0001442145
Verisk Analytics, Inc.
false
--12-31
Q2
2024
19.5
15.1
0.001
0.001
2,000,000,000
2,000,000,000
544,003,038
544,003,038
142,460,614
143,308,729
401,542,424
400,694,309
0.0
0.9
0.0
0.2
632,047
294,685
7,303
1,979
5,488
417,771
13,864
7,359
8,108
1,524,320
573,246
27,819
63,262
52,977
11,878
10,902,788
1,049,105
27,771
99,786
75,166
16,292
0.0
7.0
1.8
8.0
0
99
1.2
0
2.1
0
4.000
0.7
4.000
1.8
4.125
4.125
7.0
7.8
5.500
5.500
3.7
3.8
3.625
3.625
9.4
9.6
5.750
5.750
8.4
8.9
5.250
15.3
2,000,000,000
0
0
0.39
68,645
271.54
10
3
1
4
4
3
40
60
0
false
false
false
false
These accumulated other comprehensive loss components, before tax, are included under "Cost of revenues" and "Selling, general and administrative" in our accompanying condensed consolidated statements of operations. These components are also included in the computation of net periodic (benefit) cost (see Note 13. Pension and Postretirement Benefits for additional details).
See Note 6. Acquisitions for more information.
Includes estimated performance achievement
Included in "Depreciation and amortization of fixed assets" in our accompanying condensed consolidated statements of operations
Included in "Interest expense" in our accompanying condensed consolidated statements of operations
Refer to Note 5. Leases
Included in "Cost of revenues" and "Selling, general and administrative" expenses in our accompanying condensed consolidated statements of operations
00014421452024-01-012024-06-30
xbrli:shares
00014421452024-07-26
thunderdome:item
iso4217:USD
00014421452024-06-30
00014421452023-12-31
iso4217:USDxbrli:shares
00014421452024-04-012024-06-30
00014421452023-04-012023-06-30
00014421452023-01-012023-06-30
0001442145us-gaap:CommonStockMember2024-03-31
0001442145us-gaap:AdditionalPaidInCapitalMember2024-03-31
0001442145us-gaap:TreasuryStockCommonMember2024-03-31
0001442145us-gaap:RetainedEarningsMember2024-03-31
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-31
0001442145us-gaap:ParentMember2024-03-31
0001442145us-gaap:NoncontrollingInterestMember2024-03-31
00014421452024-03-31
0001442145us-gaap:CommonStockMember2024-04-012024-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-30
0001442145us-gaap:TreasuryStockCommonMember2024-04-012024-06-30
0001442145us-gaap:RetainedEarningsMember2024-04-012024-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-30
0001442145us-gaap:ParentMember2024-04-012024-06-30
0001442145us-gaap:NoncontrollingInterestMember2024-04-012024-06-30
0001442145us-gaap:PerformanceSharesMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:CommonStockMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:TreasuryStockCommonMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:RetainedEarningsMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:ParentMember2024-04-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:NoncontrollingInterestMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:CommonStockMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:TreasuryStockCommonMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:RetainedEarningsMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:ParentMember2024-04-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:NoncontrollingInterestMember2024-04-012024-06-30
0001442145us-gaap:CommonStockMember2024-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2024-06-30
0001442145us-gaap:TreasuryStockCommonMember2024-06-30
0001442145us-gaap:RetainedEarningsMember2024-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-30
0001442145us-gaap:ParentMember2024-06-30
0001442145us-gaap:NoncontrollingInterestMember2024-06-30
0001442145us-gaap:CommonStockMember2023-03-31
0001442145us-gaap:AdditionalPaidInCapitalMember2023-03-31
0001442145us-gaap:TreasuryStockCommonMember2023-03-31
0001442145us-gaap:RetainedEarningsMember2023-03-31
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-31
0001442145us-gaap:ParentMember2023-03-31
0001442145us-gaap:NoncontrollingInterestMember2023-03-31
00014421452023-03-31
0001442145us-gaap:CommonStockMember2023-04-012023-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-30
0001442145us-gaap:TreasuryStockCommonMember2023-04-012023-06-30
0001442145us-gaap:RetainedEarningsMember2023-04-012023-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-30
0001442145us-gaap:ParentMember2023-04-012023-06-30
0001442145us-gaap:NoncontrollingInterestMember2023-04-012023-06-30
0001442145us-gaap:EmployeeStockOptionMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:CommonStockMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:TreasuryStockCommonMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:RetainedEarningsMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:ParentMember2023-04-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:NoncontrollingInterestMember2023-04-012023-06-30
0001442145us-gaap:CommonStockMember2023-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2023-06-30
0001442145us-gaap:TreasuryStockCommonMember2023-06-30
0001442145us-gaap:RetainedEarningsMember2023-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-30
0001442145us-gaap:ParentMember2023-06-30
0001442145us-gaap:NoncontrollingInterestMember2023-06-30
00014421452023-06-30
0001442145us-gaap:CommonStockMember2023-12-31
0001442145us-gaap:AdditionalPaidInCapitalMember2023-12-31
0001442145us-gaap:TreasuryStockCommonMember2023-12-31
0001442145us-gaap:RetainedEarningsMember2023-12-31
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-31
0001442145us-gaap:ParentMember2023-12-31
0001442145us-gaap:NoncontrollingInterestMember2023-12-31
0001442145us-gaap:CommonStockMember2024-01-012024-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-30
0001442145us-gaap:TreasuryStockCommonMember2024-01-012024-06-30
0001442145us-gaap:RetainedEarningsMember2024-01-012024-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-30
0001442145us-gaap:ParentMember2024-01-012024-06-30
0001442145us-gaap:NoncontrollingInterestMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:CommonStockMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:TreasuryStockCommonMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:RetainedEarningsMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:ParentMember2024-01-012024-06-30
0001442145us-gaap:EmployeeStockOptionMemberus-gaap:NoncontrollingInterestMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:CommonStockMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:TreasuryStockCommonMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:RetainedEarningsMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:ParentMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:NoncontrollingInterestMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:CommonStockMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:TreasuryStockCommonMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:RetainedEarningsMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:ParentMember2024-01-012024-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:NoncontrollingInterestMember2024-01-012024-06-30
0001442145us-gaap:CommonStockMember2022-12-31
0001442145us-gaap:AdditionalPaidInCapitalMember2022-12-31
0001442145us-gaap:TreasuryStockCommonMember2022-12-31
0001442145us-gaap:RetainedEarningsMember2022-12-31
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-31
0001442145us-gaap:ParentMember2022-12-31
0001442145us-gaap:NoncontrollingInterestMember2022-12-31
00014421452022-12-31
0001442145us-gaap:CommonStockMember2023-01-012023-06-30
0001442145us-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-30
0001442145us-gaap:TreasuryStockCommonMember2023-01-012023-06-30
0001442145us-gaap:RetainedEarningsMember2023-01-012023-06-30
0001442145us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-06-30
0001442145us-gaap:ParentMember2023-01-012023-06-30
0001442145us-gaap:NoncontrollingInterestMember2023-01-012023-06-30
0001442145us-gaap:EmployeeStockOptionMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:CommonStockMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:TreasuryStockCommonMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:RetainedEarningsMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:ParentMember2023-01-012023-06-30
0001442145us-gaap:PerformanceSharesMemberus-gaap:NoncontrollingInterestMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:CommonStockMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:TreasuryStockCommonMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:RetainedEarningsMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:ParentMember2023-01-012023-06-30
0001442145us-gaap:RestrictedStockMemberus-gaap:NoncontrollingInterestMember2023-01-012023-06-30
0001442145vrsk:UnderwritingMembervrsk:InsuranceMember2024-04-012024-06-30
0001442145vrsk:UnderwritingMembervrsk:InsuranceMember2023-04-012023-06-30
0001442145vrsk:UnderwritingMembervrsk:InsuranceMember2024-01-012024-06-30
0001442145vrsk:UnderwritingMembervrsk:InsuranceMember2023-01-012023-06-30
0001442145vrsk:ClaimsMembervrsk:InsuranceMember2024-04-012024-06-30
0001442145vrsk:ClaimsMembervrsk:InsuranceMember2023-04-012023-06-30
0001442145vrsk:ClaimsMembervrsk:InsuranceMember2024-01-012024-06-30
0001442145vrsk:ClaimsMembervrsk:InsuranceMember2023-01-012023-06-30
0001442145country:US2024-04-012024-06-30
0001442145country:US2023-04-012023-06-30
0001442145country:US2024-01-012024-06-30
0001442145country:US2023-01-012023-06-30
0001442145country:GB2024-04-012024-06-30
0001442145country:GB2023-04-012023-06-30
0001442145country:GB2024-01-012024-06-30
0001442145country:GB2023-01-012023-06-30
0001442145vrsk:OtherCountriesMember2024-04-012024-06-30
0001442145vrsk:OtherCountriesMember2023-04-012023-06-30
0001442145vrsk:OtherCountriesMember2024-01-012024-06-30
0001442145vrsk:OtherCountriesMember2023-01-012023-06-30
xbrli:pure
00014421452023-01-012023-12-31
0001442145us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembervrsk:RegisteredInvestmentCompaniesMember2023-12-31
0001442145us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMembervrsk:RegisteredInvestmentCompaniesMember2024-06-30
0001442145us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-30
0001442145us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2024-06-30
0001442145us-gaap:FairValueInputsLevel2Memberus-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-31
0001442145us-gaap:FairValueInputsLevel2Memberus-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-31
0001442145vrsk:StockOfNonpublicCompanyMember2024-04-012024-06-30
utr:Y
0001442145vrsk:RocketEnterpriseSolutionsGmbhMember2024-01-08
0001442145vrsk:RocketEnterpriseSolutionsGmbhMember2024-01-082024-01-08
0001442145vrsk:RocketEnterpriseSolutionsGmbhMembervrsk:DeferredPaymentsMember2024-01-082024-01-08
0001442145vrsk:RocketEnterpriseSolutionsGmbhMembervrsk:HoldbackPaymentsMember2024-01-082024-01-08
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2023-02-01
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2023-02-012023-02-01
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2023-01-012023-12-31
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2024-04-012024-06-30
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2023-04-012023-06-30
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2024-01-012024-06-30
0001442145us-gaap:DiscontinuedOperationsHeldforsaleMembervrsk:EnergyBusinessMember2023-01-012023-06-30
0001442145vrsk:InsuranceMember2023-12-31
0001442145vrsk:InsuranceMember2024-01-012024-06-30
0001442145vrsk:InsuranceMember2024-06-30
0001442145us-gaap:TechnologyBasedIntangibleAssetsMember2024-06-30
0001442145us-gaap:MarketingRelatedIntangibleAssetsMember2024-06-30
0001442145us-gaap:ContractBasedIntangibleAssetsMember2024-06-30
0001442145us-gaap:CustomerRelatedIntangibleAssetsMember2024-06-30
0001442145vrsk:DatabaseMember2024-06-30
0001442145us-gaap:TechnologyBasedIntangibleAssetsMember2023-12-31
0001442145us-gaap:MarketingRelatedIntangibleAssetsMember2023-12-31
0001442145us-gaap:ContractBasedIntangibleAssetsMember2023-12-31
0001442145us-gaap:CustomerRelatedIntangibleAssetsMember2023-12-31
0001442145vrsk:DatabaseMember2023-12-31
0001442145us-gaap:LineOfCreditMember2024-06-30
0001442145us-gaap:LineOfCreditMember2023-12-31
0001442145vrsk:The4000SeniorNoteMember2024-06-30
0001442145vrsk:The4000SeniorNoteMember2023-12-31
0001442145vrsk:The4125SeniorNoteMember2024-06-30
0001442145vrsk:The4125SeniorNoteMember2023-12-31
0001442145vrsk:The5500SeniorNoteMember2024-06-30
0001442145vrsk:The5500SeniorNoteMember2023-12-31
0001442145vrsk:The3625SeniorNoteMember2024-06-30
0001442145vrsk:The3625SeniorNoteMember2023-12-31
0001442145vrsk:The5750SeniorNotesMember2024-06-30
0001442145vrsk:The5750SeniorNotesMember2023-12-31
0001442145vrsk:The2034SeniorNotesMember2024-06-30
0001442145vrsk:The2034SeniorNotesMember2023-12-31
0001442145us-gaap:SeniorNotesMember2024-06-30
0001442145us-gaap:SeniorNotesMember2023-12-31
0001442145vrsk:The2034SeniorNotesMember2024-06-05
0001442145vrsk:The4000SeniorNoteMember2024-06-07
0001442145vrsk:The4000SeniorNoteMember2024-06-072024-06-07
0001442145us-gaap:RevolvingCreditFacilityMember2024-06-30
0001442145us-gaap:RevolvingCreditFacilityMember2023-12-31
00014421452024-01-012024-03-31
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementMember2023-12-31
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementMember2024-03-31
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementMember2023-12-142023-12-14
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementMember2024-03-132024-03-13
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementMember2024-02-012024-02-29
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementWithJpmorganChaseBankMember2024-04-012024-04-30
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementWithJpmorganChaseBankMember2024-02-012024-02-29
0001442145vrsk:TheJune2024AsrAgreementMember2024-06-30
0001442145vrsk:TheJune2024AsrAgreementMember2024-06-132024-06-13
0001442145vrsk:TheJune2024AsrAgreementMemberus-gaap:SubsequentEventMember2024-07-012024-07-31
0001442145vrsk:AcceleratedShareRepurchaseAsrAgreementWithJpmorganChaseBankMember2024-06-30
0001442145vrsk:PensionAndPostretirementAdjustmentMember2024-04-012024-06-30
0001442145vrsk:PensionAndPostretirementAdjustmentMember2023-04-012023-06-30
0001442145vrsk:PensionAndPostretirementAdjustmentMember2024-01-012024-06-30
0001442145vrsk:PensionAndPostretirementAdjustmentMember2023-01-012023-06-30
0001442145vrsk:The2021IncentivePlanMember2024-06-30
0001442145us-gaap:PerformanceSharesMembersrt:MinimumMember2024-01-012024-06-30
0001442145us-gaap:PerformanceSharesMembersrt:MaximumMember2024-01-012024-06-30
0001442145vrsk:NonqualifiedStockOptionMembervrsk:KeyEmployeesMember2024-01-012024-01-31
0001442145us-gaap:RestrictedStockMembervrsk:KeyEmployeesMember2024-01-012024-01-31
0001442145us-gaap:PerformanceSharesMembervrsk:KeyEmployeesMember2024-01-012024-01-31
0001442145us-gaap:RestrictedStockMember2024-01-012024-01-31
0001442145vrsk:TSRBasedPSUsMember2024-01-012024-01-31
0001442145vrsk:ROICBasedPSUsMember2024-01-012024-01-31
0001442145srt:MinimumMember2024-01-012024-01-31
0001442145srt:MaximumMember2024-01-012024-01-31
0001442145us-gaap:RestrictedStockMember2023-12-31
0001442145us-gaap:PerformanceSharesMember2023-12-31
0001442145us-gaap:RestrictedStockMember2024-06-30
0001442145us-gaap:PerformanceSharesMember2024-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:UKSharesavePlanMember2024-01-012024-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:UKSharesavePlanMember2024-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:USESPPMember2024-01-012024-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:USESPPMember2023-01-012023-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:USESPPMember2024-06-30
0001442145vrsk:EmployeeStockPurchasePlanMembervrsk:USESPPMember2023-06-30
0001442145us-gaap:EquitySecuritiesMember2024-06-30
0001442145us-gaap:EquitySecuritiesMember2023-12-31
0001442145us-gaap:DebtSecuritiesMember2024-06-30
0001442145us-gaap:DebtSecuritiesMember2023-12-31
0001442145vrsk:PensionPlanAndSERPPlanMember2024-04-012024-06-30
0001442145vrsk:PensionPlanAndSERPPlanMember2023-04-012023-06-30
0001442145us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-04-012024-06-30
0001442145us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2023-04-012023-06-30
0001442145vrsk:PensionPlanAndSERPPlanMember2024-01-012024-06-30
0001442145vrsk:PensionPlanAndSERPPlanMember2023-01-012023-06-30
0001442145us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2024-01-012024-06-30
0001442145us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember2023-01-012023-06-30
0001442145vrsk:InsuranceMember2024-04-012024-06-30
0001442145vrsk:InsuranceMember2023-04-012023-06-30
0001442145vrsk:EnergyAndSpecializedMarketsMember2023-04-012023-06-30
0001442145vrsk:InsuranceMember2023-01-012023-06-30
0001442145vrsk:EnergyAndSpecializedMarketsMember2023-01-012023-06-30
0001442145country:US2024-06-30
0001442145country:US2023-12-31
0001442145country:GB2024-06-30
0001442145country:GB2023-12-31
0001442145vrsk:OtherCountriesMember2024-06-30
0001442145vrsk:OtherCountriesMember2023-12-31
0001442145vrsk:AtlasDataPrivacyCorpEtAlVVeriskAnalyticsIncMember2023-02-08
0001442145vrsk:AhringerEtAlVLoandepotIncAndVeriskAnalyticsMember2023-01-30
0001442145vrsk:WilliamsVDdrMeridaLlcAndLeadIntelligenceIncMember2022-06-27
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2024
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-34480
VERISK ANALYTICS, INC.
(Exact name of registrant as specified in its charter)
Delaware | 26-2994223 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| |
545 Washington Boulevard | |
Jersey City | |
NJ | 07310-1686 |
(Address of principal executive offices) | (Zip Code) |
(201) 469-3000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange where registered |
Common Stock $.001 par value | VRSK | NASDAQ Global Select Market |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | | ☒ | | Accelerated filer | | ☐ |
| | | | | | |
Non-accelerated filer | | ☐ | | Smaller reporting company | | ☐ |
| | | | | | |
| | | | Emerging growth company | | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of July 26, 2024, there were 142,423,816 shares outstanding of the registrant's Common Stock, par value $.001.
Verisk Analytics, Inc.
Index to Form 10-Q
Table of Contents
PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
| | June 30, 2024 | | | December 31, 2023 | |
| | (in millions, except for share and per share data) | |
ASSETS: | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 632.1 | | | $ | 302.7 | |
Accounts receivable, net of allowance for doubtful accounts of $19.5 and $15.1, respectively | | | 479.1 | | | | 334.2 | |
Prepaid expenses | | | 83.9 | | | | 84.5 | |
Income taxes receivable | | | 76.1 | | | | 23.5 | |
Other current assets | | | 36.0 | | | | 65.2 | |
Total current assets | | | 1,307.2 | | | | 810.1 | |
Noncurrent assets: | | | | | | | | |
Fixed assets, net | | | 623.8 | | | | 604.9 | |
Operating lease right-of-use assets, net | | | 181.4 | | | | 191.7 | |
Intangible assets, net | | | 433.1 | | | | 471.7 | |
Goodwill | | | 1,758.5 | | | | 1,760.8 | |
Deferred income tax assets | | | 30.6 | | | | 30.8 | |
Other noncurrent assets | | | 433.3 | | | | 496.1 | |
Total assets | | $ | 4,767.9 | | | $ | 4,366.1 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
Current liabilities: | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 244.9 | | | $ | 340.8 | |
Short-term debt and current portion of long-term debt | | | 516.8 | | | | 14.5 | |
Deferred revenues | | | 572.7 | | | | 375.1 | |
Operating lease liabilities | | | 26.9 | | | | 33.1 | |
Income taxes payable | | | 10.0 | | | | 7.9 | |
Total current liabilities | | | 1,371.3 | | | | 771.4 | |
Noncurrent liabilities: | | | | | | | | |
Long-term debt | | | 2,552.4 | | | | 2,852.2 | |
Deferred income tax liabilities | | | 192.9 | | | | 210.1 | |
Operating lease liabilities | | | 193.4 | | | | 195.6 | |
Other noncurrent liabilities | | | 22.6 | | | | 14.6 | |
Total liabilities | | | 4,332.6 | | | | 4,043.9 | |
Commitments and contingencies (Note 16) | | | | | | | | |
Stockholders’ equity: | | | | | | | | |
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, respectively | | | 0.1 | | | | 0.1 | |
Additional paid-in capital | | | 2,942.8 | | | | 2,872.3 | |
Treasury stock, at cost, 401,542,424 and 400,694,309 shares, respectively | | | (9,389.2 | ) | | | (9,037.5 | ) |
Retained earnings | | | 6,833.3 | | | | 6,416.9 | |
Accumulated other comprehensive income | | | 43.3 | | | | 58.2 | |
Total Verisk stockholders' equity | | | 430.3 | | | | 310.0 | |
Noncontrolling interests | | | 5.0 | | | | 12.2 | |
Total stockholders’ equity | | | 435.3 | | | | 322.2 | |
Total liabilities and stockholders’ equity | | $ | 4,767.9 | | | $ | 4,366.1 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
| | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | (in millions, except for share and per share data) | |
Revenues | | $ | 716.8 | | | $ | 675.0 | | | $ | 1,420.8 | | | $ | 1,326.6 | |
Operating expenses: | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below) | | | 219.4 | | | | 216.9 | | | | 447.2 | | | | 433.1 | |
Selling, general and administrative | | | 101.5 | | | | 86.8 | | | | 194.4 | | | | 165.8 | |
Depreciation and amortization of fixed assets | | | 59.0 | | | | 46.5 | | | | 116.4 | | | | 91.1 | |
Amortization of intangible assets | | | 18.2 | | | | 18.8 | | | | 36.7 | | | | 36.5 | |
Total operating expenses, net | | | 398.1 | | | | 369.0 | | | | 794.7 | | | | 726.5 | |
Operating income | | | 318.7 | | | | 306.0 | | | | 626.1 | | | | 600.1 | |
Other income (expense): | | | | | | | | | | | | | | | | |
Net gain on early extinguishment of debt | | | 3.6 | | | | — | | | | 3.6 | | | | — | |
Investment gain (loss) | | | 99.8 | | | | (6.2 | ) | | | 96.5 | | | | (7.3 | ) |
Interest expense, net | | | (29.1 | ) | | | (31.6 | ) | | | (58.0 | ) | | | (58.0 | ) |
Total other income (expense), net | | | 74.3 | | | | (37.8 | ) | | | 42.1 | | | | (65.3 | ) |
Income from continuing operations before income taxes | | | 393.0 | | | | 268.2 | | | | 668.2 | | | | 534.8 | |
Provision for income taxes | | | (85.2 | ) | | | (63.9 | ) | | | (141.0 | ) | | | (136.1 | ) |
Income from continuing operations | | | 307.8 | | | | 204.3 | | | | 527.2 | | | | 398.7 | |
Loss from discontinued operations net of tax benefit (expense) of $0.0, $0.9, $0.0, and $(0.2), respectively (Note 7) | | | — | | | | (7.5 | ) | | | — | | | | (145.5 | ) |
Net income | | | 307.8 | | | | 196.8 | | | | 527.2 | | | | 253.2 | |
Less: Net loss attributable to noncontrolling interests | | | 0.3 | | | | 0.1 | | | | 0.5 | | | | — | |
Net income attributable to Verisk | | $ | 308.1 | | | $ | 196.9 | | | $ | 527.7 | | | $ | 253.2 | |
Basic net income per share attributable to Verisk: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 2.16 | | | $ | 1.41 | | | $ | 3.69 | | | $ | 2.69 | |
Loss from discontinued operations | | | — | | | | (0.05 | ) | | | — | | | | (0.98 | ) |
Basic net income per share attributable to Verisk: | | $ | 2.16 | | | $ | 1.36 | | | $ | 3.69 | | | $ | 1.71 | |
Diluted net income per share attributable to Verisk: | | | | | | | | | | | | | | | | |
Income from continuing operations | | $ | 2.15 | | | $ | 1.41 | | | $ | 3.67 | | | $ | 2.67 | |
Loss from discontinued operations | | | — | | | | (0.06 | ) | | | — | | | | (0.97 | ) |
Diluted net income per share attributable to Verisk: | | $ | 2.15 | | | $ | 1.35 | | | $ | 3.67 | | | $ | 1.70 | |
Weighted-average shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 142,705,508 | | | | 144,834,494 | | | | 143,001,836 | | | | 148,433,375 | |
Diluted | | | 143,293,222 | | | | 145,500,121 | | | | 143,633,378 | | | | 149,104,720 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
307.8 |
|
|
$ |
196.8 |
|
|
$ |
527.2 |
|
|
$ |
253.2 |
|
Other comprehensive (loss) income, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
|
(1.4 |
) |
|
|
16.0 |
|
|
|
(15.7 |
) |
|
|
775.2 |
|
Pension and postretirement liability adjustment |
|
|
0.9 |
|
|
|
0.9 |
|
|
|
1.7 |
|
|
|
1.6 |
|
Total other comprehensive (loss) income |
|
|
(0.5 |
) |
|
|
16.9 |
|
|
|
(14.0 |
) |
|
|
776.8 |
|
Comprehensive income |
|
|
307.3 |
|
|
|
213.7 |
|
|
|
513.2 |
|
|
|
1,030.0 |
|
Less: Comprehensive loss (income) attributable to noncontrolling interests |
|
|
0.2 |
|
|
|
(0.6 |
) |
|
|
(0.9 |
) |
|
|
— |
|
Comprehensive income attributable to Verisk |
|
$ |
307.5 |
|
|
$ |
213.1 |
|
|
$ |
512.3 |
|
|
$ |
1,030.0 |
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
For The Three Months Ended June 30, 2024 and 2023
| | Common Stock Issued | | | Par Value | | | Additional Paid-in Capital | | | Treasury Stock | | | Retained Earnings | | | Accumulated Other Comprehensive Income | | | Total Verisk Stockholders' Equity | | | Noncontrolling Interests | | | Total Stockholders’ Equity | |
| | (in millions, except for share data) | |
Balance, April 1, 2024 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,895.6 | | | $ | (9,238.0 | ) | | $ | 6,580.9 | | | $ | 43.6 | | | $ | 282.2 | | | $ | 5.6 | | | $ | 287.8 | |
Net income (loss) | | | — | | | | — | | | | — | | | | — | | | | 308.1 | | | | — | | | | 308.1 | | | | (0.3 | ) | | | 307.8 | |
Other comprehensive (loss) income | | | — | | | | — | | | | — | | | | — | | | | — | | | | (0.9 | ) | | | (0.9 | ) | | | (0.2 | ) | | | (1.1 | ) |
Investment in noncontrolling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | 0.6 | | | | 0.6 | | | | (0.1 | ) | | | 0.5 | |
Common stock dividend (1) | | | — | | | | — | | | | — | | | | — | | | | (55.7 | ) | | | — | | | | (55.7 | ) | | | — | | | | (55.7 | ) |
Treasury stock acquired (632,047 shares) | | | — | | | | — | | | | 30.0 | | | | (180.1 | ) | | | — | | | | — | | | | (150.1 | ) | | | — | | | | (150.1 | ) |
Treasury stock shares repurchased not yet settled | | | — | | | | — | | | | (22.5 | ) | | | 22.5 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Excise tax associated with share repurchases | | | — | | | | — | | | | — | | | | (0.8 | ) | | | — | | | | — | | | | (0.8 | ) | | | — | | | | (0.8 | ) |
Stock options exercised (294,685 shares transferred from treasury stock) | | | — | | | | — | | | | 27.1 | | | | 6.8 | | | | — | | | | — | | | | 33.9 | | | | — | | | | 33.9 | |
Restricted stock ("RSAs") lapsed (7,303 shares transferred from treasury stock) | | | — | | | | — | | | | (0.1 | ) | | | 0.1 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock-based compensation expense | | | — | | | | — | | | | 12.4 | | | | — | | | | — | | | | — | | | | 12.4 | | | | — | | | | 12.4 | |
Net share settlement from RSAs (1,979 shares withheld for tax settlement) | | | — | | | | — | | | | (0.5 | ) | | | — | | | | — | | | | — | | | | (0.5 | ) | | | — | | | | (0.5 | ) |
Other stock issuances (5,488 shares transferred from treasury stock) | | | — | | | | — | | | | 0.8 | | | | 0.3 | | | | — | | | | — | | | | 1.1 | | | | — | | | | 1.1 | |
Balance, June 30, 2024 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,942.8 | | | $ | (9,389.2 | ) | | $ | 6,833.3 | | | $ | 43.3 | | | $ | 430.3 | | | $ | 5.0 | | | $ | 435.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 1, 2023 | | | 544,003,038 | | | | 0.1 | | | | 2,315.5 | | | | (8,283.3 | ) | | | 6,006.7 | | | | 29.4 | | | $ | 68.4 | | | | 11.2 | | | $ | 79.6 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | 196.9 | | | | — | | | | 196.9 | | | | (0.1 | ) | | | 196.8 | |
Other comprehensive income | | | — | | | | — | | | | — | | | | — | | | | — | | | | 16.9 | | | | 16.9 | | | | 0.6 | | | | 17.5 | |
Investment in noncontrolling interests | | | — | | | | — | | | | — | | | | — | | | | — | | | | (0.6 | ) | | | (0.6 | ) | | | 0.1 | | | | (0.5 | ) |
Common stock dividend (1) | | | — | | | | — | | | | — | | | | — | | | | (49.8 | ) | | | — | | | | (49.8 | ) | | | — | | | | (49.8 | ) |
Excise tax associated with share repurchases | | | — | | | | — | | | | — | | | | 1.0 | | | | — | | | | — | | | | 1.0 | | | | — | | | | 1.0 | |
Stock options exercised (417,771 shares transferred from treasury stock) | | | — | | | | — | | | | 43.1 | | | | 8.6 | | | | — | | | | — | | | | 51.7 | | | | — | | | | 51.7 | |
RSA lapsed (13,864 shares transferred from treasury stock) | | | — | | | | — | | | | (0.3 | ) | | | 0.3 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock-based compensation expense | | | | | | | | | | | 10.0 | | | | - | | | | — | | | | — | | | | 10.0 | | | | — | | | | 10.0 | |
Net share settlement from RSAs (7,359 shares withheld for tax settlement) | | | | | | | | | | | (1.5 | ) | | | - | | | | — | | | | — | | | | (1.5 | ) | | | — | | | | (1.5 | ) |
Other stock issuances (8,108 shares transferred from treasury stock) | | | — | | | | — | | | | 0.9 | | | | 0.1 | | | | — | | | | — | | | | 1.0 | | | | — | | | | 1.0 | |
Balance, June 30, 2023 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,367.7 | | | $ | (8,273.3 | ) | | $ | 6,153.8 | | | $ | 45.7 | | | $ | 294.0 | | | $ | 11.8 | | | $ | 305.8 | |
_______________
(1) Refer to Note 11. Stockholders' Equity for discussion related to quarterly cash dividends declared per share
The accompanying notes are an integral part of these condensed consolidated financial statements.
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)
For The Six Months Ended June 30, 2024 and 2023
| | Common Stock Issued | | | Par Value | | | Additional Paid-in Capital | | | Treasury Stock | | | Retained Earnings | | | Accumulated Other Comprehensive (Losses)/Income | | | Total Verisk Stockholders' Equity | | | Noncontrolling Interests | | | Total Stockholders’ Equity | |
| | (in millions, except for share data) | |
Balance, January 1, 2024 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,872.3 | | | $ | (9,037.5 | ) | | $ | 6,416.9 | | | $ | 58.2 | | | $ | 310.0 | | | $ | 12.2 | | | $ | 322.2 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | 527.7 | | | | — | | | | 527.7 | | | | (0.5 | ) | | | 527.2 | |
Other comprehensive income | | | — | | | | — | | | | — | | | | — | | | | — | | | | (15.5 | ) | | | (15.5 | ) | | | 0.9 | | | | (14.6 | ) |
Investment in noncontrolling interests | | | — | | | | — | | | | (7.0 | ) | | | — | | | | — | | | | 0.6 | | | | (6.4 | ) | | | (7.6 | ) | | | (14.0 | ) |
Common stock dividend (1) | | | — | | | | — | | | | — | | | | — | | | | (111.3 | ) | | | — | | | | (111.3 | ) | | | — | | | | (111.3 | ) |
Treasury stock acquired (1,524,320 shares) | | | — | | | | — | | | | 37.5 | | | | (387.7 | ) | | | — | | | | — | | | | (350.2 | ) | | | — | | | | (350.2 | ) |
Excise tax associated with share repurchases | | | — | | | | — | | | | — | | | | (2.0 | ) | | | — | | | | — | | | | (2.0 | ) | | | — | | | | (2.0 | ) |
Share repurchases via accelerated share repurchase program not yet settled | | | — | | | | — | | | | (22.5 | ) | | | 22.5 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock options exercised (573,246 shares transferred from treasury stock) | | | — | | | | — | | | | 49.8 | | | | 13.1 | | | | — | | | | — | | | | 62.9 | | | | — | | | | 62.9 | |
PSUs lapsed (27,819 shares transferred from treasury stock) | | | — | | | | — | | | | (0.6 | ) | | | 0.6 | | | | — | | | | — | | | | — | | | | — | | | | — | |
RSAs lapsed (63,262 shares transferred from treasury stock) | | | — | | | | — | | | | (1.4 | ) | | | 1.4 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock-based compensation expense | | | — | | | | — | | | | 25.6 | | | | — | | | | — | | | | — | | | | 25.6 | | | | — | | | | 25.6 | |
Net share settlement from RSAs (52,977 shares withheld for tax settlement) | | | — | | | | — | | | | (12.6 | ) | | | — | | | | — | | | | — | | | | (12.6 | ) | | | — | | | | (12.6 | ) |
Other stock issuances (11,878 shares transferred from treasury stock) | | | — | | | | — | | | | 1.7 | | | | 0.4 | | | | — | | | | — | | | | 2.1 | | | | — | | | | 2.1 | |
Balance, June 30, 2024 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,942.8 | | | $ | (9,389.2 | ) | | $ | 6,833.3 | | | $ | 43.3 | | | $ | 430.3 | | | $ | 5.0 | | | $ | 435.3 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, January 1, 2023 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,720.8 | | | $ | (6,239.5 | ) | | $ | 5,999.1 | | | $ | (731.2 | ) | | $ | 1,749.3 | | | $ | 18.4 | | | $ | 1,767.7 | |
Net income | | | — | | | | — | | | | — | | | | — | | | | 253.2 | | | | — | | | | 253.2 | | | | — | | | | 253.2 | |
Other comprehensive loss | | | — | | | | — | | | | — | | | | — | | | | — | | | | 776.8 | | | | 776.8 | | | | (0.1 | ) | | | 776.7 | |
Investment in noncontrolling interest | | | — | | | | — | | | | (3.9 | ) | | | — | | | | — | | | | 0.1 | | | | (3.8 | ) | | | (6.5 | ) | | | (10.3 | ) |
Common stock dividend (1) | | | — | | | | — | | | | — | | | | — | | | | (98.5 | ) | | | — | | | | (98.5 | ) | | | — | | | | (98.5 | ) |
Treasury stock acquired (10,902,788 shares) | | | — | | | | — | | | | 37.5 | | | | (2,538.8 | ) | | | — | | | | — | | | | (2,501.3 | ) | | | — | | | | (2,501.3 | ) |
Excise tax associated with share repurchases | | | | | | | | | | | — | | | | (18.1 | ) | | | | | | | — | | | | (18.1 | ) | | | — | | | | (18.1 | ) |
Share repurchases via accelerated share repurchase program not yet settled | | | | | | | | | | | (500.3 | ) | | | 500.3 | | | | | | | | — | | | | — | | | | — | | | | — | |
Stock options exercised (1,049,105 shares transferred from treasury stock) | | | — | | | | — | | | | 93.8 | | | | 20.4 | | | | — | | | | — | | | | 114.2 | | | | — | | | | 114.2 | |
PSUs lapsed (27,771 shares transferred from treasury stock) | | | — | | | | — | | | | (0.4 | ) | | | 0.4 | | | | — | | | | — | | | | — | | | | — | | | | — | |
RSAs lapsed (99,786 shares transferred from treasury stock) | | | — | | | | — | | | | (1.7 | ) | | | 1.7 | | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock-based compensation expense | | | — | | | | — | | | | 33.9 | | | | — | | | | — | | | | — | | | | 33.9 | | | | — | | | | 33.9 | |
Net share settlement from RSAs (75,166 shares withheld for tax settlement) | | | — | | | | — | | | | (13.8 | ) | | | — | | | | — | | | | — | | | | (13.8 | ) | | | — | | | | (13.8 | ) |
Other stock issuances (16,292 shares transferred from treasury stock) | | | — | | | | — | | | | 1.8 | | | | 0.3 | | | | — | | | | — | | | | 2.1 | | | | — | | | | 2.1 | |
Balance, June 30, 2023 | | | 544,003,038 | | | $ | 0.1 | | | $ | 2,367.7 | | | $ | (8,273.3 | ) | | $ | 6,153.8 | | | $ | 45.7 | | | $ | 294.0 | | | $ | 11.8 | | | $ | 305.8 | |
______________
(1) Refer to Note 11. Stockholders' Equity for discussion related to quarterly cash dividends declared per share
The accompanying notes are an integral part of these condensed consolidated financial statements.
VERISK ANALYTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
| | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | (in millions) | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net income | | $ | 307.8 | | | $ | 196.8 | | | $ | 527.2 | | | $ | 253.2 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation and amortization of fixed assets | | | 59.0 | | | | 46.5 | | | | 116.4 | | | | 91.1 | |
Amortization of intangible assets | | | 18.2 | | | | 18.8 | | | | 36.7 | | | | 36.5 | |
Amortization of debt issuance costs and original issue discount, net of original issue premium | | | 0.9 | | | | 0.5 | | | | 1.3 | | | | 0.6 | |
Provision for doubtful accounts | | | 3.5 | | | | 2.9 | | | | 6.9 | | | | 5.5 | |
Net gain on early extinguishment of debt | | | (3.6 | ) | | | — | | | | (3.6 | ) | | | — | |
Loss on sale of assets | | | — | | | | 6.9 | | | | — | | | | 135.3 | |
Impairment of cost-based investments | | | — | | | | 6.5 | | | | 1.0 | | | | 6.5 | |
Stock-based compensation expense | | | 12.4 | | | | 10.0 | | | | 25.6 | | | | 33.9 | |
Net gain upon settlement of investment in non-public companies | | | (98.3 | ) | | | — | | | | (98.3 | ) | | | — | |
Deferred income taxes | | | (9.5 | ) | | | 2.3 | | | | (17.8 | ) | | | (16.7 | ) |
Loss on disposal of fixed assets | | | 0.2 | | | | — | | | | 0.2 | | | | (0.1 | ) |
Acquisition related liability adjustment | | | — | | | | (22.0 | ) | | | — | | | | (22.0 | ) |
Changes in assets and liabilities, net of effects from acquisitions: | | | | | | | | | | | | | | | | |
Accounts receivable | | | 4.1 | | | | 58.2 | | | | (151.8 | ) | | | (127.2 | ) |
Prepaid expenses and other assets | | | 16.4 | | | | (4.5 | ) | | | 25.2 | | | | (37.4 | ) |
Operating lease right-of-use assets, net | | | 7.1 | | | | 10.0 | | | | 13.7 | | | | 12.9 | |
Income taxes | | | (40.7 | ) | | | (74.2 | ) | | | 17.3 | | | | 8.0 | |
Accounts payable and accrued liabilities | | | 0.4 | | | | 31.5 | | | | (99.0 | ) | | | (0.9 | ) |
Deferred revenues | | | (62.9 | ) | | | (86.6 | ) | | | 197.9 | | | | 174.7 | |
Operating lease liabilities | | | (4.5 | ) | | | (10.5 | ) | | | (11.8 | ) | | | (13.1 | ) |
Other liabilities | | | 1.2 | | | | (0.2 | ) | | | 5.3 | | | | 17.4 | |
Net cash provided by operating activities | | | 211.7 | | | | 192.9 | | | | 592.4 | | | | 558.2 | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Acquisitions and purchase of additional controlling interest, net of cash acquired of $0.0, $7.0, $1.8, and $8.0, respectively | | | — | | | | (46.1 | ) | | | (23.4 | ) | | | (83.3 | ) |
Proceeds from sale of assets | | | — | | | | — | | | | — | | | | 3,066.4 | |
Investments in non-public companies | | | 1.8 | | | | — | | | | 0.5 | | | | (0.8 | ) |
Proceeds received upon settlement of investment in non-public companies | | | 112.1 | | | | — | | | | 112.1 | | | | — | |
Capital expenditures | | | (57.8 | ) | | | (58.2 | ) | | | (113.0 | ) | | | (119.4 | ) |
Escrow funding associated with acquisitions | | | — | | | | (3.8 | ) | | | — | | | | (3.8 | ) |
Other investing activities, net | | | — | | | | (0.2 | ) | | | — | | | | (0.3 | ) |
Net cash provided by (used in) investing activities | | | 56.1 | | | | (108.3 | ) | | | (23.8 | ) | | | 2,858.8 | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Proceeds from issuance of long-term debt, net of original issue discount | | | 590.2 | | | | — | | | | 590.2 | | | | 495.2 | |
Payment of debt issuance costs | | | (5.6 | ) | | | (1.2 | ) | | | (5.6 | ) | | | (6.7 | ) |
Payment on early extinguishment of debt | | | (396.4 | ) | | | — | | | | (396.4 | ) | | | — | |
Repayment of short-term debt | | | — | | | | — | | | | — | | | | (1,265.0 | ) |
Repayment of short-term debt with original maturities greater than three months | | | — | | | | — | | | | — | | | | (125.0 | ) |
Repurchases of common stock | | | (127.5 | ) | | | — | | | | (327.5 | ) | | | (2,000.0 | ) |
Share repurchases not yet settled | | | (22.5 | ) | | | — | | | | (22.5 | ) | | | (500.0 | ) |
Payment of contingent liability related to acquisition | | | — | | | | — | | | | (8.5 | ) | | | — | |
Proceeds from stock options exercised | | | 35.0 | | | | 56.5 | | | | 63.2 | | | | 114.9 | |
Net share settlement of taxes from restricted stock and performance share awards | | | (0.5 | ) | | | (1.4 | ) | | | (12.6 | ) | | | (13.7 | ) |
Dividends paid | | | (55.5 | ) | | | (49.5 | ) | | | (111.3 | ) | | | (98.7 | ) |
Other financing activities, net | | | (3.1 | ) | | | (1.2 | ) | | | (5.9 | ) | | | (2.8 | ) |
Net cash provided by (used in) financing activities | | | 14.1 | | | | 3.2 | | | | (236.9 | ) | | | (3,401.8 | ) |
Effect of exchange rate changes | | | (2.2 | ) | | | (11.0 | ) | | | (2.3 | ) | | | 0.8 | |
Net increase in cash and cash equivalents | | | 279.7 | | | | 76.8 | | | | 329.4 | | | | 16.0 | |
Cash and cash equivalents, beginning of period | | | 352.4 | | | | 231.9 | | | | 302.7 | | | | 292.7 | |
Cash and cash equivalents, end of period | | $ | 632.1 | | | $ | 308.7 | | | $ | 632.1 | | | $ | 308.7 | |
Supplemental disclosures: | | | | | | | | | | | | | | | | |
Income taxes paid | | $ | 135.3 | | | $ | 134.9 | | | $ | 141.4 | | | $ | 144.9 | |
|