Chartsonlygoup's future update (it'll live): tomwong.xyz/stock-status/

  Verisk Analytics Inc ( VRSK ) |
2010 - 2021 (12 years)

Net Revenue (Sales) is 
$2.9B (1Y +4.18% )

VRSK Stock Price & Net Revenue (Sales)

Net Revenue (Sales) for VRSK competitors.
CRD.B FICO CLGX
Note: Stonk = Stock. Both words are used interchangeably. 🙂

Historical (All-Time) Stats for Net Revenue (Sales)

chevron_right 2021 $1.4B +0.3x
( +2.2% / year avg)
chevron_left 2010 $1.1B
vertical_align_top Peak $2.7B +1.48x
vertical_align_bottom Bottom $1.1B
arrow_drop_up # Up Years 10 10 of 12
years up.
arrow_drop_down # Down Years 2
Up Years = Positive (0%+) YoY change
Down Years = Zero or Negative (0% or less) YoY change

Key Points (Stonk Price Comparison)

  • VRSK's stock price has rallied +591% from $27.15 in 2010 , or +16.4x faster than it's net revenue (sales) over the same period.
  • If VRSK grows it's stock at the same rate as it's net revenue (sales) (+2.2%/year) , it's stock price will grow +124% and hit $233.51 over the next 10 years.
  • VRSK's stock price has gone up 9 of the 10 years (+90%) it's net revenue (sales) were also up.
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010
    1 Revenue 2784000000 2607100000 2395100000 2145200000 1995200000 2068010000 1746726000 1595703000 1534320000 1331840000 1138343000
    2 Cost of Revenue 993000000 976800000 886200000 783800000 714400000 803274000 716598000 622523000 607174000 533735000 463473000
    3 Gross Profit (Income) 1791000000 1630300000 1508900000 1361400000 1280800000 1264736000 1030128000 973180000 927146000 798105000 674870000
    4 R&D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    5 SG&A 413000000 603500000 378700000 322800000 301600000 312690000 227306000 228982000 231359000 209469000 166374000
    6 Other Expenses 1333000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    7 Operating Expenses 1746000000 933400000 674800000 560200000 513200000 528174000 369682000 358913000 335558000 288088000 234500000
    8 Interest Expense 138000000 126800000 129700000 119400000 120000000 121316000 69984000 76136000 72508000 53847000 34664000
    9 D&A 192000000 323700000 296100000 237400000 211600000 215484000 142376000 129931000 104199000 78619000 68126000
    10 EBITDA 173000000 1020600000 1130200000 1038600000 979200000 952046000 802822000 744198000 695787000 588636000 508496000
    11 Operating Income -19000000 696900000 834100000 801200000 767600000 736562000 660446000 614267000 591588000 510017000 440370000
    12 Other Income Expenses (Net) -19000000.00 -1700000.00 15300000.00 9200000.00 6100000.00 102190000.00 158000.00 609000.00 128000.00 4050000.00 639000.00
    13 Pre-Income Tax 897000000 568400000 719700000 691000000 653700000 717436000 590620000 538740000 519208000 460421000 406650000
    14 Income Tax Expense -184000000 118500000 121000000 135900000 202200000 209859000 219755000 196426000 190066000 177663000 164098000
    15 Net Income 712000000 449900000 598700000 555100000 591200000 507577000 400042000 348380000 329142000 282758000 242552000
    16 EPS 4.38 2.75 3.63 3.36 3.51 3.07 2.41 2.07 1.98 1.70 1.36
    17 EPS Diluted 4.30 2.70 3.56 3.29 3.45 3.01 2.37 2.02 1.92 1.63 1.30
    18 Shares Outstanding 162502191 163535438 164808110 165168224 168248304 165090380 165823803 168031412 165890258 166015238 177733503
    19 Shares Outstanding (Diluted) 165731226 166560115 168297836 168688868 171171572 168451343 169132423 172276360 171709518 173325110 186394962
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010
    1 Cash & Cash Equivalents 218000000 184600000 139500000 142300000 135100000 138348000 39359000 165801000 89819000 191603000 54974000
    2 Short Term Investments 0.00 0.00 0.00 3800000.00 3400000.00 3576000.00 3801000.00 3911000.00 4883000.00 5066000.00 5653000.00
    3 Cash & S-T Investments 218000000 184600000 139500000 146100000 138500000 141924000 43160000 169712000 94702000 196669000 60627000
    4 Accounts Receivables 432000000 467500000 390400000 374300000 313200000 368952000 286180000 225893000 224405000 190014000 151270000
    5 Inventory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    6 Other Current Assets 144000000.00 17800000.00 50700000.00 16200000.00 16200000.00 14262000.00 13292000.00 6714000.00 9832000.00 41248000.00 7066000.00
    7 Total Current Assets 794000000 744900000 644500000 597600000 500900000 604569000 384483000 474845000 390559000 453654000 240435000
    8 PP&E 632000000 766700000 555900000 478300000 380300000 418168000 302273000 233373000 154084000 119411000 93409000
    9 Goodwill 4108000000 3864300000 3361500000 3368700000 2578100000 3134826000 1207146000 1181681000 1247459000 709944000 632668000
    10 Intangible Assets 1384000000 1398900000 1227800000 1345300000 1010800000 1376745000 406476000 447618000 520935000 226424000 200229000
    11 Goodwill & Intangible Assets 5492000000 5263200000 4589300000 4714000000 3588900000 4511571000 1613622000 1629299000 1768394000 936368000 832897000
    12 L-T Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    13 Tax Assets 0.00 9800000.00 11100000.00 15900000.00 15600000.00 0.00 0.00 0.00 0.00 10480000.00 21879000.00
    14 Other Non-Current Assets 0.00 270600000.00 99500000.00 214500000.00 125900000.00 48697000.00 26363000.00 105979000.00 47299000.00 21193000.00 26697000.00
    15 Total Non-Current Assets 6124000000 6310300000 5255800000 5422700000 4130300000 5011358000 1960847000 2029606000 1969777000 1087452000 976655000
    16 Other Assets 643000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    17 Total Assets 7561000000 7055200000 5900300000 6020300000 4631200000 5615927000 2345330000 2504451000 2360336000 1541106000 1217090000
    18 Accounts Payables 406000000.00 80000000.00 77200000.00 68900000.00 90400000.00 245664000.00 87432000.00 0.00 0.00 0.00 111995000.00
    19 S-T Debt 499900000.00 495000000.00 665000000.00 715000000.00 100000000.00 870000000.00 330000000.00 0.00 190000000.00 5554000.00 437717000.00
    20 Income Tax Payables 3000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    21 Deferred Revenue 9000000.00 440100000.00 383100000.00 384700000.00 330800000.00 356951000.00 252592000.00 226581000.00 200705000.00 176842000.00 0.00
    22 Other Current Liabilities 501000000.00 129900000.00 12600000.00 0.00 0.00 0.00 0.00 90423000.00 79715000.00 250000.00 163007000.00
    23 Total Current Liabilities 1430000000 1491800000 1324600000 1337600000 621600000 1479257000 771270000 431179000 585350000 349650000 720882000
    24 L-T Debt 514000000 2648300000 2031000000 2276800000 2273100000 2290862000 1095848000 1265129000 1264409000 1100332000 401826000
  • Line Item (in $M) FY 2020 FY 2019 FY 2018 FY 2017 FY 2016 FY 2015 FY 2014 FY 2013 FY 2012 FY 2011 FY 2010
    1 Net Income (Earnings) 712000000 449900000 598700000 555100000 591200000 507577000 400042000 348380000 329142000 282758000 242552000
    2 D&A 192000000 323700000 296100000 237400000 224600000 215484000 143483000 134578000 104199000 78619000 68126000
    3 Deferred Income Tax 31000000.00 -29300000.00 18300000.00 -73600000.00 14800000.00 -4050000.00 24491000.00 44140000.00 63261000.00 21321000.00 10294000.00
    4 Stock-Based Compensation (SBC) 47000000 42700000 38500000 31800000 44500000 44618000 35604000 36017000 37807000 22656000 21298000
    5 Change in Working Capital 110900000 -66800000 59900000 -619300000 753988000 -487901000 -430453000 238457000 -298795000 584451000 -405513000
    6 Accounts Receivables 1000000.00 -70300000.00 -17400000.00 -45500000.00 -5700000.00 -14609000.00 -54515000.00 2106000.00 -6425000.00 -25926000.00 -24559000.00
    7 Inventory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    8 Accounts Payables 24000000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    9 Other Working Capital -636000000 -746900000 -680100000 -740000000 -120700000 -874688000 -386787000 43666000 -194791000 104004000 -480447000
    10 Other Non-Cash Items 0.00 10100000.00 4200000.00 4200000.00 5000000.00 12899000.00 2638000.00 3161000.00 2602000.00 279979000.00 12016000.00
    11 Net Cash Provided by Operating Activities 1068000000 956300000 934400000 743500000 546100000 623687000 489452000 506920000 468229000 375721000 336032000
    12 Investments in PP&E -224000000 -216800000 -231000000 -183500000 -156500000 -166138000 -146818000 -145976000 -74373000 -59829000 -38641000
    13 Acquisitions (Net) -275000000.00 -704000000.00 -153000000.00 -915000000.00 641000000.00 -2942000000.00 116000000.00 -1000000.00 -807000000.00 -141000000.00 -205000000.00
    14 Purchase of Investments 0.00 0.00 -100000.00 -300000.00 -300000.00 -266000.00 -5203000.00 -5870000.00 -4034000.00 -1549000.00 -516000.00
    15 Sales/Maturities of Investments 0.00 0.00 121900000.00 400000.00 9000000.00 101177000.00 513000.00 7484000.00 1932000.00 1730000.00 743000.00
    16 Other Investing Activities 0.00 -7400000.00 -3100000.00 -7200000.00 500000.00 554000.00 0.00 -561000.00 -250000.00 -3200000.00 283000.00
    17 Net Cash used for Investing Activities -595800000 -927900000 -265400000 -1105500000 493200000 -3006317000 -35530000 -145626000 -883583000 -204129000 -243689000
    18 Debt Repayment 0.00 -250000000.00 -300000000.00 0.00 -770000000.00 -340000000.00 0.00 -190000000.00 -347224000.00 -555000000.00 0.00
    19 Common Stock Issued 0.00 0.00 0.00 0.00 0.00 720848000.00 0.00 0.00 0.00 0.00 0.00
    20 Common Stock Repurchased 0.00 -300000000.00 -438600000.00 -276300000.00 -326800000.00 -20456000.00 -778484000.00 -277411000.00 -162275000.00 -381776000.00 -420061000.00
    21 Dividends Paid 0.00 -163500000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
    22 Other Financing Activities 0.00 -27700000.00 -18500000.00 -11200000.00 22900000.00 7824000.00 14758000.00 102571000.00 50218000.00 42092000.00 40843000.00
    23 Net Cash Used Provided by Financing Activities -445200000 10900000 -669800000 362500000 -1032800000 2481013000 -579078000 -284472000 313555000 -34780000 -108787000
    24 Net Change in Cash 0.00 45100000.00 -2800000.00 7200000.00 -3200000.00 98989000.00 -126442000.00 75982000.00 -101784000.00 136629000.00 -16553000.00
  • About
    Industry: Consulting Services
    Sector: Industrials
    Country: US
    IPO Date: 10/9/2009
    Stonk Exchange: NASDAQ
    • Verisk Analytics, Inc
    • is a holding company, which engages in the provision of data analytics for customers in insurance, energy markets and financial services.
    • The company is headquartered in Jersey City, New Jersey and currently employs 7,951 full-time employees.
    • The firm operates through two segments: Risk Assessment and Decision Analytics.
    • Its Risk Assessment segment serves its property and casualty insurance customers and focuses on prediction of loss, selection and pricing of risk, and compliance with their reporting requirements in each United States state in which they operate.
    • In the Decision Analytics segment, the Company develops predictive models to forecast scenarios and produce both standard and customized analytics that help its customers manage their businesses, including predicting loss, selecting and pricing risk, detecting fraud before and after a loss event, and quantifying losses.
    • The company offers predictive analytics and decision support solutions to customers in rating, underwriting, claims, catastrophe and weather risk, natural resources intelligence, economic forecasting and various other fields.