Verisk Reports Second-Quarter 2024 Financial Results

  • Consolidated revenues were $717ย million, upย 6.2%, and upย 6.0%ย on an organic constant currency (OCC) basis for the second quarter of 2024.
  • Income from continuing operations was $308ย million, upย 50.7%ย for the second quarter of 2024.ย Adjusted EBITDA, a non-GAAP measure, was $397ย million, up 8.8%, and up 8.5% on an OCC basis.ย 
  • Diluted GAAP earnings per share from continuing operationsย (diluted EPS)ย were $2.15ย for the second quarter of 2024, upย 52.5%.ย Diluted adjusted earnings per shareย (diluted adjusted EPS), a non-GAAP measure, were $1.74, up 15.2%.
  • Net cash provided by operating activities was $212ย million, up 9.7%ย andย free cash flow, a non-GAAP measure, wasย $154ย million, up 14.3%ย for the second quarter of 2024.ย 
  • We paid a cash dividend of 39 cents per share on June 28, 2024, and repurchased $150ย million of our common shares during the second quarter of 2024. Our Board of Directors approved a cash dividend of 39 cents per share payable September 30, 2024, an increase of 15% from 2023.

JERSEY CITY, N.J., July 31, 2024 (GLOBE NEWSWIRE) -- Verisk (Nasdaq: VRSK), a leading global data analytics and technology provider, today announced results for the second quarter ended June 30, 2024.

Lee Shavel, president and CEO, Verisk: "Our second quarter financial results reflect the strength of our subscription-based model and cost discipline. In an increasingly dynamic environment, our clients have a growing appreciation for Verisk's ability to help them move faster and increase accuracy through intelligent automation. We remain energized about the opportunity ahead, our ability to capitalize on it and drive long-term value for our clients and shareholders alike."

Elizabeth Mann, CFO, Verisk: "Verisk delivered 6.0% OCC revenue growth, with 8.3% subscription growth, partially offset by a difficult comparison for the transactional revenues. Our strong operating leverage and cost discipline led to 8.5% OCC adjusted EBITDA growth and 15.2% adjusted EPS growth. We continue to invest our strong free cash flow in future growth opportunities while also returning capital to shareholders through dividends and repurchases."

Summary of Results (GAAP and Non-GAAP) from Continuing Operations
(in millions, except per share amounts)
Note: Adjusted EBITDA, diluted adjusted EPS, and free cash flow are non-GAAP measures.

ย ย Three Months Endedย ย ย ย ย ย Six Months Endedย ย ย ย ย 
ย ย June 30,ย ย ย ย ย ย June 30,ย ย ย ย ย 
ย ย 2024ย ย 2023ย ย Changeย ย 2024ย ย 2023ย ย Changeย 
Revenuesย $717ย ย $675ย ย ย 6.2%ย $1,421ย ย $1,327ย ย ย 7.1%
Income from continuing operationsย ย 308ย ย ย 204ย ย ย 50.7ย ย ย 527ย ย ย 399ย ย ย 32.2ย 
Adjusted EBITDAย ย 397ย ย ย 365ย ย ย 8.8ย ย ย 778ย ย ย 706ย ย ย 10.3ย 
Diluted EPS attributable to Veriskย ย 2.15ย ย ย 1.41ย ย ย 52.5ย ย ย 3.67ย ย ย 2.67ย ย ย 37.5ย 
Diluted adjusted EPSย ย 1.74ย ย ย 1.51ย ย ย 15.2ย ย ย 3.36ย ย ย 2.79ย ย ย 20.4ย 
Net cash provided by operating activitiesย ย 212ย ย ย 193ย ย ย 9.7ย ย ย 592ย ย ย 558ย ย ย 6.1ย 
Free cash flowย ย 154ย ย ย 135ย ย ย 14.3ย ย ย 479ย ย ย 439ย ย ย 9.3ย 

Revenues from Continuing Operations

Consolidated and OCC revenuesย increased 6.2% andย 6.0%, respectively, with growth contributions from both underwriting and claims within Insurance.

Revenues and Revenue Growth
(in millions)
Note: OCC revenue growth is a non-GAAP measure.

ย ย ย ย ย ย ย ย ย ย Revenue Growthย 
ย ย Three Months Endedย ย Three Months Endedย 
ย ย June 30,ย ย June 30, 2024ย 
ย ย 2024ย ย 2023ย ย Reportedย ย OCCย 
Underwritingย $508ย ย $478ย ย ย 6.2%ย ย 6.0%
Claimsย ย 209ย ย ย 197ย ย ย 6.3ย ย ย 5.8ย 
Insuranceย $717ย ย $675ย ย ย 6.2ย ย ย 6.0ย 


ย ย ย ย ย ย ย ย ย ย Revenue Growthย 
ย ย Six Months Endedย ย Six Months Endedย 
ย ย June 30,ย ย June 30, 2024ย 
ย ย 2024ย ย 2023ย ย Reportedย ย OCCย 
Underwritingย $1,006ย ย $939ย ย ย 7.2%ย ย 6.9%
Claimsย ย 415ย ย ย 388ย ย ย 6.9ย ย ย 5.3ย 
Insuranceย $1,421ย ย $1,327ย ย ย 7.1ย ย ย 6.4ย 

Insurance revenues grewย 6.2% in the second quarter andย 6.0% on an OCC basis.ย 

  • Underwritingย revenues increased 6.2%ย in the quarter andย 6.0% on an OCC basis, primarily due toย our forms, rules and loss cost services and extreme event solutions. Specialty business and lifeย solutions also contributed to the growth.
  • Claims revenues increasedย 6.3% in the quarter andย 5.8% on an OCC basis,ย primarily due toย growth in ourย anti-fraud solutions and property estimating solutions.

Incomeย and Adjusted EBITDA from Continuing Operations

During second-quarter 2024, income from continuing operationsย was $308ย million, an increaseย ofย 50.7%.ย The increaseย in income from continuing operations was primarily driven byย net gains of $98.3 millionย associated with the settlement ofย retained interests related to the prior sales of our healthcare business in 2016 and our specialized markets business in 2022, and a netย gain of $3.6 million on theย early extinguishment of debt related to a cash tenderย of $400.0 million aggregate principalย of our 2025 Senior Notes.ย 

Adjusted EBITDA increased 8.8%, and 8.5% on an OCC basis,ย primarily due to strong revenue growth and cost discipline.

EBITDA and Adjusted EBITDA
(in millions)
Note: Consolidated EBITDA and Adjusted EBITDA areย non-GAAP measures. Margin is calculated as a percentage of revenues. See "Non-GAAP Reconciliations" below for a reconciliation toย the nearest GAAP measure.ย All OCC figures exclude results from the disposition of the Energy business.

ย ย Three Months Ended June 30,ย 
ย ย EBITDAย ย EBITDA Growthย ย EBITDA Marginย ย Adjusted EBITDAย ย Adjusted EBITDA Growthย ย Adjusted EBITDA Marginย 
ย ย ย ย ย ย ย ย ย ย 2024ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 2024ย ย 2024ย ย ย ย ย ย ย ย ย 
ย ย 2024ย ย 2023ย ย Reportedย ย 2024ย ย 2023ย ย 2024ย ย 2023ย ย Reportedย ย OCCย ย 2024ย ย 2023ย 
Insuranceย $499ย ย $365ย ย ย 36.8%ย ย 69.7%ย ย 54.1%ย $397ย ย $365ย ย ย 8.8%ย ย 8.5%ย ย 55.4%ย ย 54.1%


ย ย Six Months Ended June 30,ย 
ย ย EBITDAย ย EBITDA Growthย ย EBITDA Marginย ย Adjusted EBITDAย ย Adjusted EBITDA Growthย ย Adjusted EBITDA Marginย 
ย ย ย ย ย ย ย ย ย ย 2024ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 2024ย ย 2024ย ย ย ย ย ย ย ย ย 
ย ย 2024ย ย 2023ย ย Reportedย ย 2024ย ย 2023ย ย 2024ย ย 2023ย ย Reportedย ย OCCย ย 2024ย ย 2023ย 
Insuranceย $879ย ย $720ย ย ย 22.1%ย ย 61.9%ย ย 54.3%ย $778ย ย $706ย ย ย 10.3%ย ย 9.5%ย ย 54.8%ย ย 53.2%

Earnings Per Share and Diluted Adjusted Earnings Per Share

Diluted EPS attributable to Verisk increasedย 52.5%ย to $2.15ย for the second quarter of 2024.ย Diluted adjusted EPS increased 15.2%ย to $1.74ย for the second quarter of 2024, which reflects revenue and profit growth, a lower effective tax rate and a lower average share count due to our accelerated share repurchase program.ย 

Cash Flow and Free Cash Flow

Net cash provided by operating activities was $212ย million for the second quarter ofย 2024, up 9.7%, and free cash flow was $154ย million, up 14.3%.

Dividend

On Juneย 28, 2024,ย we paid a cash dividend of 39ย cents per share of common stock issued and outstanding to the holders of record as of Juneย 15, 2024.

On Julyย 24, 2024, our Board of Directors approved a cash dividend of 39ย cents per share of common stockย issued and outstanding. The dividend is payable on September 30, 2024, to holders of record as of Septemberย 15, 2024.

Share Repurchases

During the second quarter of 2024, we initiated a $150ย million Accelerated Share Repurchase program, which was completed in Julyย 2024, resulting in a repurchase of 552,406ย shares, at an average price of $271.54. As of June 30, 2024, we had $1.3ย billionย remaining under our share repurchase authorization.

2024ย Financial Guidance

The company's financial outlook forย 2024 remains unchanged and is as follows:

ย ย Fiscal 2024 Guidanceย 
ย ย ($ in millions, except per share amounts)ย 
ย ย Lowย ย Highย 
Revenueย $2,840ย ย $2,900ย 
Adjusted EBITDAย ย 1,540ย ย ย 1,600ย 
Adjusted EBITDA marginย ย 54.0%ย ย 55.0%
Diluted adjusted EPSย $6.30ย ย $6.60ย 
ย ย ย ย ย ย ย ย ย 
Fixed asset depreciation & amortizationย ย 210ย ย ย 240ย 
Intangible amortizationย ย 75ย ย ย 75ย 
Effective tax rateย ย 23.0%ย ย 25.0%
Capital expendituresย ย 240ย ย ย 260ย 

Conference Call

Our management team will host a live audio webcast to discuss the financial results and business highlights on Wednesday, July 31, 2024, at 8:30ย a.m. EDT (5:30ย a.m. PDT, 12:30ย p.m. GMT). All interested parties are invited to listen to the live event via webcast on our investor website atย http://investor.verisk.com. The discussion will also be available through dial-in number 800-715-9871 for U.S./Canada participants or 646-307-1963 for international participants.

A replay of the webcast will be available for 30 days on our investor website and through the conference call number 800-770-2030ย for U.S./Canada participants or 647-362-9199ย for international participants using Conference ID #1730953.

About Verisk

Verisk is a leading strategic data analytics and technology partner to the global insurance industry. It empowers clients to strengthen operating efficiency, improve underwriting and claims outcomes, combat fraud and make informed decisions about global risks, including climate change, extreme events, sustainabilityย and political issues. Through advanced data analytics, software, scientific research and deep industry knowledge, Verisk helps build global resilience for individuals, communities and businesses. With teams across more than 20 countries, Verisk consistently earns certification byย Great Place to Workย and fosters anย inclusive cultureย where all team members feel they belong.

Verisk is traded on the Nasdaq exchange and is a part of the S&P 500 Index and the Nasdaq-100 Index.

For more information, please visit www.verisk.com.

Contact:

Investor Relations
Stacey Brodbar
Head of Investor Relations
Veriskย 
201-469-4327ย 
IR@verisk.com

Media
Alberto Canal
Verisk Public Relations
201-469-2618
Alberto.Canal@verisk.com

Forward-Looking Statements

This release contains forward-looking statements, including those related to our financial guidance.ย These statementsย relate to future events or to future financial performance and involve known and unknown risks, uncertainties, and other factors that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. This includes, but is not limited to, ourย expectation and ability to pay a cash dividend on ourย common stock in the future, subject to the determination by ourย Board of Directors and based on an evaluation of our earnings, financial condition and requirements, business conditions, capital allocation determinations, and other factors, risks, and uncertainties. In some cases, you can identify forward-looking statements by the use of words such as โ€œmay,โ€ โ€œcould,โ€ โ€œexpect,โ€ โ€œintend,โ€ โ€œplan,โ€ โ€œtarget,โ€ โ€œseek,โ€ โ€œanticipate,โ€ โ€œbelieve,โ€ โ€œestimate,โ€ โ€œpredict,โ€ โ€œpotential,โ€ or โ€œcontinueโ€ or the negative of these terms or other comparable terminology. You should not place undue reliance on forward-looking statements, because they involve known and unknown risks, uncertainties, and other factors that are, in some cases, beyond our control and that could materially affect actual results, levels of activity, performance or achievements.

Other factors that could materially affect actual results, levels of activity, performance, or achievements can be found in our quarterly reports on Form 10-Q, annual reports on Form 10-K, and current reports on Form 8-K filed with the Securities and Exchange Commission. If any of these risks or uncertainties materialize or if our underlying assumptions prove to be incorrect, actual results may vary significantly from what we projected. Any forward-looking statement in this release reflects our current views with respect to future events and is subject to these and other risks, uncertainties, and assumptions relating to our operations, results of operations, growth strategy, and liquidity. We assume no obligation to publicly update or revise these forward-looking statements for any reason, whether as a result of new information, future events, or otherwise except as required by law.

Notes Regarding the Use of Non-GAAP Financial Measures

We haveย provided certain non-GAAP financial information as supplemental information regarding ourย operating results. These measures are not in accordance with, or an alternative for, U.S. GAAP and may be different from non-GAAP measures reported by other companies. We believeย that ourย presentation of non-GAAP measures provides useful information to management and investors regarding certain financial and business trends relating to our financial condition and results of operations. In addition, our management uses these measures for reviewing our financial results,ย for budgeting and planning purposes, and for evaluating the performance of senior management.

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Expenses: EBITDA represents GAAP net income adjusted for (i) depreciation and amortization of fixed assets; (ii) amortization of intangible assets; (iii) interest expense, net; and (iv) provision for income taxes. Adjusted EBITDA represents EBITDA adjusted for acquisition-related adjustmentsย (earn-outs), gain/loss from dispositions (which includes businesses held for sale), and nonrecurring gain/loss. Adjusted EBITDA expenses represent adjusted EBITDA net of revenues. We believeย these measures are useful and meaningful because they help us allocate resources, make business decisions, allow for greater transparency regarding our operating performance, and facilitate period-to-period comparison.

Adjusted Net Income and Diluted Adjusted EPS: Adjusted net income represents GAAP net income adjusted for (i) amortization of intangible assets, net of tax; (ii) acquisition-related adjustmentsย (earn-outs), net of tax; (iii) gain/loss from dispositions (which includes businesses held for sale), net of tax; and (iv) nonrecurring gain/loss, net of tax. Diluted adjusted EPS represents adjusted net income divided by weighted-average diluted shares. We believeย these measures are useful and meaningful because they allow evaluation of the after-tax profitability of ourย results excluding the after-tax effect of acquisition-related costs and nonrecurring items.

Free Cash Flow: Free cash flow represents net cash provided by operating activities determined in accordance with GAAP minus payments for capital expenditures. We believeย free cash flow is an important measure of the recurring cash generated by our operations that may be available to repay debt obligations, repurchase our stock, invest in future growth through new business development activities, or make acquisitions.

Organic: Organic is defined as operating results excluding the effect of recent acquisitions and dispositions (which include businesses held for sale), and nonrecurring gain/loss associated with cost-based and equity-method investmentsย that have occurred over the past year.ย An acquisition is included as organic at the beginning of the calendar quarter that occurs subsequent to the one-year anniversary of the acquisition date.ย Once an acquisition is included in its current-period organic base, its comparable prior-year-period operating results are also included to calculate organic growth. A disposition (which includes a business held for sale) is excluded from organic at the beginning of the calendar quarter in which the disposition occurs (or when a business meets the held-for-sale criteria under U.S. GAAP).ย Once a disposition is excluded from its current-period organic base, its comparable prior-year-period operating results are also excluded to calculate organic growth. We believe the organic presentation enables investors to assess the growth of the business without the impact of recent acquisitions for which there is no prior-year comparison and the impact of recent dispositions, for which results are removed from all prior periods presented to allow for comparability.

Organic Constant Currency (OCC) Growth Rate: Our operating results, such as, but not limited to, revenue and adjusted EBITDA, reported in U.S. dollars are affected by foreign currency exchange rate fluctuations because the underlying foreign currencies in which weย transactย changes in value over time compared with the U.S. dollar.ย Accordingly, weย presentย certain constant currency financial information to assess how we performed excluding the impact of foreign currency exchange rate fluctuations.ย We calculateย constant currency by translating comparable prior-year-period results at the currency exchange rates used in the current period. We believeย organic constant currency is a useful and meaningful measure to enhance investorsโ€™ understanding of the continuing operating performance of ourย business and to facilitate the comparison of period-to-period performance because it excludes the impact of foreign exchange rate movements, acquisitions, and dispositions.

See page 10ย for a reconciliation of consolidated adjusted EBITDAย and a results summary and a reconciliation of adjusted EBITDA.ย See page 11ย forย a reconciliation of adjusted EBITDA margin,ย a reconciliation of adjusted EBITDA expenses, and a reconciliation of diluted adjusted EPS. See page 12ย forย a reconciliation of net cash provided by operating activities to free cash flow.

We are not able to provide a reconciliation of projected Adjusted EBITDA,ย Adjusted EBITDA margin, and Diluted Adjusted EPSย to the most directly comparable expected GAAP results because of the unreasonable effort and high unpredictability of estimating certain items that are excluded from non-GAAP Adjusted EBITDA, Adjusted EBITDA margin, and Diluted Adjusted EPS,ย including, for example, tax consequences, acquisition-related costs, gain/loss from dispositions and other non-recurring expenses, the effect of which may be significant.

Attached Financial Statements

Please refer to the full Form 10-Q filing for the complete financial statements and related notes.

VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of June 30, 2024ย and December 31, 2023

ย ย June 30, 2024ย ย December 31, 2023ย 
ย ย (in millions, except for share and per share data)ย 
ASSETS:ย 
Current assets:ย ย ย ย ย ย ย ย 
Cash and cash equivalentsย $632.1ย ย $302.7ย 
Accounts receivable, net of allowance for doubtful accounts of $19.5 and $15.1, respectivelyย ย 479.1ย ย ย 334.2ย 
Prepaid expensesย ย 83.9ย ย ย 84.5ย 
Income taxes receivableย ย 76.1ย ย ย 23.5ย 
Other current assetsย ย 36.0ย ย ย 65.2ย 
Total current assetsย ย 1,307.2ย ย ย 810.1ย 
Noncurrent assets:ย ย ย ย ย ย ย ย 
Fixed assets, netย ย 623.8ย ย ย 604.9ย 
Operating lease right-of-use assets, netย ย 181.4ย ย ย 191.7ย 
Intangible assets, netย ย 433.1ย ย ย 471.7ย 
Goodwillย ย 1,758.5ย ย ย 1,760.8ย 
Deferred income tax assetsย ย 30.6ย ย ย 30.8ย 
Other noncurrent assetsย ย 433.3ย ย ย 496.1ย 
Total assetsย $4,767.9ย ย $4,366.1ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITY:ย 
Current liabilities:ย ย ย ย ย ย ย ย 
Accounts payable and accrued liabilitiesย $244.9ย ย $340.8ย 
Short-term debt and current portion of long-term debtย ย 516.8ย ย ย 14.5ย 
Deferred revenuesย ย 572.7ย ย ย 375.1ย 
Operating lease liabilitiesย ย 26.9ย ย ย 33.1ย 
Income taxes payableย ย 10.0ย ย ย 7.9ย 
Total current liabilitiesย ย 1,371.3ย ย ย 771.4ย 
Noncurrent liabilities:ย ย ย ย ย ย ย ย 
Long-term debtย ย 2,552.4ย ย ย 2,852.2ย 
Deferred income tax liabilitiesย ย 192.9ย ย ย 210.1ย 
Operating lease liabilitiesย ย 193.4ย ย ย 195.6ย 
Other noncurrent liabilitiesย ย 22.6ย ย ย 14.6ย 
Total liabilitiesย ย 4,332.6ย ย ย 4,043.9ย 
Commitments and contingencies (Note 16)ย ย ย ย ย ย ย ย 
Stockholdersโ€™ equity:ย ย ย ย ย ย ย ย 
Common stock, $.001 par value; 2,000,000,000 shares authorized; 544,003,038 shares issued; 142,460,614 and 143,308,729 shares outstanding, respectivelyย ย 0.1ย ย ย 0.1ย 
Additional paid-in capitalย ย 2,942.8ย ย ย 2,872.3ย 
Treasury stock, at cost, 401,542,424 and 400,694,309 shares, respectivelyย ย (9,389.2)ย ย (9,037.5)
Retained earningsย ย 6,833.3ย ย ย 6,416.9ย 
Accumulated other comprehensive incomeย ย 43.3ย ย ย 58.2ย 
Total Verisk stockholders' equityย ย 430.3ย ย ย 310.0ย 
Noncontrolling interestsย ย 5.0ย ย ย 12.2ย 
Total stockholdersโ€™ equityย ย 435.3ย ย ย 322.2ย 
Total liabilities and stockholdersโ€™ equityย $4,767.9ย ย $4,366.1ย 

VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
For the Three and Sixย Months Endedย June 30, 2024 and 2023

ย ย Three Months Ended June 30,ย ย Six Months Ended June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
ย ย (in millions, except for share and per share data)ย 
Revenuesย $716.8ย ย $675.0ย ย $1,420.8ย ย $1,326.6ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Cost of revenues (exclusive of items shown separately below)ย ย 219.4ย ย ย 216.9ย ย ย 447.2ย ย ย 433.1ย 
Selling, general and administrativeย ย 101.5ย ย ย 86.8ย ย ย 194.4ย ย ย 165.8ย 
Depreciation and amortization of fixed assetsย ย 59.0ย ย ย 46.5ย ย ย 116.4ย ย ย 91.1ย 
Amortization of intangible assetsย ย 18.2ย ย ย 18.8ย ย ย 36.7ย ย ย 36.5ย 
Total operating expenses, netย ย 398.1ย ย ย 369.0ย ย ย 794.7ย ย ย 726.5ย 
Operating incomeย ย 318.7ย ย ย 306.0ย ย ย 626.1ย ย ย 600.1ย 
Other income (expense):ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net gain on early extinguishment of debtย ย 3.6ย ย ย โ€”ย ย ย 3.6ย ย ย โ€”ย 
Investment gain (loss)ย ย 99.8ย ย ย (6.2)ย ย 96.5ย ย ย (7.3)
Interest expense, netย ย (29.1)ย ย (31.6)ย ย (58.0)ย ย (58.0)
Total other income (expense), netย ย 74.3ย ย ย (37.8)ย ย 42.1ย ย ย (65.3)
Income from continuing operations before income taxesย ย 393.0ย ย ย 268.2ย ย ย 668.2ย ย ย 534.8ย 
Provision for income taxesย ย (85.2)ย ย (63.9)ย ย (141.0)ย ย (136.1)
Income from continuing operationsย ย 307.8ย ย ย 204.3ย ย ย 527.2ย ย ย 398.7ย 
Loss from discontinued operations net of tax benefit (expense) of $0.0, $0.9, $0.0, and $(0.2), respectively (Note 7)ย ย โ€”ย ย ย (7.5)ย ย โ€”ย ย ย (145.5)
Net incomeย ย 307.8ย ย ย 196.8ย ย ย 527.2ย ย ย 253.2ย 
Less: Net loss attributable to noncontrolling interestsย ย 0.3ย ย ย 0.1ย ย ย 0.5ย ย ย โ€”ย 
Net income attributable to Veriskย $308.1ย ย $196.9ย ย $527.7ย ย $253.2ย 
Basic net income per share attributable to Verisk:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income from continuing operationsย $2.16ย ย $1.41ย ย $3.69ย ย $2.69ย 
Loss from discontinued operationsย ย โ€”ย ย ย (0.05)ย ย โ€”ย ย ย (0.98)
Basic net income per share attributable to Verisk:ย $2.16ย ย $1.36ย ย $3.69ย ย $1.71ย 
Diluted net income per share attributable to Verisk:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income from continuing operationsย $2.15ย ย $1.41ย ย $3.67ย ย $2.67ย 
Loss from discontinued operationsย ย โ€”ย ย ย (0.06)ย ย โ€”ย ย ย (0.97)
Diluted net income per share attributable to Verisk:ย $2.15ย ย $1.35ย ย $3.67ย ย $1.70ย 
Weighted-average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 142,705,508ย ย ย 144,834,494ย ย ย 143,001,836ย ย ย 148,433,375ย 
Dilutedย ย 143,293,222ย ย ย 145,500,121ย ย ย 143,633,378ย ย ย 149,104,720ย 

VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
For the Three and Sixย Months Endedย June 30, 2024 and 2023

ย ย Three Months Ended June 30,ย ย Six Months Ended June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
ย ย (in millions)ย 
Cash flows from operating activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $307.8ย ย $196.8ย ย $527.2ย ย $253.2ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortization of fixed assetsย ย 59.0ย ย ย 46.5ย ย ย 116.4ย ย ย 91.1ย 
Amortization of intangible assetsย ย 18.2ย ย ย 18.8ย ย ย 36.7ย ย ย 36.5ย 
Amortization of debt issuance costs and original issue discount, net of original issue premiumย ย 0.9ย ย ย 0.5ย ย ย 1.3ย ย ย 0.6ย 
Provision for doubtful accountsย ย 3.5ย ย ย 2.9ย ย ย 6.9ย ย ย 5.5ย 
Net gain on early extinguishment of debtย ย (3.6)ย ย โ€”ย ย ย (3.6)ย ย โ€”ย 
Loss on sale of assetsย ย โ€”ย ย ย 6.9ย ย ย โ€”ย ย ย 135.3ย 
Impairment of cost-based investmentsย ย โ€”ย ย ย 6.5ย ย ย 1.0ย ย ย 6.5ย 
Stock-based compensation expenseย ย 12.4ย ย ย 10.0ย ย ย 25.6ย ย ย 33.9ย 
Net gain upon settlement of investment in non-public companiesย ย (98.3)ย ย โ€”ย ย ย (98.3)ย ย โ€”ย 
Deferred income taxesย ย (9.5)ย ย 2.3ย ย ย (17.8)ย ย (16.7)
Loss on disposal of fixed assetsย ย 0.2ย ย ย โ€”ย ย ย 0.2ย ย ย (0.1)
Acquisition related liability adjustmentย ย โ€”ย ย ย (22.0)ย ย โ€”ย ย ย (22.0)
Changes in assets and liabilities, net of effects from acquisitions:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Accounts receivableย ย 4.1ย ย ย 58.2ย ย ย (151.8)ย ย (127.2)
Prepaid expenses and other assetsย ย 16.4ย ย ย (4.5)ย ย 25.2ย ย ย (37.4)
Operating lease right-of-use assets, netย ย 7.1ย ย ย 10.0ย ย ย 13.7ย ย ย 12.9ย 
Income taxesย ย (40.7)ย ย (74.2)ย ย 17.3ย ย ย 8.0ย 
Accounts payable and accrued liabilitiesย ย 0.4ย ย ย 31.5ย ย ย (99.0)ย ย (0.9)
Deferred revenuesย ย (62.9)ย ย (86.6)ย ย 197.9ย ย ย 174.7ย 
Operating lease liabilitiesย ย (4.5)ย ย (10.5)ย ย (11.8)ย ย (13.1)
Other liabilitiesย ย 1.2ย ย ย (0.2)ย ย 5.3ย ย ย 17.4ย 
Net cash provided by operating activitiesย ย 211.7ย ย ย 192.9ย ย ย 592.4ย ย ย 558.2ย 
Cash flows from investing activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Acquisitions and purchase of additional controlling interest, net of cash acquired of $0.0, $7.0, $1.8, and $8.0, respectivelyย ย โ€”ย ย ย (46.1)ย ย (23.4)ย ย (83.3)
Proceeds from sale of assetsย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 3,066.4ย 
Investments in non-public companiesย ย 1.8ย ย ย โ€”ย ย ย 0.5ย ย ย (0.8)
Proceeds received upon settlement of investment in non-public companiesย ย 112.1ย ย ย โ€”ย ย ย 112.1ย ย ย โ€”ย 
Capital expendituresย ย (57.8)ย ย (58.2)ย ย (113.0)ย ย (119.4)
Escrow funding associated with acquisitionsย ย โ€”ย ย ย (3.8)ย ย โ€”ย ย ย (3.8)
Other investing activities, netย ย โ€”ย ย ย (0.2)ย ย โ€”ย ย ย (0.3)
Net cash provided by (used in) investing activitiesย ย 56.1ย ย ย (108.3)ย ย (23.8)ย ย 2,858.8ย 


ย ย Three Months Ended June 30,ย ย Six Months Ended June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
ย ย (in millions)ย 
Cash flows from financing activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Proceeds from issuance of long-term debt, net of original issue discountย ย 590.2ย ย ย โ€”ย ย ย 590.2ย ย ย 495.2ย 
Payment of debt issuance costsย ย (5.6)ย ย (1.2)ย ย (5.6)ย ย (6.7)
Payment on early extinguishment of debtย ย (396.4)ย ย โ€”ย ย ย (396.4)ย ย โ€”ย 
Repayment of short-term debtย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (1,265.0)
Repayment of short-term debt with original maturities greater than three monthsย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (125.0)
Repurchases of common stockย ย (127.5)ย ย โ€”ย ย ย (327.5)ย ย (2,000.0)
Share repurchases not yet settledย ย (22.5)ย ย โ€”ย ย ย (22.5)ย ย (500.0)
Payment of contingent liability related to acquisitionย ย โ€”ย ย ย โ€”ย ย ย (8.5)ย ย โ€”ย 
Proceeds from stock options exercisedย ย 35.0ย ย ย 56.5ย ย ย 63.2ย ย ย 114.9ย 
Net share settlement of taxes from restricted stock and performance share awardsย ย (0.5)ย ย (1.4)ย ย (12.6)ย ย (13.7)
Dividends paidย ย (55.5)ย ย (49.5)ย ย (111.3)ย ย (98.7)
Other financing activities, netย ย (3.1)ย ย (1.2)ย ย (5.9)ย ย (2.8)
Net cash provided by (used in) financing activitiesย ย 14.1ย ย ย 3.2ย ย ย (236.9)ย ย (3,401.8)
Effect of exchange rate changesย ย (2.2)ย ย (11.0)ย ย (2.3)ย ย 0.8ย 
Net increase in cash and cash equivalentsย ย 279.7ย ย ย 76.8ย ย ย 329.4ย ย ย 16.0ย 
Cash and cash equivalents, beginning of periodย ย 352.4ย ย ย 231.9ย ย ย 302.7ย ย ย 292.7ย 
Cash and cash equivalents, end of periodย $632.1ย ย $308.7ย ย $632.1ย ย $308.7ย 
Supplemental disclosures:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Income taxes paidย $135.3ย ย $134.9ย ย $141.4ย ย $144.9ย 
Interest paidย $46.0ย ย $36.1ย ย $55.1ย ย $52.4ย 
Noncash investing and financing activities:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Deferred tax liability established on date of acquisitionย $โ€”ย ย $7.2ย ย $1.4ย ย $10.3ย 
Net assets sold as part of dispositionย $โ€”ย ย $โ€”ย ย $โ€”ย ย $3,211.8ย 
Finance lease additionsย $10.1ย ย $6.9ย ย $22.5ย ย $13.1ย 
Operating lease additions, netย $1.1ย ย $(0.5)ย $3.8ย ย $25.8ย 
Fixed assets included in accounts payable and accrued liabilitiesย $โ€”ย ย $0.1ย ย $โ€”ย ย $0.3ย 

Non-GAAP Reconciliations

Consolidated EBITDA, Adjusted EBITDA and Organic Adjusted EBITDAย Reconciliation from Continuing Operations
(in millions)
Note: EBITDA, adjusted EBITDA, and organic adjusted EBITDA areย non-GAAP measures. Margin is calculated as a percentage of revenues.

ย ย Three Months Ended June 30,ย ย Six Months Ended June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
ย ย Totalย ย Marginย ย Totalย ย Marginย ย Totalย ย Marginย ย Totalย ย Marginย 
Net incomeย $307.8ย ย ย 42.9%ย $196.8ย ย ย 29.2%ย $527.2ย ย ย 37.1%ย $253.2ย ย ย 19.1%
Less: Loss from discontinued operationsย ย โ€”ย ย ย โ€”ย ย ย 7.5ย ย ย 1.1ย ย ย โ€”ย ย ย โ€”ย ย ย 145.5ย ย ย 11.0ย 
Income from continuing operationsย ย 307.8ย ย ย 42.9ย ย ย 204.3ย ย ย 30.3ย ย ย 527.2ย ย ย 37.1ย ย ย 398.7ย ย ย 30.1ย 
Depreciation and amortization of fixed assetsย ย 59.0ย ย ย 8.2ย ย ย 46.5ย ย ย 6.9ย ย ย 116.4ย ย ย 8.2ย ย ย 91.1ย ย ย 6.9ย 
Amortization of intangible assetsย ย 18.2ย ย ย 2.6ย ย ย 18.8ย ย ย 2.8ย ย ย 36.7ย ย ย 2.6ย ย ย 36.5ย ย ย 2.7ย 
Interest expense, netย ย 29.1ย ย ย 4.1ย ย ย 31.6ย ย ย 4.7ย ย ย 58.0ย ย ย 4.1ย ย ย 58.0ย ย ย 4.4ย 
Provision for income taxesย ย 85.2ย ย ย 11.9ย ย ย 63.9ย ย ย 9.4ย ย ย 141.0ย ย ย 9.9ย ย ย 136.1ย ย ย 10.2ย 
EBITDAย ย 499.3ย ย ย 69.7ย ย ย 365.1ย ย ย 54.1ย ย ย 879.3ย ย ย 61.9ย ย ย 720.4ย ย ย 54.3ย 
Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย โ€”ย ย ย (6.4)ย ย (1.0)ย ย โ€”ย ย ย โ€”ย ย ย (21.4)ย ย (1.6)
Impairment of cost-based investmentsย ย โ€”ย ย ย โ€”ย ย ย 6.5ย ย ย 1.0ย ย ย 1.0ย ย ย 0.1ย ย ย 6.5ย ย ย 0.5ย 
Nonoperational foreign currency loss on internal loan transactionย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 4.2ย ย ย 0.3ย ย ย โ€”ย ย ย โ€”ย 
Litigation reserve, net of recoveryย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (4.7)ย ย (0.3)ย ย โ€”ย ย ย โ€”ย 
Net gain upon settlement of investment in non-public companiesย ย (98.3)ย ย (13.8)ย ย โ€”ย ย ย โ€”ย ย ย (98.3)ย ย (6.9)ย ย โ€”ย ย ย โ€”ย 
Net gain on early extinguishment of debtย ย (3.6)ย ย (0.5)ย ย โ€”ย ย ย โ€”ย ย ย (3.6)ย ย (0.3)ย ย โ€”ย ย ย โ€”ย 
Adjusted EBITDAย ย 397.4ย ย ย 55.4ย ย ย 365.2ย ย ย 54.1ย ย ย 777.9ย ย ย 54.8ย ย ย 705.5ย ย ย 53.2ย 
Less: Adjusted EBITDA from acquisitionsย ย (0.8)ย ย ย ย ย ย 0.1ย ย ย ย ย ย ย (2.0)ย ย ย ย ย ย 0.2ย ย ย ย ย 
Organic adjusted EBITDAย $396.6ย ย ย 55.7ย ย $365.3ย ย ย 54.3ย ย $775.9ย ย ย 55.1ย ย $705.7ย ย ย 53.4ย 

Results Summary, EBITDA andย Adjusted EBITDA Reconciliation
(in millions)
Note: Organic revenues, EBITDA, adjusted EBITDA, and organic adjusted EBITDA are non-GAAP measures.

ย ย Three Months Ended June 30,ย 
ย ย 2024ย ย 2023ย 
Revenuesย $716.8ย ย $675.0ย 
Less: Revenues from acquisitions and dispositionsย ย (4.4)ย ย (2.8)
Organic revenuesย $712.4ย ย $672.2ย 
ย ย ย ย ย ย ย ย ย 
EBITDAย $499.3ย ย $365.1ย 
Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย (6.4)
Impairment of cost-based investmentsย ย โ€”ย ย ย 6.5ย 
Net gain upon settlement of investment in non-public companiesย ย (98.3)ย ย โ€”ย 
Net gain on early extinguishment of debtย ย (3.6)ย ย โ€”ย 
Adjusted EBITDAย ย 397.4ย ย ย 365.2ย 
Less: Adjusted EBITDA from acquisitionsย ย (0.8)ย ย 0.1ย 
Organic adjusted EBITDAย $396.6ย ย $365.3ย 


ย ย Six Months Ended June 30,
ย ย 2024ย ย 2023ย 
Revenuesย $1,420.8ย ย $1,326.6ย 
Less: Revenues from acquisitions and dispositionsย ย (12.2)ย ย (4.7)
Organic revenuesย $1,408.6ย ย $1,321.9ย 
ย ย ย ย ย ย ย ย ย 
EBITDAย $879.3ย ย $720.4ย 
Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย (21.4)
Impairment of cost-based investmentsย ย 1.0ย ย ย 6.5ย 
Nonoperational foreign currency loss on internal loan transactionย ย 4.2ย ย ย โ€”ย 
Litigation reserve, net of recoveryย ย (4.7)ย ย โ€”ย 
Net gain upon settlement of investment in non-public companiesย ย (98.3)ย ย โ€”ย 
Net gain on early extinguishment of debtย ย (3.6)ย ย โ€”ย 
Adjusted EBITDAย ย 777.9ย ย ย 705.5ย 
Less: Adjusted EBITDA from acquisitionsย ย (2.0)ย ย 0.2ย 
Organic adjusted EBITDAย $775.9ย ย $705.7ย 

Adjusted EBITDA Margin Reconciliation
Note: Adjusted EBITDA margin is calculated as a percentage ofย revenues.

ย ย Three Months Ended June 30, 2024ย 
ย ย 2024ย ย 2023ย 
EBITDA marginย ย 69.7%ย ย 54.1%
Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย (1.0)
Impairment of cost-based investmentsย ย โ€”ย ย ย 1.0ย 
Net gain upon settlement of investment in non-public companiesย ย (13.8)ย ย โ€”ย 
Net gain on early extinguishment of debtย ย (0.5)ย ย โ€”ย 
Adjusted EBITDA marginย ย 55.4ย ย ย 54.1ย 


ย ย Six Months Ended June 30, 2024ย 
ย ย 2024ย ย 2023ย 
EBITDA marginย ย 61.9%ย ย 54.3%
Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย (1.6)
Impairment of cost-based investmentsย ย 0.1ย ย ย 0.5ย 
Nonoperational foreign currency loss on internal loan transactionย ย 0.3ย ย ย โ€”ย 
Litigation reserve, net of recoveryย ย (0.3)ย ย โ€”ย 
Net gain upon settlement of investment in non-public companiesย ย (6.9)ย ย โ€”ย 
Net gain on early extinguishment of debtย ย (0.3)ย ย โ€”ย 
Adjusted EBITDA marginย ย 54.8ย ย ย 53.2ย 

Consolidated Adjusted EBITDA Expense Reconciliation
(in millions)
Note: Adjusted EBITDA expenses are a non-GAAP measure.

ย ย Three Months Endedย ย Six Months Endedย 
ย ย June 30,ย ย June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
Operating expensesย $398.1ย ย $369.0ย ย $794.7ย ย $726.5ย 
Less: Depreciation and amortization of fixed assetsย ย (59.0)ย ย (46.5)ย ย (116.4)ย ย (91.1)
Less: Amortization of intangible assetsย ย (18.2)ย ย (18.8)ย ย (36.7)ย ย (36.5)
Plus: Investment (gain) lossย ย (99.8)ย ย 6.2ย ย ย (96.5)ย ย 7.3ย 
Plus: Acquisition-related adjustments (earn-outs)ย ย โ€”ย ย ย 6.4ย ย ย โ€”ย ย ย 21.4ย 
Less: Impairment of cost-based investmentsย ย โ€”ย ย ย (6.5)ย ย (1.0)ย ย (6.5)
Less: Nonoperational foreign currency loss on internal loan transactionย ย โ€”ย ย ย โ€”ย ย ย (4.2)ย ย โ€”ย 
Plus: Litigation reserve, net of recoveryย ย โ€”ย ย ย โ€”ย ย ย 4.7ย ย ย โ€”ย 
Plus: Net gain upon settlement of investment in non-public companiesย ย 98.3ย ย ย โ€”ย ย ย 98.3ย ย ย โ€”ย 
Adjusted EBITDA expensesย $319.4ย ย $309.8ย ย $642.9ย ย $621.1ย 

Diluted Adjusted EPS Reconciliation
(in millions, except per share amounts)
Note: Diluted adjusted EPS is a non-GAAP measure.

ย ย Three Months Endedย ย Six Months Endedย 
ย ย June 30,ย ย June 30,ย 
ย ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
Net incomeย $307.8ย ย $196.8ย ย $527.2ย ย $253.2ย 
Less: Loss from discontinued operationsย ย โ€”ย ย ย 7.5ย ย ย โ€”ย ย ย 145.5ย 
Income from continuing operationsย ย 307.8ย ย ย 204.3ย ย ย 527.2ย ย ย 398.7ย 
Plus: Amortization of intangiblesย ย 18.2ย ย ย 18.8ย ย ย 36.7ย ย ย 36.5ย 
Less: Income tax effect on amortization of intangiblesย ย (4.7)ย ย (4.7)ย ย (9.5)ย ย (9.1)
Less: Acquisition-related adjustment (earn-outs)ย ย โ€”ย ย ย (6.4)ย ย โ€”ย ย ย (21.4)
Plus: Income tax effect on acquisition-related adjustment (earn-outs)ย ย โ€”ย ย ย 1.7ย ย ย โ€”ย ย ย 5.5ย 
Plus: Nonoperational foreign currency loss on internal loan transactionย ย โ€”ย ย ย โ€”ย ย ย 4.2ย ย ย โ€”ย 
Less: Income tax effect on nonoperational foreign currency loss on internal loan transactionย ย โ€”ย ย ย โ€”ย ย ย (1.0)ย ย โ€”ย 
Plus: Impairment of cost-based investmentsย ย โ€”ย ย ย 6.5ย ย ย 1.0ย ย ย 6.5ย 
Less: Income tax effect on impairment of cost-based investmentsย ย โ€”ย ย ย (0.4)ย ย (0.3)ย ย (0.4)
Less: Litigation reserve, net of recoveryย ย โ€”ย ย ย โ€”ย ย ย (4.7)ย ย โ€”ย 
Plus: Income tax effect on litigation reserve, net of recoveryย ย โ€”ย ย ย โ€”ย ย ย 1.7ย ย ย โ€”ย 
Less: Net gain upon settlement of investment in non-public companiesย ย (98.3)ย ย โ€”ย ย ย (98.3)ย ย โ€”ย 
Plus: Income tax effect on net gain upon settlement of investment in non-public companiesย ย 28.5ย ย ย โ€”ย ย ย 28.5ย ย ย โ€”ย 
Less: Net gain on early extinguishment of debtย ย (3.6)ย ย โ€”ย ย ย (3.6)ย ย โ€”ย 
Plus: Income tax effect on net gain on early extinguishment of debtย ย 0.9ย ย ย โ€”ย ย ย 0.9ย ย ย โ€”ย 
Adjusted net incomeย $248.8ย ย $219.8ย ย $482.8ย ย $416.3ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted EPS attributable to Veriskย $2.15ย ย $1.41ย ย $3.67ย ย $2.67ย 
Diluted adjusted EPSย $1.74ย ย $1.51ย ย $3.36ย ย $2.79ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted-average diluted shares outstandingย ย 143.3ย ย ย 145.5ย ย ย 143.6ย ย ย 149.1ย 

Free Cash Flow Reconciliation
(in millions)
Note: Free cash flow is a non-GAAP measure.

ย ย Three Months Endedย ย ย ย ย ย Six Months Endedย ย ย ย ย 
ย ย June 30,ย ย ย ย ย ย June 30,ย ย ย ย ย 
ย ย 2024ย ย 2023ย ย Changeย ย 2024ย ย 2023ย ย Changeย 
Net cash provided by operating activitiesย $211.7ย ย $192.9ย ย ย 9.7%ย $592.4ย ย $558.2ย ย ย 6.1%
Capital expendituresย ย (57.8)ย ย (58.2)ย ย (0.7)%ย ย (113.0)ย ย (119.4)ย ย (5.4)%
Free cash flowย $153.9ย ย $134.7ย ย ย 14.3%ย $479.4ย ย $438.8ย ย ย 9.3%

Investor Relations
Stacey Brodbar
Head of Investor Relations
Veriskย 
201-469-4327ย 
IR@verisk.com

Media
Alberto Canal
Verisk Public Relations
201-469-2618
Alberto.Canal@verisk.com

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  214.33
+0.84 (0.39%)
AAPL  260.83
+0.95 (0.37%)
AMD  203.23
+0.55 (0.27%)
BAC  48.56
+0.66 (1.38%)
GOOG  306.93
+0.92 (0.30%)
META  654.07
+6.68 (1.03%)
MSFT  405.76
-3.65 (-0.89%)
NVDA  184.77
+2.12 (1.16%)
ORCL  149.40
-2.16 (-1.43%)
TSLA  399.24
+0.56 (0.14%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article