Biggest changeGAAP Plus: Net income (loss) attributable to the LLC before the Organizational Transactions Plus: Impact of all LLC Common Units exchanged for Class A shares (1) Plus: Adjustments to Adjusted net income (2) Plus: Dilutive impact of unvested equity awards (3) Adjusted diluted earnings per share Numerator: Net income (loss) attributable to Class A common shareholders- diluted $ (7,064 ) $ 72,937 $ (9,241 ) $ 233,485 $ — $ 290,117 Denominator: Weighted-average shares of Class A common stock outstanding- diluted 105,730 — 142,968 — 19,313 268,011 Net income (loss) per share of Class A common stock- diluted $ (0.07 ) $ 0.69 $ (0.40 ) $ 0.94 $ (0.08 ) $ 1.08 (1) For comparability purposes, this calculation incorporates the Net income (loss) and weighted average shares of Class A common stock that would be outstanding if all LLC Common Units (together with shares of Class B common stock) were exchanged for shares of Class A common stock and the non-controlling interest in Ryan Re for the period of time prior to March 31, 2021 when we did not own 100% of the business.
Biggest changeThe most directly comparable GAAP financial metric is Diluted earnings (loss) per share. 73 A reconciliation of Adjusted diluted earnings per share to Diluted earnings (loss) per share, the most directly comparable GAAP measure, for each of the periods indicated is as follows: Year Ended December 31, 2023 2022 2021 Earnings (loss) per share of Class A common stock – diluted $ 0.52 $ 0.52 $ (0.07 ) Plus: Net income attributable to the LLC before the Organizational Transactions (1) — — 0.69 Less: Net income attributed to dilutive shares and substantively vested RSUs (2) (0.03 ) (0.29 ) — Plus: Impact of all LLC Common Units exchanged for Class A shares (3) 0.24 0.38 (0.40 ) Plus: Adjustments to Adjusted net income (4) 0.67 0.56 0.94 Plus: Dilutive impact of unvested equity awards (5) (0.02 ) (0.02 ) (0.08 ) Adjusted diluted earnings per share $ 1.38 $ 1.15 $ 1.08 (Share count in '000s) Weighted-average shares of Class A common stock outstanding – diluted 125,745 265,750 105,730 Plus: Impact of all LLC Common Units exchanged for Class A shares (3) 142,384 — 142,968 Plus: Dilutive impact of unvested equity awards (5) 4,137 4,731 19,313 Adjusted diluted earnings per share diluted share count 272,266 270,481 268,011 (1) Adjustment includes $72.9 million of Net income attributable to the LLC before the Organizational Transactions on 105.7 million shares.
Year Ended December 31, Period over Period (in thousands, except percentages) 2022 % of total 2021 % of total Change Wholesale Brokerage $ 1,129,241 66.0 % $ 931,979 65.1 % $ 197,262 21.2 % Binding Authority 231,048 13.5 209,622 14.6 21,426 10.2 Underwriting Management 351,572 20.5 290,578 20.3 60,994 21.0 Total Net commissions and fees $ 1,711,861 $ 1,432,179 $ 279,682 19.5 % Wholesale Brokerage net commissions and fees increased by $197.3 million, or 21.2%, period-over-period, primarily due to strong organic growth within the Specialty as well as contributions from the Crouse and Centurion acquisitions.
Year Ended December 31, Period over Period (in thousands, except percentages) 2022 % of total 2021 % of total Change Wholesale Brokerage $ 1,129,241 66.0 % $ 931,979 65.1 % $ 197,262 21.2 % Binding Authority 231,048 13.5 209,622 14.6 21,426 10.2 Underwriting Management 351,572 20.5 290,578 20.3 60,994 21.0 Total Net commissions and fees $ 1,711,861 $ 1,432,179 $ 279,682 19.5 % 66 Wholesale Brokerage net commissions and fees increased by $197.3 million, or 21.2%, period-over-period, primarily due to strong organic growth within the Specialty as well as contributions from the Crouse and Centurion acquisitions.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new, complex E&S products as well as the inflow of risks from the Admitted market into the E&S market. In aggregate, we experienced stable commission rates period over period.
The main drivers of this growth continue to be the acquisition of new business and expansion of ongoing client relationships in response to the increasing demand for new, complex E&S products as well as the inflow of risks from the Admitted market into the E&S market. In aggregate, we experienced stable commission rates period over period.
Our ability to successfully pursue strategic acquisitions is dependent upon a number of factors, including sustained execution of a disciplined and selective acquisition strategy which requires acquisition targets to have a cultural and strategic fit, competition for these assets, purchase price multiples that we deem appropriate and our ability to effectively integrate targeted companies or assets and grow our business.
Our ability to successfully pursue strategic acquisitions is dependent upon a number of factors, including sustained execution of a 58 disciplined and selective acquisition strategy which requires acquisition targets to have a cultural and strategic fit, competition for these assets, purchase price multiples that we deem appropriate and our ability to effectively integrate targeted companies or assets and grow our business.
Our future success is dependent upon a number of factors, including on our ability to successfully develop, market, and sell existing and new products and services to both new and existing trading partners. Generate Commission Regardless of the State of the E&S Market We earn commissions, which are calculated as a percentage of the total insurance policy premium, and fees.
Our future success is dependent upon a number of factors, including our ability to successfully develop, market, and sell existing and new products and services to both new and existing trading partners. Generate Commission Regardless of the State of the E&S Market We earn commissions, which are calculated as a percentage of the total insurance policy premium, and fees.
Adjusted Net Income and Adjusted Net Income Margin We define Adjusted net income as tax-effected earnings before amortization and certain items of income and expense, gains and losses, equity-based compensation, acquisition related long-term incentive compensation, acquisition-related expenses, costs associated with the IPO, and certain exceptional or non-recurring items. The most 70 comparable GAAP financial metric is Net income.
Adjusted Net Income and Adjusted Net Income Margin We define Adjusted net income as tax-effected earnings before amortization and certain items of income and expense, gains and losses, equity-based compensation, acquisition related long-term incentive compensation, acquisition-related expenses, costs associated with the IPO, and certain exceptional or non-recurring items. The most comparable GAAP financial metric is Net income.
We also receive loss mitigation and other fees, some of which are not dependent on the placement of a risk. 58 In our Wholesale Brokerage and Binding Authority Specialties, we generally work with retail insurance brokers to secure insurance coverage for their clients, who are the ultimate insured party.
We also receive loss mitigation and other fees, some of which are not dependent on the placement of a risk. In our Wholesale Brokerage and Binding Authority Specialties, we generally work with retail insurance brokers to secure insurance coverage for their clients, who are the ultimate insured party.
Our ability to deepen and broaden relationships with our retail broker trading partners and increase sales is dependent upon a number of factors, including client satisfaction with our distribution reach and our product capabilities, retail brokers 54 continuing to require or desire our services, competition, pricing, economic conditions, and spending on our product offerings.
Our ability to deepen and broaden relationships with our retail broker trading partners and increase sales is dependent upon a number of factors, including client satisfaction with our distribution reach and our product capabilities, retail brokers continuing to require or desire our services, competition, pricing, economic conditions, and spending on our product offerings.
While we believe that the estimates, assumptions, and judgments are reasonable, they are based on information available when the estimate was made. 78 Refer to “ Note 2, Summary of Significant Accounting Policies” in the consolidated financial statements in this Annual Report for further information on the critical accounting estimates and policies.
While we believe that the estimates, assumptions, and judgments are reasonable, they are based on information available when the estimate was made. Refer to “ Note 2, Summary of Significant Accounting Policies” in the consolidated financial statements in this Annual Report for further information on the critical accounting estimates and policies.
The following table sets forth our revenue by type of commission and fees: Year Ended December 31, Period over Period (in thousands, except percentages) 2022 % of total 2021 % of total Change Net commissions and policy fees $ 1,633,325 95.4 % $ 1,370,955 95.7 % $ 262,370 19.1 % Supplemental and contingent commissions 50,005 2.9 % 36,750 2.6 % 13,255 36.1 Loss mitigation and other fees 28,531 1.7 % 24,474 1.7 % 4,057 16.6 Total Net commissions and fees $ 1,711,861 $ 1,432,179 $ 279,682 19.5 % Net commissions and policy fees grew 19.1%, slightly lower than the overall net commissions and fee revenue growth of 19.5% for the year ended December 31, 2022, period-over-period as compared to the prior year.
The following table sets forth our revenue by type of commission and fees: Year Ended December 31, Period over Period (in thousands, except percentages) 2022 % of total 2021 % of total Change Net commissions and policy fees $ 1,633,325 95.4 % $ 1,370,955 95.7 % $ 262,370 19.1 % Supplemental and contingent commissions 50,005 2.9 36,750 2.6 13,255 36.1 Loss mitigation and other fees 28,531 1.7 24,474 1.7 4,057 16.6 Total Net commissions and fees $ 1,711,861 $ 1,432,179 $ 279,682 19.5 % Net commissions and policy fees grew $262.4 million, or 19.1%, slightly lower than the overall net commissions and fee revenue growth of 19.5% for the year ended December 31, 2022 as compared to the prior year.
Estimating the fair value at an acquisition date and in subsequent periods involves significant judgments, including projecting the future financial performance of the acquired businesses. The Company updates its assumptions each reporting period based on new developments and records such amounts at fair value based on the revised assumptions.
Estimating the fair value at the acquisition date and in subsequent periods involves significant judgments, including projecting the future financial performance of the acquired businesses. The Company updates its assumptions each reporting period based on new developments and records such amounts at fair value based on the revised assumptions.
Actual results could differ materially from those discussed in or implied by such forward-looking statements as a result of various factors, including those discussed below and in the sections entitled “Risk Factors” and “Information Concerning Forward-Looking Statements”.
Actual results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including those discussed below and in the sections entitled “Risk Factors” and “Information Concerning Forward-Looking Statements”.
Fiduciary Investment Income Fiduciary investment income consists of interest earned on insurance premiums and surplus lines taxes that are held in a fiduciary capacity, in cash and cash equivalents, until disbursed. Expenses Compensation and Benefits Compensation and benefits is our largest expense.
Fiduciary Investment Income Fiduciary investment income consists of interest earned on insurance premiums and surplus lines taxes that are held in a fiduciary capacity, in cash and cash equivalents, until disbursed. 60 Expenses Compensation and Benefits Compensation and benefits is our largest expense.
Components of Results of Operations Revenue Net Commissions and Fees Net commissions and fees are derived primarily by commissions from our three Specialties and are paid for our role as an intermediary in facilitating the placement of coverage in the insurance distribution chain.
Components of Results of Operations Revenue Net Commissions and Fees Net commissions and fees are derived primarily from our three Specialties and are paid for our role as an intermediary in facilitating the placement of coverage in the insurance distribution chain.
Item 7. Manageme nt’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis summarizes the significant factors affecting the consolidated operating results, financial condition, liquidity, and cash flows of our Company as of and for the periods presented below.
Item 7. Manageme nt’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis summarizes the significant factors affecting the consolidated operating results, financial condition, liquidity, and cash flows of the Company as of and for the periods presented below.
Net income (loss) and Other comprehensive income (loss) is attributed to the non-controlling interests based on the weighted average LLC Common Units outstanding during the period and is presented on the Consolidated Statements of Income.
Net income and Other comprehensive income (loss) are attributed to the non-controlling interests based on the weighted average LLC Common Units outstanding during the period and Net income attributed to the non-controlling interests is presented on the Consolidated Statements of Income.
The following were the principal drivers of this increase: • Commissions increased $95.2 million, or 22.0%, period-over-period, driven by the 19.5% increase in total Net Commissions and Fees discussed above; 62 • The remaining $42.2 million period-over-period increase was driven by a $80.3 million increase generated from (i) the addition of 304 employees compared to the same period prior year and (ii) growth in the business.
The following were the principal drivers of this increase: • Commissions increased $95.2 million, or 22.0%, period-over-period, driven by the 19.5% increase in total Net Commissions and Fees discussed above; • The remaining $42.2 million period-over-period increase was driven by a $80.3 million increase generated from (i) the addition of 304 employees compared to the prior year and (ii) growth in the business.
These obligations are described within “ Note 9, Leases ” and “ Note 10, Debt ” in the notes to our audited consolidated financial statements in this Annual Report and provide further description on provisions that create, increase or accelerate obligations, or other pertinent data to the extent necessary for an understanding of the timing and amount of the specified contractual obligations.
These obligations are described within “ Note 8, Leases ” and “ Note 9, Debt ” in the notes to our audited consolidated financial statements in this Annual Report and provide further description on provisions that create, increase or accelerate obligations, or other pertinent data to the extent necessary for an understanding of the timing and amount of the specified contractual obligations.
Organic Revenue Growth Rate Organic revenue growth rate represents the percentage change in Total revenue, as compared to the same period for the year prior, adjusted for revenue attributable to recent acquisitions during the first 12 months of Ryan Specialty’s ownership, and other adjustments such as contingent commissions, fiduciary investment income, and the impact of changes in foreign exchange rates.
Organic Revenue Growth Rate Organic revenue growth rate represents the percentage change in Total revenue, as compared to the prior year, adjusted for revenue attributable to recent acquisitions during the first 12 months of Ryan Specialty’s ownership, and other adjustments such as contingent commissions, fiduciary investment income, and the impact of changes in foreign exchange rates.
These measures start with consolidated Net income and do not deduct earnings related to the non-controlling interest in Ryan Re for the period of time prior to March 31, 2021 when we did not own 100% of the business or the non-controlling interest attributed to the retained ownership of the LLC.
These measures start with consolidated Net income and do not deduct earnings related to the non-controlling interest in Ryan Re for the period of time prior to March 31, 2021 when the Company did not own 100% of the business or the non-controlling interest attributed to the retained ownership of the LLC.
This growth of $80.3 million was offset by a $21.8 million decrease to IPO- related expense and a $16.3 million decrease to Acquisition related long-term incentive compensation. Overall headcount increased to 3,850 full-time employees as of December 31, 2022 compared to 3,546 as of December 31, 2021.
This growth of $80.3 million was offset by a $21.8 million decrease to IPO-related expense and a $16.3 million decrease to Acquisition related long-term incentive compensation. Overall headcount increased to 3,850 full-time employees as of December 31, 2022 from 3,546 as of December 31, 2021.
Therefore, we only recognize a liability for TRA payments if we determine it is probable that we will generate sufficient future taxable income over the term of the TRA to utilize the related tax benefits. Estimating future taxable income is inherently uncertain and requires judgment.
Therefore, we only recognize a liability for TRA payments if we determine it is probable that we will generate sufficient future taxable income over the term of the TRA to utilize the related tax benefits. Projecting future taxable income is inherently uncertain and requires judgment.
Interest Expense, Net Interest expense, net consists of interest payable on indebtedness, amortization of the Company's interest rate cap, imputed interest on finance leases and contingent consideration, and amortization of deferred debt issuance costs, offset by interest income on the Company's Cash and cash equivalents balances and payments received in relation to the interest rate cap.
Interest Expense, Net Interest expense, net consists of interest payable on indebtedness, amortization of the Company’s interest rate cap, imputed interest on contingent consideration, and amortization of deferred debt issuance costs, offset by interest income on the Company’s Cash and cash equivalents balances and payments received in relation to the interest rate cap.
As interest rates have rapidly risen, leading to friction in debt markets, we have started to observe some delays to both construction projects and M&A activity which, in turn, pauses the binding of construction and M&A transactional liability insurance policies. We believe over time these lines of business will continue to grow as the economy steadies and again grows.
As interest rates have rapidly risen, leading to friction in debt markets, we have observed some delays to both construction projects and M&A activity which, in turn, pauses the binding of construction and M&A transactional liability insurance policies. We believe over time these lines of business will continue to grow as the economy steadies and again grows.
The following discussion provides commentary on the financial results derived from our audited financial statements for the years ended December 31, 2022, 2021, and 2020 prepared in accordance with U.S. GAAP.
The following discussion provides commentary on the financial results derived from our audited financial statements for the years ended December 31, 2023, 2022, and 2021 prepared in accordance with U.S. GAAP.
Amounts payable under the TRA are contingent upon, among other things: (i) generation of future taxable income over the term of the TRA and (ii) future changes in tax laws.
Amounts payable under the TRA are contingent upon, among other things: (i) generation of future taxable income over the term of the TRA and (ii) future changes in tax laws, including tax rate changes.
Cash and cash equivalents on the Consolidated Balance Sheets includes funds available for general corporate purposes. Fiduciary cash and receivables cannot be used for general corporate purposes. Insurance premiums, claims funds, and surplus lines taxes are held in a fiduciary capacity and the obligation to remit these funds is recorded as Fiduciary liabilities in the Consolidated Balance Sheets.
Cash and cash equivalents on the Consolidated Balance Sheets include funds available for general corporate purposes. Fiduciary cash and receivables cannot be used for general corporate purposes. Insurance premiums, claims funds, and surplus lines taxes are held in a fiduciary capacity and the obligation to remit these funds are recorded as Fiduciary liabilities on the Consolidated Balance Sheets.
Within Current accrued compensation and Non-current accrued compensation we have various long-term incentive compensation agreements accrued for. These agreements are typically associated with an acquisition. 77 Below we have outlined the liabilities accrued as of December 31, 2022, the projected future expense, and the projected timing of future cash outflows associated with these arrangements.
Within Current accrued compensation and Non-current accrued compensation we have various long-term incentive compensation agreements accrued for. These agreements are typically associated with an acquisition. Below we have outlined the liabilities accrued as of December 31, 2023, the projected future expense, and the projected timing of future cash outflows associated with these arrangements.
Refer to “ Note 20, Income Taxes” in the consolidated financial statements in this Annual Report for further information on the estimates involved in income taxes and the TRA liability.
Refer to “ Note 18, Income Taxes” in the consolidated financial statements in this Annual Report for further information on the estimates involved in income taxes and the TRA liability.
Supplemental and contingent commissions increased 36.1% period-over-period driven by the performance of risks placed on eligible business earning profit-based or volume-based commissions. Loss mitigation and other fees grew 16.6% period-over-period primarily due to captive management and other risk management services fees from the placement of alternative risk insurance solutions in 2022.
Supplemental and contingent commissions increased $13.3 million, or 36.1%, period-over-period driven by the performance of risks placed on eligible business earning profit-based or volume-based commissions. Loss mitigation and other fees grew $4.1 million, or 16.6%, period-over-period primarily due to captive management and other risk management services fees from the placement of alternative risk insurance solutions in 2022.
The most comparable GAAP financial metric is 67 Compensation and benefits expense. Adjusted compensation and benefits expense ratio is defined as Adjusted compensation and benefits expense as a percentage of Total revenue. The most comparable GAAP financial metric is Compensation and benefits expense ratio.
The most comparable GAAP financial metric is 69 Compensation and benefits expense. Adjusted compensation and benefits expense ratio is defined as Adjusted compensation and benefits expense as a percentage of Total revenue. The most comparable GAAP financial metric is Compensation and benefits expense ratio.
The main drivers of cash flows provided by financing activities during the year ended December 31, 2022 were the issuance of the Senior Secured Notes generating $394.0 million in net proceeds and the net change in fiduciary liabilities of $17.4 million, offset by cash distributions to LLC Unitholders of $39.9 million, payment of interest rate cap premium of $25.5 million, the repayment of term debt of $16.5 million, and the payment of contingent consideration of $6.2 million.
The main drivers of cash flows provided by financing activities during the year ended December 31, 2022 were the Proceeds from senior secured notes generating $394.0 million and the Net change in fiduciary liabilities of $17.4 million, offset by Tax distributions to LLC Unitholders of $39.9 million, Payment of interest rate cap premium, net of $23.3 million, the Repayment of term debt of $16.5 million, and the Payment of contingent consideration of $6.2 million.
(2) The mergers and acquisitions adjustment excludes net commission and fees revenue generated during the first 12 months following an acquisition. The total adjustment for the years ended December 31, 2022, 2021, and 2020 was $40.0 million $186.4 million and $98.4 million, respectively.
(2) The mergers and acquisitions adjustment excludes net commission and fees revenue generated during the first 12 months following an acquisition. The total adjustment for the years ended December 31, 2023, 2022, and 2021 was $48.2 million $40.0 million and $186.4 million, respectively.
(3) The other adjustments exclude the year-over-year change in contingent commissions, fiduciary investment income, and foreign exchange rates. The total adjustment for the years ended December 31, 2022, 2021, and 2020 was $16.0 million $0.6 million and $1.6 million, respectively.
(3) The other adjustments exclude the year-over-year change in contingent commissions, fiduciary investment income, and foreign exchange rates. The total adjustment for the years ended December 31, 2023, 2022, and 2021 was $44.6 million $16.0 million and $0.6 million, respectively.
Below we have outlined the liabilities accrued as of December 31, 2022, the projected future expense, and the projected timing of future cash outflows associated with these contingent consideration agreements.
Below we have outlined the liabilities accrued as of December 31, 2023, the 78 projected future expense, and the projected timing of future cash outflows associated with these contingent consideration agreements.
As of December 31, 2022, we recognized $295.3 million of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
As of December 31, 2023 and 2022, we recognized $358.9 million and $295.3 million, respectively, of liabilities relating to our obligations under the TRA, after concluding that it was probable that we would have sufficient future taxable income to utilize the related tax benefits.
Throughout 2022 as the public company D&O insurance markets stabilized, 55 the number of IPOs slowed, and new insurance capital that previously entered the market impacted the public company D&O space, public company D&O rate decreases have accelerated. We believe these factors have also created opportunities for retailers to place some of that coverage directly.
Throughout 2022 and 2023 as the public company D&O insurance markets stabilized, IPO markets have slowed, and new insurance capital that previously entered the market has impacted the public company D&O space, public company D&O rate decreases have accelerated. We believe these factors have also created opportunities for retailers to place some of that coverage directly.
On April 7, 2022, the Company entered into an interest rate cap agreement to manage its exposure to interest rate fluctuations related to the Company’s Term Loan for an upfront cost of $25.5 million. The interest rate cap has a $1,000.0 million notional amount, 2.75% strike, and terminates on December 31, 2025.
On April 7, 2022, the Company entered into an interest rate cap agreement to manage its exposure to interest rate fluctuations related to the Company’s Term Loan. The interest rate cap has a $1,000.0 million notional amount, 2.75% strike, and terminates on December 31, 2025.
(3) For comparability purposes and to be consistent with the treatment of the adjustments to arrive at Adjusted net income, the dilutive effect of unvested equity awards is calculated using the treasury stock method as if the weighted average unrecognized cost associated with the awards was $0 over the period, less any unvested equity awards determined to be dilutive within the Diluted loss per share calculation disclosed in “ Note 13, Earnings (Loss) Per Share ” of the audited consolidated financial statements in this Annual Report.
(5) For comparability purposes and to be consistent with the treatment of the adjustments to arrive at Adjusted net income, the dilutive effect of unvested equity awards is calculated using the treasury stock method as if the weighted average unrecognized cost associated with the awards was $0 over the period, less any unvested equity awards determined to be dilutive within the Diluted EPS calculation disclosed in “ Note 12, Earnings 74 (Loss) Per Share ” of the audited consolidated financial statements.
Such expenses incurred to accommodate both organic and inorganic revenue growth include IT, occupancy, and professional services. The net impact of revenue growth and the factors listed above resulted in a General and administrative expense ratio increase of 1.7% from 9.7% to 11.4% period-over-period.
Such expenses incurred to accommodate both organic and inorganic revenue growth include IT, occupancy, and insurance. The net impact of revenue growth and the factors listed above resulted in a General and administrative expense ratio increase of 1.9% from 11.4% to 13.3% period-over-period.
As set forth in the table below, and assuming no changes in the relevant tax law and that we earn sufficient taxable income to realize all cash tax savings that are subject to the TRA as a result of transaction, we expect future payments under the TRA as a result of transactions as of December 31, 2022 will be $295.3 million in aggregate.
As set forth in the table below, and assuming no changes in the relevant tax law and that we earn sufficient taxable income to realize all cash tax savings that are subject to the TRA, we expect future payments under the TRA as a result of transactions as of December 31, 2023 will be $358.9 million in aggregate.
Expenses Compensation and Benefits Compensation and benefits expense increased by $137.4 million, or 13.9%, from $991.6 million to $1,129.0 million for the year ended December 31, 2022 compared to the same period in 2021.
Expenses Compensation and Benefits Compensation and benefits expense increased by $137.4 million, or 13.9%, from $991.6 million to $1,129.0 million for the year ended December 31, 2022 compared to the prior year.
Adjusted Diluted Earnings Per Share We define Adjusted diluted earnings per share as Adjusted net income divided by diluted shares outstanding after adjusting for the effect of the exchange of 100% of the outstanding LLC Common Units (together with the shares of Class B common stock) into shares of Class A common stock and the effect of unvested equity awards.
Adjusted Diluted Earnings Per Share We define Adjusted diluted earnings per share as Adjusted net income divided by diluted shares outstanding after adjusting for the effect if 100% of the outstanding LLC Common Units (together with the shares of Class B common stock), vested Class C Incentive Units, and unvested equity awards were exchanged into shares of Class A common stock.
In making such a determination, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, carryback potential if permitted under the tax law, and results of recent operations.
In completing this evaluation, we consider all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, carryback potential if permitted under the tax law, and results of recent operations.
A reconciliation of Organic revenue growth rate to Total revenue growth rate, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in percentages): Year Ended December 31, 2022 2021 2020 Total revenue growth rate (GAAP) (1) 20.4 % 40.7 % 33.1 % Less: Mergers and acquisitions (2) (2.8 ) (18.3 ) (12.9 ) Change in other (3) (1.2 ) 0.0 0.2 Organic revenue growth rate (Non-GAAP) 16.4 % 22.4 % 20.4 % (1) December 31, 2022 revenue of $1,725.2 million less December 31, 2021 revenue of $1,432.8 million is a $292.4 million year-over-year change.
A reconciliation of Organic revenue growth rate to Total revenue growth rate, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in percentages): Year Ended December 31, 2023 2022 2021 Total revenue growth rate (GAAP) (1) 20.4 % 20.4 % 40.7 % Less: Mergers and acquisitions (2) (2.8 ) (2.8 ) (18.3 ) Change in other (3) (2.6 ) (1.2 ) 0.0 Organic revenue growth rate (Non-GAAP) 15.0 % 16.4 % 22.4 % (1) December 31, 2023 revenue of $2,077.5 million less December 31, 2022 revenue of $1,725.2 million is a $352.3 million year-over-year change.
The Company has financial liabilities resulting from our business combinations, namely contingent consideration arrangements. We estimate the fair value of these contingent consideration arrangements using Level 3 inputs that require the use of numerous assumptions and Monte Carlo simulations, which may change based on the occurrence of future events and lead to increased or decreased operating income in future periods.
We estimate the fair value of these contingent consideration arrangements using Level 3 inputs that require the use of numerous assumptions and Monte Carlo simulations, which may change based on the occurrence of future events and lead to increased or decreased operating income in future periods.
For example, in 2022, our revenue derived from the Top 100 firms (as ranked by Business Insurance) expanded faster than our Organic revenue growth rate of 16.4%.
For example, in 2023, our revenue derived from the Top 100 firms (as ranked by Business Insurance) expanded faster than our Organic revenue growth rate of 15.0%.
For the year ended December 31, 2020 this calculation of adjusted tax expense is based on a federal statutory rate of 21% and a combined state income tax rate net of federal benefits of 4.03% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC. 72 (12) Net income margin is Net income as a percentage of Total revenue.
For the year ended December 31, 2023, this calculation of adjusted tax expense is based on a federal statutory rate of 21% and a combined state income tax rate net of federal benefits of 5.12% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC.
Due to the uncertainty of various factors, we cannot precisely quantify the likely tax benefits we will realize as a result of the LLC Common Unit exchanges and the resulting amounts we are likely to pay out to current and certain former LLC Unitholders pursuant to the TRA; however, we estimate that such tax benefits and the related TRA payments may be substantial.
The Company recognizes a liability on the Consolidated Balance Sheets based on the undiscounted estimated future payments under the TRA. 76 Due to the uncertainty of various factors, we cannot precisely quantify the likely tax benefits we will realize as a result of the LLC Common Unit exchanges and the resulting amounts we are likely to pay out to current and certain former LLC Unitholders pursuant to the TRA; however, we estimate that such tax benefits and the related TRA payments may be substantial.
Net Income Net income decreased $13.9 million from $70.5 million to $56.6 million for the year ended December 31, 2021 compared to the same period in the prior year as a result of the factors described above. 66 Non-GAAP Financial Measures and Key Performance Indicators In assessing the performance of our business, we use non-GAAP financial measures that are derived from our consolidated financial information, but which are not presented in our consolidated financial statements prepared in accordance with GAAP.
Net Income Net income increased $106.6 million from $56.6 million to $163.3 million for the year ended December 31, 2022 compared to the prior year as a result of the factors described above. 68 Non-GAAP Financial Measures and Key Performance Indicators In assessing the performance of our business, we use non-GAAP financial measures that are derived from our consolidated financial information, but which are not presented in our consolidated financial statements prepared in accordance with GAAP.
Other Non-Operating Loss In 2022, Other non-operating loss included a change related to the TRA liability caused by an update in our blended state tax rates. In 2021, Other non-operating loss included the change in fair value of the embedded derivatives on the Redeemable Preferred Units.
Other Non-Operating Loss For years ended December 31, 2023 and 2022, Other non-operating loss included charges related to the change in the TRA liability caused by a change in our blended state tax rates. In 2021, Other non-operating loss included the change in fair value of the embedded derivatives on the Redeemable Preferred Units.
See "Liquidity and Capital Resources - Tax Receivable Agreement" for additional information about the TRA. 53 ACCELERATE 2025 Program In the first quarter of 2023 we are initiating a two-year restructuring program that will enable continued growth, drive innovation, and deliver sustainable productivity improvements over the long term.
See “ Liquidity and Capital Resources - Tax Receivable Agreement ” for additional information about the TRA. 57 ACCELERATE 2025 Program During the first quarter of 2023 we initiated the ACCELERATE 2025 program that will enable continued growth, drive innovation, and deliver sustainable productivity improvements over the long term.
The primary sources of liquidity are Cash and cash equivalents on the Consolidated Balance Sheets, cash flows provided by operations, and debt capacity available under our Revolving Credit Facility, Term Loan, and Senior Secured Notes.
We believe that the balance sheet and strong cash flow profile of our business provides adequate liquidity. The primary sources of liquidity are Cash and cash equivalents on the Consolidated Balance Sheets, cash flows provided by operations, and debt capacity available under our Revolving Credit Facility, Term Loan, and Senior Secured Notes.
Recent Accounting Pronouncements For a description of our recently adopted accounting pronouncements see “ Note 2, Summary of Significant Accounting Policies ” in the notes to our audited consolidated financial statements in this Annual Report. 80
Recent Accounting Pronouncements For a description of recently issued accounting pronouncements see “ Note 2, Summary of Significant Accounting Policies ” in the footnotes to the consolidated financial statements in this Annual Report. 81
A summary of our cash flows provided by and used for ongoing operations from operating, investing, and financing activities is as follows: 76 Cash Flows From Operating Activities Net cash provided by operating activities during the year ended December 31, 2022 increased $62.0 million from the year ended December 31, 2021 to $335.5 million.
A summary of our cash flows provided by and used for ongoing operations from operating, investing, and financing activities is as follows: Cash Flows From Operating Activities Net cash provided by operating activities during the year ended December 31, 2023 increased $141.7 million from the year ended December 31, 2022 to $477.2 million.
A valuation allowance is provided if it is determined that it is more likely than not that the deferred tax asset will not be realized. Estimating future taxable income is inherently uncertain and requires judgment. In projecting future taxable income, we consider our historical results and incorporate certain assumptions.
A valuation allowance is provided if it is determined that it is more likely than not that the deferred tax asset will not be realized. Estimating future taxable income is inherently uncertain and requires judgment.
The change, $292.4 million, divided by the December 31, 2021 revenue of $1,432.8 million is a total revenue change of 20.4%. December 31, 2021 revenue of $1,432.8 million less December 31, 2020 revenue of $1,018.3 million is a $414.5 million year-over-year change.
The change, $352.3 million, divided by the December 31, 2022 revenue of $1,725.2 million is a total revenue change of 20.4%. December 31, 2022 revenue of $1,725.2 million less December 31, 2021 revenue of $1,432.8 million is a $292.4 million year-over-year change.
Of the $992.6 million of Cash and cash equivalents on the Consolidated Balance Sheet as of December 31, 2022, $66.2 million was held in fiduciary accounts representing collected revenue and was available to be transferred to operating accounts and used for general corporate purposes.
Of the $838.8 million of Cash and cash equivalents on the Consolidated Balance Sheet as of December 31, 2023, $106.4 million was held in fiduciary 75 accounts representing collected revenue and was available to be transferred to operating accounts and used for general corporate purposes.
Income Before Income Taxes Due to the factors above, Income before income taxes increased $117.6 million from $61.6 million to $179.2 million for the year ended December 31, 2022 compared to the same period in the prior year. 63 Income Tax Expense Income tax expense increased $11.0 million from $4.9 million to $15.9 million for the year ended December 31, 2022 as compared to the same period in the prior year due to the Company being allocated pre-tax book loss for the post-IPO period ended December 31, 2021 compared to pre-tax book income for the year ended December 31, 2022.
Income Tax Expense Income tax expense increased $11.0 million from $4.9 million to $15.9 million for the year ended December 31, 2022 as compared to the prior year due to the Company being allocated pre-tax book loss for the post-IPO period ended December 31, 2021 compared to pre-tax book income for the year ended December 31, 2022.
The loss in 2021 also includes expense of $8.6 million associated with the extinguishment of a portion of our deferred debt issuance costs on the term debt.
The loss in 2021 also included expense of $8.6 million associated with the extinguishment of a portion of our deferred debt issuance costs on the term debt. Equity-based compensation reflects non-cash equity-based expense.
The loss in 2021 also includes expense of $8.6 million associated with the extinguishment of a portion of our deferred debt issuance costs on the term debt.
It also includes the expense associated with the extinguishment of a portion of our deferred debt issuance costs on the term debt in the first quarter of 2021.
Total revenue less Adjusted compensation and benefits expense and Adjusted general and administrative expense is equivalent to Adjusted EBITDAC. The most directly comparable GAAP financial metric is Net income. Adjusted EBITDAC margin is defined as Adjusted EBITDAC as a percentage of Total revenue. The most comparable GAAP financial metric is Net income margin.
The most directly comparable GAAP financial metric to Adjusted EBITDAC is Net income. Adjusted EBITDAC margin is defined as Adjusted EBITDAC as a percentage of Total revenue. The most comparable GAAP financial metric is Net income margin.
Long-term Incentive Compensation Agreements (in thousands) December 31, 2022 Current accrued compensation $ — Non-current accrued compensation 83 Total liability $ 83 Projected future expense 195 Total projected future cash outflows $ 278 Projected Future Cash Outflows (in thousands) 2023 $ — 2024 — 2025 — 2026 56 Thereafter $ 223 Within “ Note 4, Mergers and Acquisitions ” in the notes to our audited consolidated financial statements in this Annual Report we outline various contingent consideration arrangements and their impact.
Long-term Incentive Compensation Agreements (in thousands) December 31, 2023 Current accrued compensation $ — Non-current accrued compensation 2,499 Total liability $ 2,499 Projected future expense 4,769 Total projected future cash outflows $ 7,268 Projected Future Cash Outflows (in thousands) 2024 $ — 2025 — 2026 6,734 2027 134 Thereafter $ 401 Within “ Note 4, Mergers and Acquisitions ” and “Note 15, Fair Value Measurements” in the notes to our audited consolidated financial statements in this Annual Report we outline various contingent consideration arrangements and their impact.
See “Note 13, Earnings (Loss) Per Share” of the audited consolidated financial statements in this Annual Report.
See “Note 12, Earnings (Loss) Per Share” in the footnotes to the consolidated financial statements in this Annual Report.
Refer to “Note 11, Stockholders' and Members' Equity” of the audited consolidated financial statements in this Annual Report for more information. 60 Results of Operations Below is a summary table of the financial results and Non-GAAP measures that we find relevant to our business operations: Year Ended December 31, (in thousands, except percentages and per share data) 2022 2021 2020 Revenue Net commissions and fees $ 1,711,861 $ 1,432,179 $ 1,016,685 Fiduciary investment income 13,332 592 1,589 Total revenue $ 1,725,193 $ 1,432,771 $ 1,018,274 Expenses Compensation and benefits 1,128,981 991,618 686,155 General and administrative 196,971 138,955 107,381 Amortization 103,601 107,877 63,567 Depreciation 5,690 4,806 3,934 Change in contingent consideration 442 2,891 (1,301 ) Total operating expenses $ 1,435,685 $ 1,246,147 $ 859,736 Operating income $ 289,508 $ 186,624 $ 158,538 Interest expense, net 104,829 79,354 47,243 Loss (income) from equity method investment in related party 414 759 (440 ) Other non-operating loss 5,073 44,947 32,270 Income before income taxes $ 179,192 $ 61,564 $ 79,465 Income tax expense 15,935 4,932 8,952 Net income $ 163,257 $ 56,632 $ 70,513 GAAP financial measures Revenue $ 1,725,193 $ 1,432,771 $ 1,018,274 Compensation and benefits 1,128,981 991,618 686,155 General and administrative 196,971 138,955 107,381 Net income $ 163,257 $ 56,632 $ 70,513 Total revenue growth rate 20.4 % 40.7 % 33.1 % Compensation and benefits expense ratio 65.4 % 69.2 % 67.4 % General and administrative expense ratio 11.4 % 9.7 % 10.5 % Net income margin 9.5 % 4.0 % 6.9 % Earnings (loss) per share $ 0.57 $ (0.07 ) $ — Diluted earnings (loss) per share $ 0.52 $ (0.07 ) $ — Non-GAAP financial measures* Organic revenue growth rate 16.4 % 22.4 % 20.4 % Adjusted compensation and benefits expense $ 1,021,823 $ 846,563 $ 632,241 Adjusted compensation and benefits expense ratio 59.2 % 59.1 % 62.1 % Adjusted general and administrative expense $ 185,956 $ 125,977 $ 92,525 Adjusted general and administrative expense ratio 10.8 % 8.8 % 9.1 % Adjusted EBITDAC $ 517,414 $ 460,231 $ 293,508 Adjusted EBITDAC margin 30.0 % 32.1 % 28.8 % Adjusted net income $ 311,991 $ 290,117 $ 185,426 Adjusted net income margin 18.1 % 20.2 % 18.2 % Adjusted diluted earnings per share $ 1.15 $ 1.08 $ — * These measures are Non-GAAP.
Refer to “Note 10, Stockholders’ Equity” of the audited consolidated financial statements in this Annual Report for more information. 61 Results of Operations Below is a summary table of the financial results and Non-GAAP measures that we find relevant to our business operations: Year Ended December 31, (in thousands, except percentages and per share data) 2023 2022 2021 Revenue Net commissions and fees $ 2,026,596 $ 1,711,861 $ 1,432,179 Fiduciary investment income 50,953 13,332 592 Total revenue $ 2,077,549 $ 1,725,193 $ 1,432,771 Expenses Compensation and benefits 1,321,029 1,128,981 991,618 General and administrative 276,181 196,971 138,955 Amortization 106,799 103,601 107,877 Depreciation 9,038 5,690 4,806 Change in contingent consideration 5,421 442 2,891 Total operating expenses $ 1,718,468 $ 1,435,685 $ 1,246,147 Operating income $ 359,081 $ 289,508 $ 186,624 Interest expense, net 119,507 104,829 79,354 Loss (income) from equity method investment in related party (8,731 ) 414 759 Other non-operating loss 10,380 5,073 44,947 Income before income taxes $ 237,925 $ 179,192 $ 61,564 Income tax expense 43,445 15,935 4,932 Net income $ 194,480 $ 163,257 $ 56,632 GAAP financial measures Revenue $ 2,077,549 $ 1,725,193 $ 1,432,771 Compensation and benefits 1,321,029 1,128,981 991,618 General and administrative 276,181 196,971 138,955 Net income $ 194,480 $ 163,257 $ 56,632 Total revenue growth rate 20.4 % 20.4 % 40.7 % Compensation and benefits expense ratio (1) 63.6 % 65.4 % 69.2 % General and administrative expense ratio (2) 13.3 % 11.4 % 9.7 % Net income margin (3) 9.4 % 9.5 % 4.0 % Earnings (loss) per share (4) $ 0.53 $ 0.57 $ (0.07 ) Diluted earnings (loss) per share (4) $ 0.52 $ 0.52 $ (0.07 ) Non-GAAP financial measures* Organic revenue growth rate 15.0 % 16.4 % 22.4 % Adjusted compensation and benefits expense $ 1,222,342 $ 1,021,823 $ 846,563 Adjusted compensation and benefits expense ratio 58.8 % 59.2 % 59.1 % Adjusted general and administrative expense $ 230,467 $ 185,956 $ 125,977 Adjusted general and administrative expense ratio 11.1 % 10.8 % 8.8 % Adjusted EBITDAC $ 624,740 $ 517,414 $ 460,231 Adjusted EBITDAC margin 30.1 % 30.0 % 32.1 % Adjusted net income $ 375,582 $ 311,991 $ 290,117 Adjusted net income margin 18.1 % 18.1 % 20.2 % Adjusted diluted earnings per share $ 1.38 $ 1.15 $ 1.08 (1) Compensation and benefits expense ratio is defined as Compensation and benefits expense divided by Total revenue.
It also includes the expense associated with the extinguishment of a portion of our deferred debt issuance costs on the term debt in the first quarter of 2021. 59 Income Tax Expense Income tax expense includes tax on the Company's allocable share of any net taxable income from the LLC, from certain state and local jurisdictions that impose taxes on partnerships, as well as earnings from our foreign subsidiaries and C-Corporations subject to entity level taxation.
Income Tax Expense Income tax expense includes tax on the Company’s allocable share of any net taxable income from the LLC, from certain state and local jurisdictions that impose taxes on partnerships, as well as earnings from our foreign subsidiaries and C-Corporations subject to entity level taxation.
(11) The Company is subject to United States federal income taxes, in addition to state, local, and foreign taxes, with respect to our allocable share of any net taxable income of the LLC.
(2) Adjustments to Net income are described in the definition of Adjusted EBITDAC to Net income in “Adjusted EBITDAC and Adjusted EBITDAC Margin.” (3) The Company is subject to United States federal income taxes, in addition to state, local, and foreign taxes, with respect to our allocable share of any net taxable income of the LLC.
(4) See "Note 13, Earnings (Loss) Per Share" of the audited consolidated financial statements in this Annual Report for further discussion of how these metrics are calculated.
(4) See “Note 12, Earnings (Loss) Per Share ” in the footnotes to the consolidated financial statements in this Annual Report for further discussion of how these metrics are calculated. * These measures are Non-GAAP.
A reconciliation of Adjusted net income and Adjusted net income margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2022 2021 2020 Total Revenue $ 1,725,193 $ 1,432,771 $ 1,018,274 Net Income $ 163,257 $ 56,632 $ 70,513 Income tax expense 15,935 4,932 8,952 Amortization 103,601 107,877 63,567 Amortization of deferred debt issuance costs (1) 12,054 11,372 5,002 Change in contingent consideration 442 2,891 (1,301 ) Acquisition-related expense (2) 4,599 4,275 18,286 Acquisition related long-term incentive compensation (3) 22,093 38,405 13,064 Restructuring and related expense (4) 5,717 14,661 12,890 Amortization and expense related to discontinued prepaid incentives (5) 6,738 7,209 14,173 Other non-operating loss (income) (6) 5,073 44,947 32,270 Equity-based compensation (7) 23,390 13,639 10,800 Discontinued programs expense (8) — — (789 ) Other non-recurring expense (9) — 351 346 IPO related expenses (10) 55,636 79,493 — (Income) / loss from equity method investments in related party 414 759 (440 ) Adjusted Income before Income Taxes $ 418,949 $ 387,443 $ 247,333 Adjusted tax expense (11) (106,958 ) (97,326 ) (61,907 ) Adjusted Net Income $ 311,991 $ 290,117 $ 185,426 Net Income Margin (12) 9.5 % 4.0 % 6.9 % Adjusted Net Income Margin 18.1 % 20.2 % 18.2 % (1) Interest expense includes amortization of deferred debt issuance costs.
For comparability purposes, this calculation incorporates the impact of federal and state statutory tax rates on 100% of our adjusted pre-tax income as if the Company owned 100% of the LLC. 72 A reconciliation of Adjusted net income and Adjusted net income margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2023 2022 2021 Total Revenue $ 2,077,549 $ 1,725,193 $ 1,432,771 Net Income $ 194,480 $ 163,257 $ 56,632 Income tax expense 43,445 15,935 4,932 Amortization 106,799 103,601 107,877 Amortization of deferred debt issuance costs (1) 12,172 12,054 11,372 Change in contingent consideration 5,421 442 2,891 Acquisition-related expense 23,274 4,599 4,275 Acquisition related long-term incentive compensation (4,334 ) 22,093 38,405 Restructuring and related expense 49,277 5,717 14,661 Amortization and expense related to discontinued prepaid incentives 6,441 6,738 7,209 Other non-operating loss 10,380 5,073 44,947 Equity-based compensation 31,047 23,390 13,639 Other non-recurring expense — — 351 IPO related expenses 38,696 55,636 79,493 (Income) / loss from equity method investments in related party (8,731 ) 414 759 Adjusted Income before Income Taxes (2) $ 508,367 $ 418,949 $ 387,443 Adjusted tax expense (3) (132,785 ) (106,958 ) (97,326 ) Adjusted Net Income $ 375,582 $ 311,991 $ 290,117 Net Income Margin 9.4 % 9.5 % 4.0 % Adjusted Net Income Margin 18.1 % 18.1 % 20.2 % (1) Interest expense, net includes amortization of deferred debt issuance costs.
A reconciliation of Adjusted EBITDAC and Adjusted EBITDAC margin to Net income (loss) and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: Year Ended December 31, (in thousands, except percentages) 2022 2021 2020 Total Revenue $ 1,725,193 $ 1,432,771 $ 1,018,274 Net Income $ 163,257 $ 56,632 $ 70,513 Interest expense, net 104,829 79,354 47,243 Income tax expense 15,935 4,932 8,952 Depreciation 5,690 4,806 3,934 Amortization 103,601 107,877 63,567 Change in contingent consideration 442 2,891 (1,301 ) EBITDAC $ 393,754 $ 256,492 $ 192,908 Acquisition-related expense (1) 4,599 4,275 18,286 Acquisition related long-term incentive compensation (2) 22,093 38,405 13,064 Restructuring and related expense (3) 5,717 14,661 12,890 Amortization and expense related to discontinued prepaid incentives (4) 6,738 7,209 14,173 Other non-operating loss (income) (5) 5,073 44,947 32,270 Equity-based compensation (6) 23,390 13,639 10,800 Discontinued programs expense (7) — — (789 ) Other non-recurring expense (8) — 351 346 IPO related expenses (9) 55,636 79,493 — (Income) / loss from equity method investments in related party 414 759 (440 ) Adjusted EBITDAC $ 517,414 $ 460,231 $ 293,508 Net Income Margin (10) 9.5 % 4.0 % 6.9 % Adjusted EBITDAC Margin 30.0 % 32.1 % 28.8 % (1) Acquisition-related expense includes diligence, transaction-related, and integration costs.
A reconciliation of Adjusted EBITDAC and Adjusted EBITDAC margin to Net income and Net income margin, the most directly comparable GAAP measures, for each of the periods indicated is as follows: 71 Year Ended December 31, (in thousands, except percentages) 2023 2022 2021 Total Revenue $ 2,077,549 $ 1,725,193 $ 1,432,771 Net Income $ 194,480 $ 163,257 $ 56,632 Interest expense, net 119,507 104,829 79,354 Income tax expense 43,445 15,935 4,932 Depreciation 9,038 5,690 4,806 Amortization 106,799 103,601 107,877 Change in contingent consideration 5,421 442 2,891 EBITDAC $ 478,690 $ 393,754 $ 256,492 Acquisition-related expense 23,274 4,599 4,275 Acquisition related long-term incentive compensation (1) (4,334 ) 22,093 38,405 Restructuring and related expense 49,277 5,717 14,661 Amortization and expense related to discontinued prepaid incentives 6,441 6,738 7,209 Other non-operating loss 10,380 5,073 44,947 Equity-based compensation 31,047 23,390 13,639 Other non-recurring expense — — 351 IPO related expenses 38,696 55,636 79,493 (Income) / loss from equity method investments in related party (8,731 ) 414 759 Adjusted EBITDAC $ 624,740 $ 517,414 $ 460,231 Net Income Margin 9.4 % 9.5 % 4.0 % Adjusted EBITDAC Margin 30.1 % 30.0 % 32.1 % (1) In 2023, Acquisition related long-term incentive compensation includes a $6.8 million expense reversal related to the claw back of an All Risks LTIP payment from a terminated employee.
The expense associated with both the revaluation of existing awards as well as the issuance of new equity awards both directly relate to the Organizational Transactions and IPO, however amounts related to each will continue to be expensed over future periods as the underlying awards vest; • A $25.3 million impact from acquisition related long-term incentive compensation, reflecting our assumption of obligations in the All Risks Acquisition.
The expense associated with both the revaluation of existing awards as well as the issuance of new equity awards both relate directly to the Organizational Transactions and IPO, however, amounts related to each will continue to be expensed over future periods as the underlying awards vest.
Fiduciary cash and receivables included cash of $744.7 million and $752.7 million as of December 31, 2022 and 2021, respectively, and fiduciary receivables of $1,837.0 million and $1,637.5 million as of December 31, 2022 and 2021, respectively.
Fiduciary cash and receivables included cash of $917.5 million and $774.7 million as of December 31, 2023 and 2022, respectively, and fiduciary receivables of $2,214.1 million and $1,837.0 million as of December 31, 2023 and 2022, respectively.
Our intangible assets decreased by $87.5 million when comparing the balance as of December 31, 2022 to the balance as of December 31, 2021. Interest Expense, Net Interest expense, net increased $25.4 million, or 32.0%, from $79.4 million to $104.8 million for the year ended December 31, 2022 compared to the prior year.
Interest Expense, Net Interest expense, net increased $25.4 million, or 32.0%, from $79.4 million to $104.8 million for the year ended December 31, 2022 compared to the prior year.
We recognize fiduciary amounts due to others as Fiduciary liabilities and fiduciary amounts collectible and held on behalf of others, including insurance carriers, other insurance intermediaries, surplus lines taxing authorities, clients, and insurance policy holders, as Fiduciary cash and receivables in the Consolidated Balance Sheets. 74 In our capacity as an insurance broker or agent, we collect premiums from insureds and, after deducting our commission, remit the premiums to the respective insurance markets and carriers.
We recognize fiduciary amounts due to others as Fiduciary liabilities and fiduciary amounts collectible and held on behalf of others, including insurance carriers, other insurance intermediaries, surplus lines taxing authorities, clients, and insurance policy holders, as Fiduciary cash and receivables on the Consolidated Balance Sheets.
Net commissions and policy fees are generally calculated as a percentage of the total insurance policy premium placed, but we also receive supplemental commissions based on the volume placed or profitability of a book of business. We share a portion of these net commissions and policy fees with the retail insurance broker and recognize revenue on a net basis.
Net commissions and policy fees are generally calculated as a percentage of the total insurance policy premium placed, although fees can often be a fixed amount irrespective of the premium, but we also receive supplemental commissions based on the volume placed or profitability of a book of business.
The net impact of revenue growth and the factors above resulted in a Compensation and benefits expense ratio decrease of 3.8% from 69.2% to 65.4% period-over-period. In general, we expect to continue experiencing a rise in commissions, salaries, incentives, and benefits expense commensurate with our expected growth in business volume, revenue, and headcount.
The net impact of revenue growth and the factors above resulted in a Compensation and benefits expense ratio decrease of 3.8% from 69.2% to 65.4% period-over-period.
Net Income Net income increased $106.7 million from $56.6 million to $163.3 million for the year ended December 31, 2022 compared to the same period in the prior year as a result of the factors described above.
Net Income Net income increased $31.2 million, or 19.1%, from $163.3 million to $194.5 million for the year ended December 31, 2023 compared to the prior year as a result of the factors described above.
Cash Flows From Investing Activities Cash flows used for investing activities during the year ended December 31, 2022 were $22.4 million, a decrease of $435.5 million compared to the $457.9 million of cash flows used for investing activities during the year ended December 31, 2021.
Cash Flows From Investing Activities Cash flows used for investing activities during the year ended December 31, 2023 were $476.2 million, an increase of $453.8 million compared to the $22.4 million of cash flows used for investing activities during the year ended December 31, 2022.
A reconciliation of Adjusted compensation and benefits expense and Adjusted compensation and benefits expense ratio to Compensation and benefits expense and Compensation and benefits expense ratio, the most directly comparable GAAP measures, for each of the periods indicated, is as follows: Year Ended December 31, (in thousands, except percentages) 2022 2021 2020 Total Revenue $ 1,725,193 $ 1,432,771 $ 1,018,274 Compensation and Benefits Expense $ 1,128,981 $ 991,618 $ 686,155 Acquisition-related expense (122 ) — (4,479 ) Acquisition related long-term incentive compensation (22,093 ) (38,405 ) (13,064 ) Restructuring and related expense (724 ) (9,934 ) (10,465 ) Amortization and expense related to discontinued prepaid incentives (6,738 ) (7,209 ) (14,173 ) Equity-based compensation (23,390 ) (13,639 ) (10,800 ) Discontinued programs expense — — (996 ) Other non-recurring expense — — 63 IPO related expenses (54,091 ) (75,868 ) — Adjusted Compensation and Benefits Expense (1) $ 1,021,823 $ 846,563 $ 632,241 Compensation and Benefits Expense Ratio 65.4 % 69.2 % 67.4 % Adjusted Compensation and Benefits Expense Ratio 59.2 % 59.1 % 62.1 % (1) Adjustments made to Compensation and benefits expense are described in the footnotes of the reconciliation of Adjusted EBITDAC to Net income in “ Adjusted EBITDAC and Adjusted EBITDAC Margin ”.
A reconciliation of Adjusted compensation and benefits expense and Adjusted compensation and benefits expense ratio to Compensation and benefits expense and Compensation and benefits expense ratio, the most directly comparable GAAP measures, for each of the periods indicated, is as follows: Year Ended December 31, (in thousands, except percentages) 2023 2022 2021 Total Revenue $ 2,077,549 $ 1,725,193 $ 1,432,771 Compensation and Benefits Expense $ 1,321,029 $ 1,128,981 $ 991,618 Acquisition-related expense (4,186 ) (122 ) — Acquisition related long-term incentive compensation (1) 4,334 (22,093 ) (38,405 ) Restructuring and related expense (22,651 ) (724 ) (9,934 ) Amortization and expense related to discontinued prepaid incentives (6,441 ) (6,738 ) (7,209 ) Equity-based compensation (31,047 ) (23,390 ) (13,639 ) IPO related expenses (38,696 ) (54,091 ) (75,868 ) Adjusted Compensation and Benefits Expense (2) $ 1,222,342 $ 1,021,823 $ 846,563 Compensation and Benefits Expense Ratio 63.6 % 65.4 % 69.2 % Adjusted Compensation and Benefits Expense Ratio 58.8 % 59.2 % 59.1 % (1) In 2023, Acquisition related long-term incentive compensation includes a $6.8 million expense reversal related to the claw back of an All Risks LTIP payment from a terminated employee.
(5) For the year ended December 31, 2022, Other non-operating loss includes a $5.6 million charge related to the change in the TRA liability caused by a change in our blended state tax rates. For the year ended December 31, 2021, Other non-operating loss includes the change in fair value of the embedded derivatives on the Redeemable Preferred Units.
Other non-operating loss included a $10.4 million and $5.6 million charge for the years ended December 31, 2023 and 2022, respectively, related to the change in the TRA liability caused by a change in our blended state tax rates.