Verisk Analytics Inc
NASDAQ:VRSK
Income Statement
Earnings Waterfall
Verisk Analytics Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-888.1m
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-699.1m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-368.7m
USD
|
Net Income
|
777.9m
USD
|
Income Statement
Verisk Analytics Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 544
N/A
|
1 578
+2%
|
1 614
+2%
|
1 431
-11%
|
1 406
-2%
|
1 411
+0%
|
1 433
+2%
|
1 761
+23%
|
1 869
+6%
|
1 939
+4%
|
1 967
+1%
|
1 995
+1%
|
2 005
+0%
|
2 030
+1%
|
2 081
+3%
|
2 145
+3%
|
2 224
+4%
|
2 302
+4%
|
2 352
+2%
|
2 395
+2%
|
2 439
+2%
|
2 490
+2%
|
2 544
+2%
|
2 607
+2%
|
2 672
+2%
|
2 698
+1%
|
2 748
+2%
|
2 785
+1%
|
2 821
+1%
|
2 890
+2%
|
2 946
+2%
|
2 463
-16%
|
2 512
+2%
|
2 511
0%
|
2 497
-1%
|
2 497
N/A
|
2 373
-5%
|
2 302
-3%
|
2 234
-3%
|
2 681
+20%
|
2 734
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(585)
|
(605)
|
(630)
|
(516)
|
(480)
|
(462)
|
(444)
|
(612)
|
(652)
|
(675)
|
(682)
|
(714)
|
(724)
|
(739)
|
(768)
|
(784)
|
(822)
|
(851)
|
(872)
|
(886)
|
(897)
|
(917)
|
(941)
|
(977)
|
(1 003)
|
(996)
|
(993)
|
(994)
|
(999)
|
(1 028)
|
(1 053)
|
(854)
|
(872)
|
(853)
|
(834)
|
(825)
|
(760)
|
(731)
|
(702)
|
(877)
|
(888)
|
|
Gross Profit |
959
N/A
|
972
+1%
|
985
+1%
|
915
-7%
|
926
+1%
|
949
+2%
|
988
+4%
|
1 149
+16%
|
1 218
+6%
|
1 263
+4%
|
1 284
+2%
|
1 281
0%
|
1 281
+0%
|
1 291
+1%
|
1 313
+2%
|
1 361
+4%
|
1 402
+3%
|
1 451
+4%
|
1 480
+2%
|
1 509
+2%
|
1 542
+2%
|
1 573
+2%
|
1 603
+2%
|
1 630
+2%
|
1 669
+2%
|
1 702
+2%
|
1 755
+3%
|
1 791
+2%
|
1 822
+2%
|
1 862
+2%
|
1 893
+2%
|
1 609
-15%
|
1 640
+2%
|
1 658
+1%
|
1 663
+0%
|
1 672
+1%
|
1 613
-4%
|
1 571
-3%
|
1 533
-2%
|
1 805
+18%
|
1 846
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(351)
|
(352)
|
(355)
|
(283)
|
(268)
|
(304)
|
(322)
|
(445)
|
(496)
|
(496)
|
(516)
|
(513)
|
(518)
|
(524)
|
(536)
|
(560)
|
(594)
|
(626)
|
(652)
|
(675)
|
(687)
|
(701)
|
(839)
|
(894)
|
(922)
|
(914)
|
(767)
|
(753)
|
(786)
|
(818)
|
(836)
|
(697)
|
(337)
|
(352)
|
(370)
|
(266)
|
(554)
|
(474)
|
(431)
|
(671)
|
(699)
|
|
Selling, General & Administrative |
(222)
|
(221)
|
(220)
|
(187)
|
(180)
|
(205)
|
(220)
|
(278)
|
(300)
|
(293)
|
(300)
|
(302)
|
(307)
|
(310)
|
(313)
|
(323)
|
(339)
|
(353)
|
(368)
|
(379)
|
(385)
|
(394)
|
(524)
|
(564)
|
(571)
|
(566)
|
(436)
|
(414)
|
(422)
|
(437)
|
(455)
|
(313)
|
(329)
|
(343)
|
(354)
|
(382)
|
(324)
|
(284)
|
(270)
|
(389)
|
(404)
|
|
Depreciation & Amortization |
(129)
|
(131)
|
(135)
|
(96)
|
(101)
|
(111)
|
(115)
|
(167)
|
(196)
|
(204)
|
(216)
|
(212)
|
(212)
|
(215)
|
(224)
|
(237)
|
(255)
|
(273)
|
(284)
|
(296)
|
(302)
|
(308)
|
(314)
|
(324)
|
(331)
|
(339)
|
(351)
|
(358)
|
(365)
|
(381)
|
(380)
|
(250)
|
(304)
|
(290)
|
(289)
|
(239)
|
(253)
|
(229)
|
(208)
|
(281)
|
(295)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
13
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(20)
|
(10)
|
19
|
19
|
0
|
0
|
0
|
(134)
|
296
|
281
|
273
|
354
|
24
|
39
|
47
|
0
|
0
|
|
Operating Income |
608
N/A
|
621
+2%
|
629
+1%
|
632
+0%
|
658
+4%
|
644
-2%
|
666
+3%
|
703
+6%
|
722
+3%
|
767
+6%
|
768
+0%
|
768
0%
|
763
-1%
|
767
+1%
|
777
+1%
|
801
+3%
|
808
+1%
|
825
+2%
|
828
+0%
|
834
+1%
|
855
+2%
|
872
+2%
|
765
-12%
|
736
-4%
|
747
+1%
|
788
+6%
|
988
+25%
|
1 038
+5%
|
1 036
0%
|
1 044
+1%
|
1 057
+1%
|
911
-14%
|
1 304
+43%
|
1 305
+0%
|
1 293
-1%
|
1 407
+9%
|
1 059
-25%
|
1 097
+4%
|
1 101
+0%
|
1 134
+3%
|
1 147
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(73)
|
(71)
|
(70)
|
(70)
|
(71)
|
(7)
|
(4)
|
(19)
|
(33)
|
(110)
|
(121)
|
(114)
|
(108)
|
(103)
|
(105)
|
(110)
|
(116)
|
(118)
|
(109)
|
(114)
|
(115)
|
(118)
|
(137)
|
(129)
|
(132)
|
(136)
|
(134)
|
(141)
|
(139)
|
(136)
|
(130)
|
(125)
|
(123)
|
(118)
|
(120)
|
(144)
|
(140)
|
(151)
|
(151)
|
(105)
|
(109)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(24)
|
(52)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Pre-Tax Income |
536
N/A
|
550
+3%
|
559
+2%
|
563
+1%
|
586
+4%
|
638
+9%
|
662
+4%
|
684
+3%
|
690
+1%
|
657
-5%
|
647
-1%
|
654
+1%
|
654
+0%
|
664
+1%
|
672
+1%
|
691
+3%
|
692
+0%
|
707
+2%
|
719
+2%
|
720
+0%
|
728
+1%
|
730
+0%
|
576
-21%
|
568
-1%
|
615
+8%
|
653
+6%
|
854
+31%
|
898
+5%
|
898
N/A
|
908
+1%
|
927
+2%
|
787
-15%
|
1 181
+50%
|
1 187
+1%
|
1 173
-1%
|
1 262
+8%
|
918
-27%
|
944
+3%
|
949
+0%
|
1 027
+8%
|
1 036
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(194)
|
(202)
|
(207)
|
(209)
|
(220)
|
(201)
|
(200)
|
(197)
|
(189)
|
(208)
|
(195)
|
(202)
|
(204)
|
(199)
|
(214)
|
(225)
|
(202)
|
(185)
|
(151)
|
(120)
|
(126)
|
(132)
|
(111)
|
(119)
|
(128)
|
(137)
|
(185)
|
(185)
|
(189)
|
(227)
|
(227)
|
(179)
|
(236)
|
(196)
|
(198)
|
(220)
|
(187)
|
(207)
|
(214)
|
(259)
|
(242)
|
|
Income from Continuing Operations |
342
|
349
|
353
|
354
|
366
|
437
|
462
|
488
|
501
|
449
|
452
|
452
|
451
|
465
|
458
|
466
|
490
|
523
|
568
|
600
|
601
|
598
|
465
|
450
|
487
|
516
|
669
|
713
|
709
|
682
|
701
|
607
|
945
|
991
|
976
|
1 042
|
731
|
737
|
735
|
768
|
793
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
(0)
|
(0)
|
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
|
Net Income (Common) |
383
N/A
|
387
+1%
|
390
+1%
|
400
+3%
|
383
-4%
|
458
+20%
|
491
+7%
|
508
+3%
|
502
-1%
|
600
+20%
|
596
-1%
|
591
-1%
|
607
+3%
|
467
-23%
|
460
-1%
|
555
+21%
|
579
+4%
|
612
+6%
|
657
+7%
|
599
-9%
|
600
+0%
|
597
-1%
|
464
-22%
|
450
-3%
|
487
+8%
|
516
+6%
|
669
+30%
|
713
+7%
|
710
0%
|
685
-4%
|
701
+2%
|
666
-5%
|
1 003
+51%
|
1 047
+4%
|
1 035
-1%
|
954
-8%
|
505
-47%
|
504
0%
|
502
0%
|
615
+23%
|
778
+27%
|
|
EPS (Diluted) |
2.25
N/A
|
2.28
+1%
|
2.3
+1%
|
2.36
+3%
|
2.37
+0%
|
2.73
+15%
|
2.85
+4%
|
3.01
+6%
|
2.94
-2%
|
3.5
+19%
|
3.46
-1%
|
3.45
0%
|
3.56
+3%
|
2.77
-22%
|
2.73
-1%
|
3.29
+21%
|
3.42
+4%
|
3.62
+6%
|
3.9
+8%
|
3.56
-9%
|
3.59
+1%
|
3.58
0%
|
2.79
-22%
|
2.7
-3%
|
2.94
+9%
|
3.12
+6%
|
4.04
+29%
|
4.31
+7%
|
4.3
0%
|
4.19
-3%
|
4.28
+2%
|
4.07
-5%
|
6.2
+52%
|
6.57
+6%
|
6.54
0%
|
6
-8%
|
3.3
-45%
|
3.46
+5%
|
3.44
-1%
|
4.17
+21%
|
5.4
+29%
|