.94
Enterprise Value Average	- -	9,739	11,238	11,103	15,321	15,430	16,701	20,597	26,265	31,452	34,714	32,641	33,679	39,209	40,420
Enterprise Value High	- -	9,853	12,556	11,753	16,870	16,550	18,806	23,203	30,691	37,285	40,773	39,026	38,475	44,541	47,002
Enterprise Value Low	- -	9,653	9,487	10,217	13,447	13,079	15,252	17,552	20,402	22,820	29,399	28,137	27,413	33,479	31,537

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)