Verisk Analytics, Inc. (LON:0LP3)
London
· Delayed Price · Currency is GBP · Price in USD 309.61
-1.26 (-0.41%)
At close: May 9, 2025
Verisk Analytics Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 970.9 | 958.2 | 614.6 | 953.9 | 666.2 | 712.7 | Upgrade
|
| Depreciation & Amortization | 119.7 | 112.4 | 115.9 | 223.4 | 272 | 237.5 | Upgrade
|
| Other Amortization | 196.3 | 196.1 | 167 | 117.7 | 113 | 122.4 | Upgrade
|
| Loss (Gain) From Sale of Assets | 18.6 | 18.6 | 134.9 | -392.8 | 0.4 | -18.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | 7.6 | 7.6 | - | 73.7 | 134 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -99.9 | -98.9 | 6.5 | - | - | - | Upgrade
|
| Stock-Based Compensation | 50.3 | 47.9 | 54 | 56.5 | 55.7 | 47.6 | Upgrade
|
| Provision & Write-off of Bad Debts | 15.2 | 13.3 | 8.7 | 7 | 17.7 | 13.1 | Upgrade
|
| Other Operating Activities | -29.2 | -28 | 32.5 | -260.6 | 49.9 | 31.1 | Upgrade
|
| Change in Accounts Receivable | -94.3 | -116.6 | -83 | -57.7 | -29.7 | 1.8 | Upgrade
|
| Change in Accounts Payable | -5.9 | -60.8 | 46.5 | -21.2 | -80.8 | 24.3 | Upgrade
|
| Change in Unearned Revenue | -51 | 73.1 | 81.2 | 64.5 | 32.4 | 21.2 | Upgrade
|
| Change in Income Taxes | 84.7 | 1.6 | -55.8 | 25.6 | -5.7 | -0.5 | Upgrade
|
| Change in Other Net Operating Assets | 33.5 | 19.5 | -62.3 | -34.7 | -69.4 | -124.2 | Upgrade
|
| Operating Cash Flow | 1,217 | 1,144 | 1,061 | 1,059 | 1,156 | 1,068 | Upgrade
|
| Operating Cash Flow Growth | 13.95% | 7.85% | 0.16% | -8.37% | 8.19% | 11.70% | Upgrade
|
| Capital Expenditures | -222.4 | -223.9 | -230 | -274.7 | -268.4 | -246.8 | Upgrade
|
| Cash Acquisitions | -1.6 | -23.4 | -83.3 | -448.9 | -291 | -275.8 | Upgrade
|
| Divestitures | 6.4 | 6.4 | 3,066 | 1,073 | - | 23.1 | Upgrade
|
| Investment in Securities | 113.6 | 112.3 | -2.2 | -46 | -23.6 | -94.8 | Upgrade
|
| Other Investing Activities | 1.3 | 3.8 | -4.4 | -2.3 | -9 | -1.5 | Upgrade
|
| Investing Cash Flow | -102.7 | -124.8 | 2,747 | 301.4 | -592 | -595.8 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 780 | 560 | 20 | Upgrade
|
| Long-Term Debt Issued | - | 590.2 | 495.2 | - | - | 494.8 | Upgrade
|
| Total Debt Issued | 1,289 | 590.2 | 495.2 | 780 | 560 | 514.8 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,390 | - | - | -465 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -350 | -450 | - | Upgrade
|
| Total Debt Repaid | - | - | -1,390 | -350 | -450 | -465 | Upgrade
|
| Net Debt Issued (Repaid) | 1,289 | 590.2 | -894.8 | 430 | 110 | 49.8 | Upgrade
|
| Issuance of Common Stock | 121.3 | 124.8 | 141.9 | 132.5 | 84.3 | 88 | Upgrade
|
| Repurchase of Common Stock | -1,071 | -1,065 | -2,815 | -1,683 | -486.8 | -352.9 | Upgrade
|
| Common Dividends Paid | -228.5 | -221.3 | -196.8 | -195.2 | -188.2 | -175.8 | Upgrade
|
| Other Financing Activities | -463.2 | -457.3 | -21.7 | -14.3 | -18.2 | -54.3 | Upgrade
|
| Financing Cash Flow | -352.7 | -1,029 | -3,787 | -1,330 | -498.9 | -445.2 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.4 | -2.2 | -10.7 | -17.8 | -3.3 | 7 | Upgrade
|
| Net Cash Flow | 759.7 | -11.5 | 10 | 12.4 | 61.5 | 34.2 | Upgrade
|
| Free Cash Flow | 994.1 | 920.1 | 830.7 | 784.3 | 887.3 | 821.4 | Upgrade
|
| Free Cash Flow Growth | 17.84% | 10.76% | 5.92% | -11.61% | 8.02% | 11.07% | Upgrade
|
| Free Cash Flow Margin | 33.92% | 31.93% | 30.98% | 31.41% | 36.03% | 36.20% | Upgrade
|
| Free Cash Flow Per Share | 7.00 | 6.44 | 5.64 | 4.93 | 5.43 | 4.97 | Upgrade
|
| Cash Interest Paid | 132.9 | 131.6 | 111.2 | 134.3 | 129 | 134.3 | Upgrade
|
| Cash Income Tax Paid | 214.2 | 287.7 | 276 | 324.5 | 175 | 156.5 | Upgrade
|
| Levered Free Cash Flow | 833.55 | 705.15 | 872.99 | 950.04 | 412.3 | 584.73 | Upgrade
|
| Unlevered Free Cash Flow | 913.25 | 780.43 | 943.68 | 1,036 | 490.28 | 669.36 | Upgrade
|
| Change in Net Working Capital | 31.1 | 138.1 | -129.4 | -33.7 | 252 | 88.6 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.