Verisk Analytics, Inc. Financial Ratios — VRSK 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 (%)	64.95	44.4	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 (%)	33.97	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 (%)	46.7	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	-10.96	21.57	27.38	22.4	13.17	-64.72	-76.81	-23.25	1,435.07	-149.02	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 (%)	64.95	44.4	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	2,050	2,860	2,971	2,574	2,533	3,048	2,706	3,365
Total Debt/EBITDA	1.99	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	1.64	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	2.31	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	1.91	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	10.33	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	9.22	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	556	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,746	1,413	1,560	1,671
EBITDA-CapEx	497	602	603	776	919	992	1,039	1,130	1,021	1,314	1,295	1,746	1,413	1,560	1,671
Operating Income (Loss)	478	572	614	632	703	768	801	834	697	956	911	1,406	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	9.75	9.58	10.18	5.65	10.37	8.85	10.32	8.59	9.65	6.68	6.05	12.32	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	7.87	- -	15.38	6.13	6.77	8.53	10.95	12.34	12.63	8.83	8.92	7.47	6.11	7.79	12.67
Accounts Payable Turnover Days	46.35	- -	23.74	59.56	53.89	42.81	33.34	29.57	28.9	41.33	40.94	48.89	59.78	46.85	28.81
Cash Conversion Cycle	-4.28	40.6	11.51	-15.39	-10.43	-3.26	9.86	15.47	18.17	19.24	7.12	-9.3	-19.57	-0.08	20.75
Inventory to Cash Days	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
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	6,593	8,549	11,005	10,114	13,025	13,549	15,828	17,879	24,367	33,799	36,975	27,292	34,231	38,674	30,958
- Cash & Cash Equivalents	192	90	166	39	138	135	142	140	185	219	112	112	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	7,502	9,916	12,112	11,508	16,029	15,797	18,691	20,463	27,582	37,105	40,466	31,154	37,036	41,634	33,681
Total Capital	1,007	1,717	1,823	1,648	4,518	3,719	4,934	4,794	5,660	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	0.11	0.12	0.2	0.15	0.16	0.13	0.12	0.09	0.09	0.13	0.08	0.08	0.15
EV/Sales	6.3	7.04	7.59	8.04	9.1	7.92	8.71	8.54	10.58	16.35	16.43	12.48	13.81	14.45	10.96
EV/EBITDA	13.48	14.66	16.17	14.83	17.45	15.92	18	18.11	27.02	28.23	31.25	17.84	26.21	26.69	20.16
EV/EBIT	15.7	17.33	19.72	18.2	22.79	20.58	23.33	24.53	39.58	38.8	44.4	22.15	32.73	33.2	25.06
EV/Cash Flow to Firm	18.35	19.28	21.81	21.57	21.36	23.92	22.27	19.63	26.1	31.48	32.28	26.55	32.29	33.56	21.47
EV/Free Cash Flow to Firm	16.01	16.84	17.27	21.57	21.36	23.92	22.27	19.63	26.1	31.48	32.28	26.55	32.29	33.56	21.47
Diluted Market Cap	6,956	8,752	11,322	10,833	12,951	13,894	16,194	18,351	24,874	34,319	37,361	28,038	35,193	39,343	31,335
Diluted Enterprise Value	7,870	10,124	12,432	12,231	15,958	16,146	19,061	20,935	28,089	37,624	40,852	31,900	37,998	42,303	34,058
EV per Share	45.66	59.12	72.33	72.88	94.61	94.64	113.36	124.8	169.05	227.89	250.33	201.38	258.43	296.51	243.37
TTM Sales	1,191	1,408	1,596	1,431	1,761	1,995	2,145	2,395	2,607	2,269	2,462	2,497	2,681	2,882	3,073
TTM EBITDA	556	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,746	1,413	1,560	1,671
TTM Operating Income	478	572	614	632	703	768	801	834	697	956	911	1,406	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	469	589	701	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	15.97	16.13	17.34	22.14	19.51	24.06	21.78	19.64	26.01	32.13	32.33	26.48	33.18	34.39	21.82
EV/EBIT	15.7	17.33	19.72	18.2	22.79	20.58	23.33	24.53	39.58	38.8	44.4	22.15	32.73	33.2	25.06
Enterprise Value	7,502	9,916	12,112	11,508	16,029	15,797	18,691	20,463	27,582	37,105	40,466	31,154	37,036	41,634	33,681
Low Price	30.76	38.44	51.17	56.37	62.28	64.79	75.6	90.6	104.92	116.61	159.79	156.05	169.74	217.34	197
EV/Sales	6.3	7.04	7.59	8.04	9.1	7.92	8.71	8.54	10.58	16.35	16.43	12.48	13.81	14.45	10.96
EV/EBITDA	13.48	14.66	16.17	14.83	17.45	15.92	18	18.11	27.02	28.23	31.25	17.84	26.21	26.69	20.16
Price/Earnings	23.56	25.69	31.7	26.55	25	23.1	28.56	30.02	54.28	47.36	55.56	29.19	57	40.89	34.4
Price/Earnings Average	20.15	23.64	29.56	25.68	23.72	22.51	25.03	30.26	51.52	39.53	46.95	30.86	51.56	38.42	41.89
Price/Earnings High	23.61	26.27	33.32	27.97	26.67	24.47	29.34	34.68	59.97	48.06	56.25	37.71	59.48	44.03	49.65
Price/Earnings Low	18.06	19.37	24.68	23.37	20.26	18.44	22.49	24.94	38.14	26.61	38.81	25.82	40.51	32.27	30.29
Price/Book Value	-66.94	33.45	20.1	47.93	9.49	10.17	8.22	8.63	10.78	12.53	13.13	15.6	110.42	386.36	100.19
Price/Book Value Average	-57.25	30.79	18.75	46.35	9.01	9.91	7.2	8.71	10.23	10.45	11.09	16.5	99.88	362.96	122
Price/Book Value High	-67.07	34.21	21.13	50.49	10.13	10.77	8.44	9.98	11.91	12.71	13.29	20.15	115.23	416.03	144.63
Price/Book Value Low	-51.31	25.23	15.65	42.18	7.69	8.12	6.47	7.17	7.57	7.04	9.17	13.8	78.47	304.87	88.23
Price/Tangible Book Value	-6.37	-5.65	-10.17	-7.21	-4.96	-6	-5.68	-7.1	-8.12	-12.09	129.01	-63.25	-17.81	-19.16	-16.16
Price/Tangible Book Value Average	-5.45	-5.2	-9.49	-6.97	-4.71	-5.85	-4.97	-7.16	-7.7	-10.09	109.02	-66.87	-16.1	-18	-19.68
Price/Tangible Book Value High	-6.38	-5.78	-10.7	-7.6	-5.29	-6.36	-5.83	-8.2	-8.97	-12.27	130.61	-81.7	-18.58	-20.63	-23.33
Price/Tangible Book Value Low	-4.88	-4.26	-7.92	-6.35	-4.02	-4.79	-4.47	-5.9	-5.7	-6.79	90.13	-55.95	-12.65	-15.12	-14.23
Price/Sales	5.59	6.01	6.92	7.42	7.21	6.84	7.39	7.5	9.37	14.87	15.03	11.16	13.06	13.59	10.17
Price/Sales Average	4.78	5.53	6.45	7.18	6.84	6.67	6.48	7.57	8.89	12.41	12.7	11.8	11.81	12.76	12.38
Price/Sales High	5.6	6.14	7.28	7.82	7.69	7.25	7.59	8.67	10.35	15.09	15.22	14.41	13.63	14.63	14.68
Price/Sales Low	4.29	4.53	5.39	6.53	5.84	5.46	5.82	6.23	6.58	8.36	10.5	9.87	9.28	10.72	8.95
Price/Cash Flow	17.73	18.06	21.78	21.7	19.12	23.65	21.33	19.23	25.54	31.6	32.03	26.31	33.02	34.23	21.76
Price/Cash Flow Average	15.17	16.62	20.32	20.99	18.14	23.05	18.69	19.39	24.24	26.37	27.07	27.81	29.87	32.15	26.49
Price/Cash Flow High	17.77	18.47	22.9	22.86	20.39	25.06	21.9	22.22	28.21	32.07	32.43	33.98	34.46	36.85	31.41
Price/Cash Flow Low	13.59	13.62	16.96	19.1	15.49	18.88	16.79	15.98	17.94	17.75	22.38	23.27	23.46	27.01	19.16
Price/Free Cash Flow Average	13.66	14.85	16.17	21.41	18.51	23.45	19.08	19.8	24.69	26.81	27.32	27.99	30.01	32.31	26.57
Price/Free Cash Flow High	16	16.5	18.23	23.32	20.81	25.49	22.37	22.69	28.73	32.6	32.73	34.2	34.62	37.03	31.5
Price/Free Cash Flow Low	12.24	12.16	13.5	19.48	15.8	19.2	17.15	16.32	18.27	18.05	22.58	23.42	23.58	27.14	19.22
EV/Sales Average	5.5	6.56	7.13	7.81	8.73	7.75	7.8	8.61	10.1	13.89	14.11	13.1	12.59	13.63	13.16
EV/Sales High	6.31	7.18	7.95	8.42	9.6	8.32	8.91	9.7	11.56	16.57	16.62	15.67	14.37	15.48	15.43
EV/Sales Low	5.01	5.55	6.07	7.2	7.7	6.55	7.15	7.28	7.8	9.82	11.91	11.21	10.12	11.62	9.76
EV/EBITDA Average	11.78	13.66	15.19	14.41	16.72	15.58	16.11	18.24	25.81	23.97	26.82	18.73	23.9	25.19	24.2
EV/EBITDA High	13.52	14.95	16.93	15.54	18.39	16.74	18.41	20.56	29.52	28.61	31.6	22.4	27.26	28.6	28.38
EV/EBITDA Low	10.73	11.56	12.93	13.28	14.76	13.17	14.76	15.43	19.92	16.96	22.64	16.03	19.2	21.46	17.95
EV/EBIT Average	13.71	16.15	18.52	17.68	21.84	20.13	20.89	24.71	37.8	32.95	38.11	23.26	29.84	31.34	30.08
EV/EBIT High	15.74	17.68	20.64	19.06	24.03	21.63	23.87	27.87	43.24	39.32	44.9	27.81	34.04	35.57	35.28
EV/EBIT Low	12.49	13.66	15.76	16.29	19.28	17.02	19.14	20.91	29.18	23.31	32.17	19.91	23.97	26.7	22.31
Last Price	40.13	50.97	65.72	64.05	76.88	81.17	96	109.04	149.34	207.59	228.73	176.42	238.86	275.43	223.69
High Price	40.21	52.13	69.09	67.48	82	86	98.6	125.99	164.97	210.66	231.57	227.89	249.26	296.58	322.92
Enterprise Value Average	6,553	9,240	11,375	11,179	15,365	15,456	16,735	20,611	26,341	31,513	34,737	32,717	33,767	39,292	40,422
Enterprise Value High	7,520	10,115	12,680	12,054	16,900	16,607	19,124	23,242	30,132	37,605	40,925	39,116	38,526	44,604	47,414
Enterprise Value Low	5,968	7,819	9,679	10,299	13,559	13,066	15,331	17,440	20,334	22,292	29,322	28,003	27,130	33,477	29,987

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	3.35	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)