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	32.26	27.51	26.6	24.06	18.32	16.51	11.01	15.85	13.32	16.98	9.9	14.11	12.14
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 (%)	22.43	18.53	16.2	15.8	14.15	12.9	11.36	10.88	7.7	10.34	8.93	11.37	7.19	10.57	9.01
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	32.26	27.51	26.6	24.06	18.32	16.51	7.01	11.59	9.19	13.8	7.36	10.83	8.78

Credit (USD)

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	37.42	38.38	50.08	70.54	38.65	59.44	54.95	66.82	59.93	62.98	67.12	86.18	146.97	167.74	126.07
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 (%)	65.39	53.49	50.25	35.61	42.79	44.36	36.16	30.76	37.49	35.86	29.11	25.4	32	26	26.47
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 (%)	65.72	61.73	50.43	46.48	59.27	46.44	47.63	40.85	44.57	42.53	40.45	39.66	32.5	31.2	38.55
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 (%)	61.07	59.92	46.5	45.43	58.04	44.72	46.15	39.17	39.75	36.82	36.52	36.71	27.43	26.98	24.07
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)

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	37.42	38.38	50.08	70.54	38.65	59.44	54.95	66.82	59.93	62.98	67.12	86.18	146.97	167.74	126.07
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 (%)	65.39	53.49	50.25	35.61	42.79	44.36	36.16	30.76	37.49	35.86	29.11	25.4	32	26	26.47
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 (%)	65.72	61.73	50.43	46.48	59.27	46.44	47.63	40.85	44.57	42.53	40.45	39.66	32.5	31.2	38.55
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	8.56	9.73	9.59	10.32	5.6	10.39	8.86	10.33	8.6	9.64	6.69	6.12	12.44	13.4	7.97

Working Capital (USD)

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)

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	6,662	8,455	11,043	10,621	12,692	13,657	15,856	17,971	24,422	33,756	37,018	27,858	35,023	39,154	31,242
- 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	7,571	9,822	12,149	12,015	15,696	15,905	18,719	20,554	27,637	37,062	40,509	31,719	37,828	42,113	33,965
Total Capital	1,683	2,367	2,530	3,091	5,308	5,140	6,317	6,666	7,628	8,286	8,844	9,973	9,525	10,404	12,712
Total Debt/Capital (%)	65.72	61.73	50.43	46.48	59.27	46.44	47.63	40.85	44.57	42.53	40.45	39.66	32.5	31.2	38.55
Total Debt / EV	0.15	0.15	0.11	0.12	0.2	0.15	0.16	0.13	0.12	0.1	0.09	0.12	0.08	0.08	0.14
EV/Sales	6.36	6.98	7.61	8.4	8.91	7.97	8.73	8.58	10.6	16.33	16.45	12.7	14.11	14.61	11.05
EV/EBITDA	13.61	14.52	16.22	15.49	17.08	16.03	18.02	18.19	27.08	28.2	31.28	18.16	26.77	27	20.33
EV/EBIT	15.85	17.16	19.78	19	22.31	20.72	23.36	24.64	39.66	38.76	44.45	22.55	33.43	33.59	25.27
EV/Cash Flow to Firm	18.52	19.1	21.88	22.52	20.92	24.08	22.3	19.72	26.16	31.44	32.31	27.03	32.98	33.95	21.65
EV/Free Cash Flow to Firm	16.16	16.69	17.32	22.52	20.92	24.08	22.3	19.72	26.16	31.44	32.31	27.03	32.98	33.95	21.65
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	45.61	59.21	72.3	72.46	95.07	94.53	113.33	124.72	169	227.92	250.3	200.87	257.99	296.25	243.19
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)

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	15.85	17.16	19.78	19	22.31	20.72	23.36	24.64	39.66	38.76	44.45	22.55	33.43	33.59	25.27
Enterprise Value	7,571	9,822	12,149	12,015	15,696	15,905	18,719	20,554	27,637	37,062	40,509	31,719	37,828	42,113	33,965
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	6.36	6.98	7.61	8.4	8.91	7.97	8.73	8.58	10.6	16.33	16.45	12.7	14.11	14.61	11.05
EV/EBITDA	13.61	14.52	16.22	15.49	17.08	16.03	18.02	18.19	27.08	28.2	31.28	18.16	26.77	27	20.33
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	11.55	9.33	8.8	6.42	5.87	4.96	4.79	4.56	5.78	7.09	7.06	4.64	5.46	5.47	4
Price/Book Value Average	9.88	8.59	8.21	6.21	5.57	4.83	4.2	4.6	5.48	5.92	5.97	4.91	4.94	5.14	4.87
Price/Book Value High	11.57	9.55	9.26	6.76	6.26	5.26	4.92	5.27	6.38	7.19	7.15	6	5.7	5.89	5.77
Price/Book Value Low	8.85	7.04	6.86	5.65	4.76	3.96	3.77	3.79	4.06	3.98	4.93	4.11	3.88	4.32	3.52
Price/Tangible Book Value	-6.44	-5.59	-10.21	-7.57	-4.83	-6.05	-5.69	-7.13	-8.13	-12.08	118.42	-67.44	-18.33	-19.44	-16.31
Price/Tangible Book Value Average	-5.51	-5.14	-9.52	-7.32	-4.59	-5.9	-4.98	-7.19	-7.72	-10.08	100.07	-71.3	-16.58	-18.26	-19.87
Price/Tangible Book Value High	-6.45	-5.72	-10.73	-7.98	-5.15	-6.41	-5.84	-8.24	-8.99	-12.26	119.89	-87.11	-19.13	-20.93	-23.55
Price/Tangible Book Value Low	-4.93	-4.22	-7.95	-6.66	-3.92	-4.83	-4.48	-5.93	-5.71	-6.78	82.73	-59.65	-13.03	-15.34	-14.37
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	5.55	6.5	7.15	8.15	8.55	7.8	7.81	8.64	10.12	13.87	14.12	13.34	12.86	13.79	13.27
EV/Sales High	6.37	7.12	7.97	8.8	9.4	8.38	8.93	9.75	11.58	16.55	16.64	15.96	14.68	15.66	15.56
EV/Sales Low	5.05	5.5	6.08	7.51	7.55	6.59	7.16	7.31	7.81	9.81	11.92	11.41	10.33	11.75	9.84
EV/EBITDA Average	11.88	13.53	15.24	15.04	16.38	15.68	16.14	18.32	25.86	23.95	26.85	19.08	24.4	25.48	24.4
EV/EBITDA High	13.64	14.81	16.99	16.23	18.01	16.85	18.44	20.66	29.58	28.58	31.64	22.82	27.85	28.93	28.63
EV/EBITDA Low	10.82	11.45	12.96	13.85	14.46	13.26	14.78	15.5	19.96	16.94	22.67	16.32	19.6	21.7	18.1
EV/EBIT Average	13.84	16	18.57	18.45	21.39	20.27	20.92	24.82	37.87	32.92	38.15	23.69	30.47	31.69	30.34
EV/EBIT High	15.88	17.51	20.71	19.91	23.52	21.78	23.9	27.99	43.33	39.28	44.95	28.33	34.77	35.98	35.59
EV/EBIT Low	12.6	13.54	15.8	16.99	18.89	17.13	19.16	21	29.23	23.28	32.21	20.26	24.47	27	22.5
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	6,612	9,154	11,410	11,669	15,049	15,561	16,760	20,703	26,394	31,477	34,774	33,315	34,483	39,742	40,767
Enterprise Value High	7,590	10,019	12,719	12,587	16,545	16,721	19,152	23,348	30,194	37,561	40,969	39,847	39,352	45,120	47,824
Enterprise Value Low	6,021	7,748	9,708	10,745	13,289	13,153	15,353	17,515	20,373	22,267	29,352	28,503	27,693	33,855	30,237

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	1.18	0.57	1.01	0.26	0.86	0.82	0.88	0.85	1.13	1.35	0.69	0.71	2.06	2.05	15.6
Book Value per Share	3.47	5.46	7.46	9.98	13.09	16.36	20.03	23.92	25.86	29.29	32.38	37.99	43.77	50.32	55.92
Tangible Book Value per Share	-6.23	-9.12	-6.44	-8.46	-15.91	-13.41	-16.88	-15.28	-18.36	-17.19	1.93	-2.62	-13.03	-14.17	-13.71

Verisk Analytics, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)