Financhill
Buy
56

VRSK Quote, Financials, Valuation and Earnings

Last price:
$280.53
Seasonality move :
3.51%
Day range:
$273.32 - $280.62
52-week range:
$217.34 - $296.59
Dividend yield:
0.56%
P/E ratio:
43.82x
P/S ratio:
14.28x
P/B ratio:
132.17x
Volume:
1.1M
Avg. volume:
721.9K
1-year change:
20.5%
Market cap:
$39.6B
Revenue:
$2.7B
EPS (TTM):
$6.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.6B $2.3B $2.5B $2.5B $2.7B
Revenue Growth (YoY) 8.85% -12.95% 8.51% 1.4% 7.39%
 
Cost of Revenues $976.8M $791.7M $853.7M $824.6M $876.5M
Gross Profit $1.6B $1.5B $1.6B $1.7B $1.8B
Gross Profit Margin 62.53% 65.11% 65.33% 66.98% 67.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $603.5M $308.2M $313.2M $381.5M $391.8M
Other Inc / (Exp) -$1.7M $400K $2.1M -$5.3M $11M
Operating Expenses $933.4M $521.4M $697.4M $265.9M $673.2M
Operating Income $696.9M $956.3M $911.4M $1.4B $1.1B
 
Net Interest Expenses $126.8M $138.3M $127M $138.8M $115.5M
EBT. Incl. Unusual Items $568.4M $818.4M $786.5M $1.3B $1B
Earnings of Discontinued Ops. -- $58.9M $59.2M -$87.8M -$154M
Income Tax Expense $118.5M $164.6M $179.4M $220.3M $258.8M
Net Income to Company $449.9M $712.7M $666.3M $954.3M $614.4M
 
Minority Interest in Earnings -- -- $100K $400K -$200K
Net Income to Common Excl Extra Items $449.9M $712.7M $666.3M $954.3M $614.4M
 
Basic EPS (Cont. Ops) $2.75 $4.38 $4.12 $6.04 $4.19
Diluted EPS (Cont. Ops) $2.70 $4.31 $4.08 $6.00 $4.17
Weighted Average Basic Share $163.5M $162.6M $161.8M $157.9M $146.6M
Weighted Average Diluted Share $166.6M $165.3M $163.3M $158.9M $147.3M
 
EBITDA $1B $1.3B $1.3B $1.7B $1.4B
EBIT $695.2M $956.7M $913.5M $1.4B $1.1B
 
Revenue (Reported) $2.6B $2.3B $2.5B $2.5B $2.7B
Operating Income (Reported) $696.9M $956.3M $911.4M $1.4B $1.1B
Operating Income (Adjusted) $695.2M $956.7M $913.5M $1.4B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $702.7M $759M $610.1M $677.6M $725.3M
Revenue Growth (YoY) 7.66% 8.01% -19.62% 11.06% 7.04%
 
Cost of Revenues $240M $265.3M $195.2M $217.2M $223.4M
Gross Profit $462.7M $493.7M $414.9M $460.4M $501.9M
Gross Profit Margin 65.85% 65.05% 68.01% 67.95% 69.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $96.4M $115.1M $96.5M $111.6M $114M
Other Inc / (Exp) -$100K $100K -$600K -$2M $5.9M
Operating Expenses $187.3M $204.8M $161.3M $179.3M $190.4M
Operating Income $275.4M $288.9M $253.6M $281.1M $311.5M
 
Net Interest Expenses $35.3M $29.9M $34.4M $29.4M $32.1M
EBT. Incl. Unusual Items $240M $259.1M $218.6M $249.7M $285.3M
Earnings of Discontinued Ops. -- -- $23.7M -- --
Income Tax Expense $54.2M $54.2M $52.8M $62.3M $65.3M
Net Income to Company $185.8M $204.9M $189.5M $187.4M $220M
 
Minority Interest in Earnings -- -$3.2M $100K -- -$100K
Net Income to Common Excl Extra Items $185.8M $201.7M $189.5M $187.4M $220M
 
Basic EPS (Cont. Ops) $1.14 $1.25 $1.21 $1.29 $1.55
Diluted EPS (Cont. Ops) $1.12 $1.24 $1.20 $1.29 $1.54
Weighted Average Basic Share $162.5M $161.4M $156.9M $145M $141.8M
Weighted Average Diluted Share $165.7M $162.8M $158M $145.7M $142.5M
 
EBITDA $366.2M $378.7M $341.3M $346.8M $393.8M
EBIT $275.3M $289M $253M $279.1M $317.4M
 
Revenue (Reported) $702.7M $759M $610.1M $677.6M $725.3M
Operating Income (Reported) $275.4M $288.9M $253.6M $281.1M $311.5M
Operating Income (Adjusted) $275.3M $289M $253M $279.1M $317.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.4B $2.1B $2.6B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $993.3M $850.9M $680.5M $855.5M $896.8M
Gross Profit $1.8B $1.6B $1.4B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $429.7M $349.7M $267.6M $358.2M $422.8M
Other Inc / (Exp) $1.9M -$14.6M -$2.6M -$11.2M $126.3M
Operating Expenses $767M $585M $187.2M $615.5M $738.4M
Operating Income $987.8M $994.9M $1.2B $1.2B $1.2B
 
Net Interest Expenses $136.1M $132.2M $127.8M $128.6M $118.2M
EBT. Incl. Unusual Items $853.6M $848.1M $1.1B $1B $1.2B
Earnings of Discontinued Ops. -- -- $66.7M -$300M -$8.5M
Income Tax Expense $184.9M $206.3M $189.3M $222.1M $266.7M
Net Income to Company $668.7M $700.7M $1B $501.8M $921M
 
Minority Interest in Earnings -- -$200K $600K -$100K -$400K
Net Income to Common Excl Extra Items $668.7M $700.5M $1B $501.8M $921.5M
 
Basic EPS (Cont. Ops) $4.10 $4.32 $6.49 $3.41 $6.44
Diluted EPS (Cont. Ops) $4.04 $4.28 $6.44 $3.40 $6.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.6B $1.4B $1.6B
EBIT $989.7M $980.3M $1.2B $1.2B $1.3B
 
Revenue (Reported) $2.7B $2.4B $2.1B $2.6B $2.8B
Operating Income (Reported) $987.8M $994.9M $1.2B $1.2B $1.2B
Operating Income (Adjusted) $989.7M $980.3M $1.2B $1.2B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.2B $1.9B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $733.5M $792.6M $619.4M $650.3M $670.6M
Gross Profit $1.3B $1.4B $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $304.9M $346.3M $300.7M $277.4M $308.4M
Other Inc / (Exp) -$2.9M $1.3M -$3.4M -$9.3M $106M
Operating Expenses $550.4M $633.3M $123.1M $472.7M $537.9M
Operating Income $787.4M $806.7M $1.1B $881.2M $937.6M
 
Net Interest Expenses $103M $96.8M $97.6M $87.4M $90.1M
EBT. Incl. Unusual Items $681.5M $711.2M $1B $784.5M $953.5M
Earnings of Discontinued Ops. -- -- $66.7M -$145.5M --
Income Tax Expense $145M $186.7M $196.6M $198.4M $206.3M
Net Income to Company $536.5M $524.5M $893.1M $440.6M $747.2M
 
Minority Interest in Earnings -- -$200K $300K -$200K -$200K
Net Income to Common Excl Extra Items $536.5M $524.3M $893M $440.6M $747.7M
 
Basic EPS (Cont. Ops) $3.29 $3.24 $5.61 $3.02 $5.24
Diluted EPS (Cont. Ops) $3.24 $3.21 $5.57 $3.01 $5.21
Weighted Average Basic Share $487.8M $486M $475.6M $441.9M $427.8M
Weighted Average Diluted Share $496.6M $490.3M $478.7M $444M $429.8M
 
EBITDA $1B $1.1B $1.4B $1.1B $1.3B
EBIT $784.5M $808M $1.1B $871.9M $1B
 
Revenue (Reported) $2.1B $2.2B $1.9B $2B $2.1B
Operating Income (Reported) $787.4M $806.7M $1.1B $881.2M $937.6M
Operating Income (Adjusted) $784.5M $808M $1.1B $871.9M $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $184.6M $218.8M $111.9M $112.5M $302.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $372.7M $380.5M $268M $273.7M $317.1M
Inventory -- -- -- -- --
Prepaid Expenses $60.9M $81.2M $87.8M $83.7M $84.5M
Other Current Assets $17.8M $36.4M $31.4M $32M $65.2M
Total Current Assets $744.9M $794.2M $907.4M $925.1M $810.1M
 
Property Plant And Equipment $766.7M $899.9M $755.4M $723.5M $796.6M
Long-Term Investments -- $192.6M $216.2M $229.8M $231.4M
Goodwill $3.9B $4.1B $2B $1.7B $1.8B
Other Intangibles $1.4B $1.4B $482.3M $504.8M $471.7M
Other Long-Term Assets $270.6M $18.5M $3.2B $2.7B --
Total Assets $7.1B $7.6B $7.8B $7B $4.4B
 
Accounts Payable $80M $99.3M $92.2M $128.7M $158.4M
Accrued Expenses $295M $308M $169.9M $164.1M $182.4M
Current Portion Of Long-Term Debt -- $449.9M $349.6M -- --
Current Portion Of Capital Lease Obligations $45M $53.1M $43.4M $32.4M $47.6M
Other Current Liabilities $129.9M -- $232.1M $282.3M --
Total Current Liabilities $1.5B $1.4B $1.8B $2.3B $771.4M
 
Long-Term Debt $2.6B $2.7B $2.3B $2.3B $2.8B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.9B $5B $5.2B $4B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -- -$394.6M -$731.2M $58.2M
Common Equity $2.3B $2.7B $2.8B $1.7B $310M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $26M $18.4M $12.2M
Total Equity $2.3B $2.7B $2.8B $1.8B $322.2M
 
Total Liabilities and Equity $7.1B $7.6B $7.8B $7B $4.4B
Cash and Short Terms $184.6M $218.8M $111.9M $112.5M $302.7M
Total Debt $3.1B $3.2B $3.3B $3.7B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $221.8M $302.1M $276.8M $416.8M $458M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $433.4M $468M $458.4M $353.4M $446.1M
Inventory -- -- -- -- --
Prepaid Expenses $82.3M $102.9M $102.4M $89.8M $77M
Other Current Assets $36.2M $40.1M $40.4M $51.6M $31M
Total Current Assets $799.7M $934.1M $918.4M $928.2M $1.1B
 
Property Plant And Equipment $844.2M $932.2M $865.5M $802.5M $785.9M
Long-Term Investments -- -- -- -- --
Goodwill $3.9B $4.1B $3.7B $1.7B $1.8B
Other Intangibles $1.3B $1.3B $1.1B $481.5M $422.6M
Other Long-Term Assets $325M $392.7M $440.4M $387.9M $437M
Total Assets $7.2B $7.7B $7B $4.4B $4.6B
 
Accounts Payable $369.3M $440M $312.2M $300.9M $282.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $449.7M $349.4M -- -- $499.5M
Current Portion Of Capital Lease Obligations $49.9M $53.5M $37.9M $56.3M $43.3M
Other Current Liabilities $12.7M -- -- -- --
Total Current Liabilities $1.4B $1.8B $2B $784.1M $1.3B
 
Long-Term Debt $2.7B $2.3B $2.3B $2.8B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.8B $4.9B $5B $4B $4.3B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj -- -- -- $15.8M $91M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $19.4M $17M $10.7M $5.1M
Total Equity $2.4B $2.7B $2B $395.2M $304.7M
 
Total Liabilities and Equity $7.2B $7.7B $7B $4.4B $4.6B
Cash and Short Terms $221.8M $302.1M $276.8M $416.8M $458M
Total Debt $3.1B $3.1B $3.4B $2.8B $3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $449.9M $712.7M $666.3M $954.3M $614.4M
Depreciation & Amoritzation $323.7M $358.1M $383.6M $340M $281.4M
Stock-Based Compensation $42.7M $47.6M $55.7M $56.5M $54M
Change in Accounts Receivable -$70.3M $1.8M -$29.7M -$57.7M -$83M
Change in Inventories -- -- -- -- --
Cash From Operations $956.3M $1.1B $1.2B $1.1B $1.1B
 
Capital Expenditures $216.8M $246.8M $268.4M $274.7M $230M
Cash Acquisitions -$703.7M -$347.5M -$314.6M $578.4M $3B
Cash From Investing -$927.9M -$595.8M -$592M $301.4M $2.7B
 
Dividends Paid (Ex Special Dividend) -$163.5M -$175.8M -$188.2M -$195.2M -$196.8M
Special Dividend Paid
Long-Term Debt Issued $699.7M $514.8M $560M $780M $495.2M
Long-Term Debt Repaid -$250M -$465M -$450M -$350M -$1.4B
Repurchase of Common Stock -$300M -$348.8M -$475M -$1.7B -$2.8B
Other Financing Activities -$27.7M -$58.4M -$30M -$35M -$37M
Cash From Financing $10.9M -$445.2M -$498.9M -$1.3B -$3.8B
 
Beginning Cash (CF) $139.5M $184.6M $218.8M $280.3M $292.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.3M $27.2M $64.8M $30.2M $20.7M
Ending Cash (CF) $184.6M $218.8M $280.3M $292.7M $302.7M
 
Levered Free Cash Flow $739.5M $821.4M $887.3M $784.3M $830.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $185.8M $204.9M $189.5M $187.4M $220M
Depreciation & Amoritzation $90.9M $89.7M $88.3M $67.7M $76.4M
Stock-Based Compensation $10M $11.2M $11.3M $12.4M $11.6M
Change in Accounts Receivable $26.8M -$7.9M $21M $22.9M $31.6M
Change in Inventories -- -- -- -- --
Cash From Operations $207.1M $285.2M $280.2M $250.1M $296.2M
 
Capital Expenditures $64.8M $61.4M $65.8M $54.3M $55.5M
Cash Acquisitions -$159.9M -$26.3M -$2.1M -$900K $111.2M
Cash From Investing -$219M -$87.7M -$67.9M -$55.3M -$52.6M
 
Dividends Paid (Ex Special Dividend) -$43.9M -$46.8M -$48.6M -$49.2M -$55.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $15M $290M -- --
Long-Term Debt Repaid -- -- -$350M -- --
Repurchase of Common Stock -$50M -$150M -$300M -$49.8M -$400M
Other Financing Activities -$8.8M -$11.3M -$9.8M -$10M -$13.4M
Cash From Financing -$76.5M -$169.2M -$399.8M -$89.6M -$421.3M
 
Beginning Cash (CF) $309.4M $276.3M $480.7M $308.7M $632.1M
Foreign Exchange Rate Adjustment $800K -$2.5M -$16.4M $2.9M $3.6M
Additions / Reductions -$88.4M $28.3M -$187.5M $105.2M -$177.7M
Ending Cash (CF) $221.8M $302.1M $276.8M $416.8M $458M
 
Levered Free Cash Flow $142.3M $223.8M $214.4M $195.8M $240.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $668.7M $700.7M $1B $501.8M $921M
Depreciation & Amoritzation $350.5M $380.2M $368.7M $263.2M $315.6M
Stock-Based Compensation $45.4M $55.9M $58.5M $52.6M $44.9M
Change in Accounts Receivable -$19.4M -$43.5M -$63.1M -$79.7M -$98.9M
Change in Inventories -- -- -- -- --
Cash From Operations $995.6M $1.2B $998.6M $1.1B $1.1B
 
Capital Expenditures $238.4M $255.5M $280.3M $253.4M $224.8M
Cash Acquisitions -$813.4M -$202.7M -$730.8M $988.5M $3.2B
Cash From Investing -$1B -$492.3M $52.4M $2.7B -$133.4M
 
Dividends Paid (Ex Special Dividend) -$172.6M -$185M -$194.4M -$195.9M -$215.5M
Special Dividend Paid
Long-Term Debt Issued $594.8M $355M $660M $820.2M $590.2M
Long-Term Debt Repaid -$110M -$400M -$350M -$1.4B -$396.4M
Repurchase of Common Stock -$398.8M -$450M -$1.3B -$3B -$1B
Other Financing Activities -$61.5M -$28M -$37.9M -$34.3M -$49.8M
Cash From Financing -$73.2M -$643.4M -$1B -$3.7B -$953.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$95.7M $80.4M $8.4M $118.2M $54.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $757.2M $960.6M $718.3M $803.9M $916.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $536.5M $524.5M $893.1M $440.6M $747.2M
Depreciation & Amoritzation $264.9M $287M $272.1M $195.3M $229.5M
Stock-Based Compensation $39.1M $47.4M $50.2M $46.3M $37.2M
Change in Accounts Receivable -$3.6M -$48.9M -$82.3M -$104.3M -$120.2M
Change in Inventories -- -- -- -- --
Cash From Operations $819.2M $967.1M $810M $808.3M $888.6M
 
Capital Expenditures $174.4M $183.1M $195M $173.7M $168.5M
Cash Acquisitions -$223.7M -$78.9M -$495.1M -$85M $88.3M
Cash From Investing -$364.7M -$261.2M $383.2M $2.8B -$76.4M
 
Dividends Paid (Ex Special Dividend) -$131.8M -$141M -$147.2M -$147.9M -$166.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $514.8M $355M $455M $495.2M $590.2M
Long-Term Debt Repaid -$515M -$450M -$350M -$1.4B -$396.4M
Repurchase of Common Stock -$298.8M -$400M -$1.2B -$2.5B -$750M
Other Financing Activities -$56.4M -$26M -$33.9M -$33.2M -$46M
Cash From Financing -$418.9M -$617.1M -$1.2B -$3.5B -$658.2M
 
Beginning Cash (CF) $698.4M $886M $1.2B $833.3M $1.3B
Foreign Exchange Rate Adjustment $1.3M -$5.5M -$35.9M $3.7M $1.3M
Additions / Reductions $35.6M $88.8M $32.4M $120.4M $154M
Ending Cash (CF) $735.6M $969.3M $1.2B $957.4M $1.4B
 
Levered Free Cash Flow $644.8M $784M $615M $634.6M $720.1M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock