Operational efficiency remains high, as demonstrated by an OCF/NI ratio averaging well above 1.0 over the last ten quarters, despite a $144.5 million working capital outflow in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Cash from Operations | 1.38B | 1.44B | 1.14B | 1.06B | 1.06B | 1.16B | 1.07B | 956.3M | 934.4M | 743.5M | 577.5M | 663.8M | 489.4M | 506.92M | 468.23M | 375.72M | 336.03M | 326.4M | 247.91M | 248.52M |
| Operating CF Margin % | - | 46.73% | 39.7% | 39.56% | 42.41% | 46.93% | 47.07% | 36.68% | 39.01% | 34.66% | 28.94% | 37.7% | 34.2% | 31.77% | 33.26% | 31.54% | 29.52% | 31.78% | 27.74% | 30.98% |
| Operating CF Growth % | 73.93% | 25.52% | 7.85% | 0.16% | -8.37% | 8.19% | 11.7% | 2.34% | 25.68% | 28.74% | -13% | 35.64% | -3.46% | 8.26% | 24.62% | 11.81% | 2.95% | 31.66% | -0.25% | - |
| Net Income | 910.2M | 908.3M | 957.5M | 614.4M | 954.3M | 666.3M | 712.7M | 449.9M | 598.7M | 555.1M | 591.2M | 507.6M | 400M | 348.38M | 329.14M | 282.76M | 242.55M | 126.61M | 158.23M | 150.37M |
| Depreciation & Amortization | 327.8M | 326.7M | 305.9M | 281.4M | 340M | 383.6M | 358.1M | 323.7M | 296.1M | 237.4M | 224.6M | 215.4M | 143.5M | 134.58M | 104.2M | 78.62M | 68.13M | 71.2M | 64.87M | 65.76M |
| Stock-Based Compensation | 57M | 54.2M | 47.9M | 54M | 56.5M | 55.7M | 47.6M | 42.7M | 38.5M | 31.8M | 44.5M | 44.6M | 35.6M | 36.02M | 37.81M | 35.27M | 32.87M | 12.74M | 9.88M | 8.24M |
| Deferred Taxes | 55M | 41.3M | -20.7M | 52.7M | -261M | 49.8M | 31.1M | -29.3M | 18.3M | -73.6M | 14.8M | -4.1M | 24.6M | 44.14M | 63.26M | 21.32M | 10.29M | 12.19M | 19.89M | -5.7M |
| Other Non-Cash Items | 257.5M | 69.4M | -63.4M | 131.6M | -7.3M | 153.5M | -3.9M | 16.7M | -2.1M | 6.3M | -258.5M | -85.5M | -82.9M | -103.58M | -56.08M | -52.73M | -46.32M | 65.39M | 3.06M | 19.04M |
| Working Capital Changes | -225.8M | 36.1M | -83.2M | -73.4M | -23.5M | -153.2M | -77.4M | 152.6M | -15.1M | -13.5M | -39.1M | -14.2M | -31.4M | 47.39M | -10.1M | 10.48M | 28.51M | 38.27M | -8.04M | 10.8M |
| Change in Receivables | -6.3M | -1.3M | -116.6M | -83M | -57.7M | -29.7M | 1.8M | -70.3M | -17.4M | -45.5M | -5.7M | -14.6M | -54.5M | 2.11M | -6.42M | -25.93M | -24.56M | -1.99M | 3.61M | 3.91M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -24.8M | 47.9M | 0 | 0 | 0 | 0 | 24.3M | 150.9M | 58.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -364.7M | -358.1M | -124.8M | 2.75B | 301.4M | -592M | -595.8M | -927.9M | -265.4M | -1.11B | 493.2M | -3.01B | -35.5M | -145.63M | -883.58M | -204.13M | -243.69M | -185.34M | -130.47M | -110.83M |
| Capital Expenditures | -254.4M | -244.1M | -223.9M | -230M | -274.7M | -268.4M | -246.8M | -216.8M | -231M | -183.5M | -156.5M | -166.1M | -146.8M | -145.98M | -74.37M | -59.83M | -38.64M | -38.69M | -30.65M | -32.94M |
| CapEx % of Revenue | 8.2% | 7.94% | 7.77% | 8.58% | 11% | 10.9% | 10.88% | 8.32% | 9.64% | 8.55% | 7.84% | 9.43% | 10.26% | 9.15% | 5.28% | 5.02% | 3.39% | 3.77% | 3.43% | 4.11% |
| Acquisitions | -100.7M | -184.8M | -18M | 2.98B | 578.4M | -314.6M | -347.5M | -703.7M | -153.1M | -914.9M | 640.5M | -2.94B | 116M | -703K | -806.86M | -141.28M | -205.28M | -68.99M | -18.95M | -50.66M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -4M | 70.8M | 3.8M | -4.4M | -2.3M | -9M | 93.3M | -7.4M | -2.7M | -6.8M | 9M | 400K | 0 | -561K | -250K | -3.2M | 0 | -77.97M | -96.43M | -6M |
| Cash from Financing | -1.62B | 795.2M | -1.03B | -3.79B | -1.33B | -498.9M | -445.2M | 10.9M | -669.8M | 362.5M | -1.06B | 2.44B | -579.1M | -284.47M | 313.56M | -34.78M | -108.79M | -102.81M | -107.38M | -212.59M |
| Debt Issued (Net) | 612.7M | 1.67B | 193.8M | -894.8M | 430M | -450M | 49.8M | 369.7M | -300M | 615M | -770M | 1.73B | 160M | -190M | 357.22M | 261.56M | 250M | -79.24M | 228.71M | -21.01M |
| Equity Issued (Net) | -2.01B | -567.1M | -925.2M | -2.66B | -1.53B | -486.8M | -260.8M | -305.5M | -351.3M | -241.3M | -285.7M | 739.2M | -753.84M | -197.04M | -93.89M | -338.43M | -384.58M | -39.03M | -362.19M | -204.38M |
| Dividends Paid | -253.6M | -251.1M | -221.3M | -196.8M | -195.2M | -188.2M | -175.8M | -163.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -2.06B | -624M | -1.05B | -2.8B | -1.66B | -486.8M | -348.8M | -305.5M | -438.6M | -276.3M | -326.8M | -20.4M | -778.48M | -277.41M | -162.28M | -381.78M | -420.06M | -46.74M | -392.56M | -204.77M |
| Other Financing | 37.1M | -57.4M | -75.8M | -37M | -35M | 626.1M | -58.4M | 110.2M | -18.5M | -11.2M | -8.5M | -32.3M | 14.76M | 102.57M | 50.22M | 42.09M | 25.79M | 15.47M | 26.1M | 12.8M |
| Net Change in Cash | -587.6M | 1.89B | -11.5M | 10M | 12.4M | 61.5M | 34.2M | 14.4M | -2.8M | 7.2M | -3.2M | 99M | -126.5M | 75.98M | -101.78M | 136.63M | -16.55M | 38.34M | 9.14M | -75.1M |
| Free Cash Flow | 1.13B | 1.19B | 920.1M | 830.7M | 784.3M | 887.3M | 821.4M | 739.5M | 703.4M | 560M | 421M | 497.7M | 342.6M | 360.94M | 393.86M | 315.89M | 297.39M | 287.71M | 217.25M | 215.58M |
| FCF Margin % | 36.34% | 38.79% | 31.93% | 30.98% | 31.41% | 36.03% | 36.19% | 28.36% | 29.37% | 26.1% | 21.1% | 28.27% | 23.94% | 22.62% | 27.98% | 26.51% | 26.12% | 28.01% | 24.31% | 26.87% |
| FCF Growth % | 14.38% | 29.54% | 10.76% | 5.92% | -11.61% | 8.02% | 11.08% | 5.13% | 25.61% | 33.02% | -15.41% | 45.27% | -5.08% | -8.36% | 24.68% | 6.22% | 3.37% | 32.43% | 0.78% | - |
| FCF per Share | 8.34 | 8.57 | 6.44 | 5.64 | 4.93 | 5.43 | 4.97 | 4.44 | 4.18 | 3.32 | 2.46 | 2.95 | 2.03 | 2.10 | 2.29 | 1.82 | 1.60 | 1.58 | 1.14 | 1.29 |
| FCF Conversion (FCF/Net Income) | 1.24x | 1.58x | 1.19x | 1.73x | 1.11x | 1.73x | 1.50x | 2.13x | 1.56x | 1.34x | 0.98x | 1.31x | 1.22x | 1.46x | 1.42x | 1.33x | 1.39x | 2.58x | 1.57x | 1.65x |
| Interest Paid | 109.5M | 0 | 131.6M | 111.2M | 134.3M | 129M | 134.3M | 119.9M | 125.2M | 113.9M | 116.6M | 106.1M | 67.2M | 75.08M | 60.98M | 48.16M | 32.99M | 34.2M | 28.98M | 22.75M |
| Taxes Paid | 170.8M | 0 | 287.7M | 276M | 324.5M | 175M | 156.5M | 139.8M | 103.2M | 186.3M | 289.2M | 158.5M | 205.5M | 126.85M | 47.52M | 117.72M | 113.61M | 111.46M | 99.32M | 94.26M |
Regulatory AI underwriting scrutiny
As reported in financial statements, Verisk's operating cash flow consistently exceeds net income, with an OCF/NI ratio averaging well above 1.0 over the last ten quarters, suggesting that the company's reported earnings are supported by high-quality cash generation rather than aggressive accounting accruals or non-cash adjustments.
The consistent premium of operating cash flow over net income indicates that the company's core insurance data business is highly cash-generative. Investors should monitor whether this conversion efficiency persists as the company integrates new technology investments, as any sustained compression in this ratio could signal a shift toward more capital-intensive or accrual-heavy revenue recognition.
Based on the provided quarterly data, Verisk maintains a robust free cash flow trajectory, with margins frequently exceeding 40% despite periodic volatility, demonstrating the inherent scalability of its subscription-based data model as it transitions into a pure-play insurance analytics provider following recent divestitures of non-core business segments.
The variability in FCF margins appears linked to timing differences in working capital rather than structural deterioration in profitability. This suggests that the underlying business remains a powerful cash engine, capable of funding both internal growth initiatives and significant capital returns to shareholders without relying on external financing.
According to recent SEC filings, Verisk's working capital movements exhibit significant quarterly swings, with a notable $144.5 million outflow in 2026Q1, which warrants further investigation into the timing of customer collections and the potential impact of seasonal billing cycles on the company's short-term liquidity profile.
The erratic nature of these working capital changes suggests that cash flow may be subject to lumpy project-based billing or shifts in the timing of insurance industry renewals. While these fluctuations appear temporary, they complicate short-term cash forecasting and require investors to look at multi-quarter averages to gauge true operational performance.
Based on reported figures, Verisk has utilized its strong cash position to aggressively return capital to shareholders, highlighted by a $1.6 billion share repurchase in 2026Q1, which indicates a management focus on per-share value accretion following the successful divestiture of non-core assets like Wood Mackenzie.
The scale of these repurchases suggests that management views the current valuation as attractive or that they are prioritizing capital return over large-scale M&A. Investors should monitor whether this pace of buybacks is sustainable without compromising the balance sheet or limiting the company's ability to invest in necessary AI-driven product innovation.
Quick answers to the most common questions about buying VRSK stock.
Verisk Analytics, Inc. (VRSK) generated $1.44B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Verisk Analytics, Inc. (VRSK) generated $1.19B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Verisk Analytics, Inc. (VRSK) spent $244.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Verisk Analytics, Inc. (VRSK) returned $251.1M to shareholders via cash dividends and spent $624.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.