Detailed financial statements for Verisk Analytics, Inc. (VRSK): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Verisk Analytics, Inc. is a global leader in providing advanced data analytics. It offers predictive insights and decision-making tools to a diverse clientele across numerous sectors. These include risk assessment (such as rating, underwriting, and claims), catastrophe and weather risk management, global risk analytics, natural resource intelligence, economic forecasting, commercial banking, finance, and many other specialized areas.
Analysis Summary
Verisk Analytics, Inc. reported revenue of $3.07B in the most recent fiscal year, growing at a 5-year CAGR of 6.2%. Net income reached $908.3M, with a 5.0% 5-year CAGR.
Trailing-twelve-month margins: gross margin 67.7%, operating margin 44.7%, net margin 28.2%. Free cash flow grew at 7.7% CAGR over 5 years.
At the current price of $163.88, VRSK trades at a P/E of 25.17 and an ROE of -211.97%. Market capitalisation stands at $21.3B, placing it among large-cap names.
Balance sheet quality for VRSK: current ratio of 1.2, net debt of $2.86B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $1.19B represents 131% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.00B | $2.15B | $2.40B | $2.61B | $2.27B | $2.46B | $2.50B | $2.68B | $2.88B | $3.07B |
| Cost of Revenue | $714.4M | $783.8M | $886.2M | $976.8M | $791.7M | $853.7M | $824.6M | $876.5M | $901.1M | $1.00B |
| Gross Profit | $1.28B | $1.36B | $1.51B | $1.63B | $1.48B | $1.61B | $1.67B | $1.80B | $1.98B | $2.07B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $301.6M | $322.8M | $378.7M | $603.5M | $308.2M | $313.2M | $381.5M | $391.8M | $408.7M | $450.7M |
| Operating Expenses | $513.2M | $560.2M | $674.8M | $933.4M | $521.4M | $697.4M | $265.9M | $673.2M | $726.7M | $698.5M |
| Operating Income | $767.6M | $801.2M | $834.1M | $696.9M | $956.3M | $911.4M | $1.41B | $1.13B | $1.25B | $1.37B |
| EBITDA | $998.3M | $1.05B | $1.15B | $1.02B | $1.31B | $1.30B | $1.74B | $1.42B | $1.66B | $1.69B |
| Interest Expense | $120.0M | $119.4M | $129.7M | $126.8M | $138.3M | $127.0M | $138.8M | $115.5M | $124.6M | $170.9M |
| Pre-tax Income | $653.7M | $691.0M | $719.7M | $568.4M | $818.4M | $786.5M | $1.26B | $1.03B | $1.23B | $1.17B |
| Income Tax | $202.2M | $135.9M | $121.0M | $118.5M | $164.6M | $179.4M | $220.3M | $258.8M | $277.9M | $263.0M |
| Net Income | $591.2M | $555.1M | $598.7M | $449.9M | $712.7M | $666.3M | $954.3M | $614.4M | $957.5M | $908.3M |
| EPS | $3.51 | $3.36 | $3.63 | $2.75 | $4.38 | $4.12 | $6.04 | $4.19 | $6.74 | $6.51 |
| EPS (Diluted) | $3.45 | $3.29 | $3.56 | $2.70 | $4.31 | $4.08 | $6.00 | $4.17 | $6.71 | $6.49 |
| Shares Outstanding (Diluted) | $171.2M | $168.7M | $168.3M | $166.6M | $165.3M | $163.3M | $158.9M | $147.3M | $142.8M | $139.1M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $768.3M | $778.8M | $782.6M | $806.3M |
| Gross Profit | $538.8M | $464.2M | $546.0M | $572.9M |
| Operating Income | $345.9M | $339.5M | $352.2M | $363.7M |
| EBITDA | $408.3M | $380.7M | $436.0M | $436.8M |
| Net Income | $225.5M | $197.2M | $234.2M | $228.6M |
| EPS | $1.62 | $1.42 | $1.73 | $1.75 |
| EPS (Diluted) | $1.61 | $1.42 | $1.73 | $1.75 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $135.1M | $142.3M | $139.5M | $184.6M | $218.8M | $111.9M | $112.5M | $302.7M | $291.2M | $2.18B |
| Short-term Investments | $3.4M | $3.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $700,000 |
| Receivables | $313.2M | $374.3M | $390.4M | $467.5M | $457.8M | $341.3M | $334.3M | $357.7M | $517.7M | $470.8M |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | $500.9M | $597.6M | $644.5M | $744.9M | $794.2M | $907.4M | $925.1M | $810.1M | $911.6M | $2.77B |
| Property, Plant & Equipment | $380.3M | $478.3M | $555.9M | $766.7M | $899.9M | $755.4M | $723.5M | $796.6M | $761.9M | $721.7M |
| Goodwill | $2.58B | $3.37B | $3.36B | $3.86B | $4.11B | $2.05B | $1.68B | $1.76B | $1.73B | $1.88B |
| Intangible Assets | $1.01B | $1.35B | $1.23B | $1.40B | $1.38B | $482.3M | $504.8M | $471.7M | $392.4M | $346.6M |
| Total Assets | $4.63B | $6.02B | $5.90B | $7.06B | $7.56B | $7.81B | $6.96B | $4.37B | $4.26B | $6.20B |
| Accounts Payable | $74.3M | $68.9M | $74.7M | $80.0M | $99.3M | $92.2M | $128.7M | $158.4M | $85.5M | $73.2M |
| Short-term Debt | $100.0M | $715.0M | $665.0M | $495.0M | $499.9M | $959.6M | $1.39B | 0 | $499.7M | $1.54B |
| Total Current Liabilities | $621.6M | $1.34B | $1.32B | $1.49B | $1.43B | $1.85B | $2.32B | $771.4M | $1.24B | $2.30B |
| Long-term Debt | $2.27B | $2.28B | $2.03B | $2.65B | $2.69B | $2.34B | $2.34B | $2.83B | $2.52B | $3.35B |
| Total Liabilities | $3.30B | $4.09B | $3.83B | $4.79B | $4.86B | $4.97B | $5.19B | $4.04B | $4.16B | $5.89B |
| Retained Earnings | $2.75B | $3.31B | $3.94B | $4.23B | $4.76B | $5.24B | $6.00B | $6.42B | $7.15B | $7.81B |
| Total Equity | $1.33B | $1.93B | $2.07B | $2.26B | $2.70B | $2.82B | $1.75B | $310.0M | $100.1M | $309.0M |
| Total Debt | $2.39B | $3.01B | $2.72B | $3.40B | $3.52B | $3.58B | $3.96B | $3.10B | $3.25B | $5.04B |
| Net Debt | $2.25B | $2.86B | $2.58B | $3.22B | $3.31B | $3.47B | $3.84B | $2.79B | $2.95B | $2.86B |
| Working Capital | -$120.7M | -$740.0M | -$680.1M | -$746.9M | -$636.6M | -$940.6M | -$1.39B | $38.7M | -$327.3M | $465.1M |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $591.2M | $555.1M | $598.7M | $449.9M | $712.7M | $666.3M | $954.3M | $614.4M | $957.5M | $908.3M |
| Depreciation & Amortization | $224.6M | $237.4M | $296.1M | $323.7M | $358.1M | $383.6M | $340.0M | $281.4M | $305.9M | $326.7M |
| Stock-based Compensation | $44.5M | $31.8M | $38.5M | $42.7M | $47.6M | $55.7M | $56.5M | $54.0M | $47.9M | $54.2M |
| Change in Working Capital | -$39.1M | -$13.5M | -$15.1M | $152.6M | -$77.4M | -$153.2M | -$23.5M | -$73.4M | -$83.2M | $36.1M |
| Operating Cash Flow | $577.5M | $743.5M | $934.4M | $956.3M | $1.07B | $1.16B | $1.06B | $1.06B | $1.14B | $1.44B |
| Capital Expenditure | -$156.5M | -$183.5M | -$231.0M | -$216.8M | -$246.8M | -$268.4M | -$274.7M | -$230.0M | -$223.9M | -$244.1M |
| Acquisitions | $640.5M | -$914.9M | -$153.1M | -$703.7M | -$347.5M | -$314.6M | $578.4M | $2.98B | -$18.0M | -$111.3M |
| Stock Repurchased | -$326.8M | -$276.3M | -$438.6M | -$305.5M | -$348.8M | -$475.0M | -$1.66B | -$2.80B | -$1.05B | -$624.0M |
| Dividends Paid | 0 | 0 | 0 | -$163.5M | -$175.8M | -$188.2M | -$195.2M | -$196.8M | -$221.3M | -$251.1M |
| Free Cash Flow | $421.0M | $560.0M | $703.4M | $739.5M | $821.4M | $887.3M | $784.3M | $830.7M | $920.1M | $1.19B |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +7.5% | +11.6% | +8.9% | -13.0% | +8.5% | +1.4% | +7.4% | +7.5% | +6.6% | |
| Net Income Growth (YoY) | -6.1% | +7.9% | -24.9% | +58.4% | -6.5% | +43.2% | -35.6% | +55.8% | -5.1% | |
| EPS Growth (YoY) | -4.3% | +8.0% | -24.2% | +59.3% | -5.9% | +46.6% | -30.6% | +60.9% | -3.4% | |
| Shares Change (YoY) | -1.5% | -0.2% | -1.0% | -0.7% | -1.2% | -2.7% | -7.3% | -3.1% | -2.6% | |
| FCF Growth (YoY) | +33.0% | +25.6% | +5.1% | +11.1% | +8.0% | -11.6% | +5.9% | +10.8% | +29.5% | |
| Gross Margin | 64.2% | 63.5% | 63.0% | 62.5% | 65.1% | 65.3% | 67.0% | 67.3% | 68.7% | 67.3% |
| Operating Margin | 38.5% | 37.3% | 34.8% | 26.7% | 42.1% | 37.0% | 56.3% | 42.2% | 43.5% | 44.6% |
| EBITDA Margin | 50.0% | 48.8% | 47.8% | 39.1% | 57.9% | 52.7% | 69.7% | 53.1% | 57.6% | 54.9% |
| Net Margin | 29.6% | 25.9% | 25.0% | 17.3% | 31.4% | 27.1% | 38.2% | 22.9% | 33.2% | 29.6% |
| FCF Margin | 21.1% | 26.1% | 29.4% | 28.4% | 36.2% | 36.0% | 31.4% | 31.0% | 31.9% | 38.8% |
| Effective Tax Rate | 30.9% | 19.7% | 16.8% | 20.8% | 20.1% | 22.8% | 17.5% | 25.2% | 22.6% | 22.5% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $2.46 | $3.32 | $4.18 | $4.44 | $4.97 | $5.43 | $4.93 | $5.64 | $6.44 | $8.57 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.98 | $1.06 | $1.15 | $1.23 | $1.34 | $1.55 | $1.81 |
| Shares Outstanding (Basic) | $168.2M | $165.2M | $164.8M | $163.5M | $162.6M | $161.8M | $157.9M | $146.6M | $142.2M | $139.0M |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | -211.97% |
| Return on Invested Capital | 34.17% |
| Return on Assets | 19.70% |
| Gross Margin | 67.66% |
| Operating Margin | 44.68% |
| Net Margin | 28.24% |
Financial Health
| Debt / Equity | -3.88 |
| Current Ratio | 1.01 |
| Piotroski F-Score | 4 |
| Altman Z-Score | 6.25 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.13 | 28.57 | 30.04 | 54.31 | 47.39 | 55.52 | 29.21 | 57.01 | 40.86 | 34.36 |
| P/B | 10.25 | 8.24 | 8.68 | 10.80 | 12.51 | 13.14 | 15.93 | 112.98 | 391.15 | 100.66 |
| P/S | 6.84 | 7.39 | 7.50 | 9.37 | 14.87 | 15.03 | 11.16 | 13.06 | 13.59 | 10.12 |
| Gross Margin | 64.2% | 63.5% | 63.0% | 62.5% | 65.1% | 65.3% | 67.0% | 67.3% | 68.7% | 67.3% |
| Operating Margin | 38.5% | 37.3% | 34.8% | 26.7% | 42.1% | 37.0% | 56.3% | 42.2% | 43.5% | 44.6% |
| Net Margin | 29.6% | 25.9% | 25.0% | 17.3% | 31.4% | 27.1% | 38.2% | 22.9% | 33.2% | 29.6% |
Related companies: EFX · EME · HUBB · IR · ODFL · RKLB · TRU
Explore sector: Technology · Software - Services
More sections of VRSK: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks