Biggest changeA 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.
Biggest changeA reconciliation of Organic revenue growth rate to Net commissions and fees growth rate, the most directly comparable GAAP measure, for each of the periods indicated is as follows (in percentages): Year Ended December 31, (in thousands, except percentages) 2024 2023 2022 Current period Net commissions and fees revenue $ 2,455,671 $ 2,026,596 $ 1,711,861 Less: Current period contingent commissions (73,175) (39,028) (30,788) Net Commissions and fees revenue excluding contingent commissions $ 2,382,496 $ 1,987,568 $ 1,681,073 Prior period Net commissions and fees revenue $ 2,026,596 $ 1,711,861 $ 1,432,179 Less: Prior period contingent commissions (39,028) (30,788) (22,995) Prior period Net commissions and fees revenue excluding contingent commissions $ 1,987,568 $ 1,681,073 $ 1,409,184 Change in Net commissions and fees revenue excluding contingent commissions $ 394,928 $ 306,494 $ 271,890 Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions (141,972) (46,496) (39,992) Impact of change in foreign exchange rates (791) (479) 4,561 Organic revenue growth (Non-GAAP) $ 252,165 $ 259,519 $ 236,459 Net commissions and fees revenue growth rate (GAAP) 21.2 % 18.4 % 19.5 % Less: Impact of contingent commissions (1) (1.3) (0.2) (0.2) Net commissions and fees revenue excluding contingent commissions growth rate (2) 19.9 % 18.2 % 19.3 % Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions (3) (7.1) (2.8) (2.8) Impact of change in foreign exchange rates (4) 0.0 0.0 0.3 Organic Revenue Growth Rate (Non-GAAP) 12.8 % 15.4 % 16.8 % (1) Calculated by subtracting Net commissions and fees revenue growth rate from net commissions and fees revenue excluding contingent commissions growth rate.
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.
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.
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.
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 as if 100% of unvested equity awards were vested.
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.
Amounts payable under the TRA are contingent upon, among other things, (i) the generation of future taxable income over the term of the TRA and (ii) future changes in tax laws, including tax rate changes.
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 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.
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 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.
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.
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.
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.
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, and we also receive supplemental commissions based on the volume placed or profitability of a book of business.
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.
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.
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.
Non-Controlling Interest 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 is presented on the Consolidated Statements of Income.
Additionally, these risks include more severe hurricanes that occur with greater frequency, more devastating wildfires, more frequent flooding, escalating jury verdicts and social inflation, geographic shifts in population density, a proliferation of cyber threats, novel health risks, risks associated with large sports and entertainment venues, building and labor cost inflation relative to insured value, and the transformation of the economy to a “digital first” mode of doing business.
Additionally, these risks include the potential for more severe hurricanes that occur with greater frequency, more devastating wildfires, more frequent flooding, escalating jury verdicts and social inflation, geographic shifts in population density, a proliferation of cyber threats, novel health risks, risks associated with large sports and entertainment venues, building and labor cost inflation relative to insured value, and the transformation of the economy to a “digital first” mode of doing business.
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.
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.
For significant acquisitions we may use independent third-party valuation specialists to assist us in determining the fair value of assets acquired and liabilities assumed. Refer to “ Note 15, Fair Value Measurements” in the consolidated financial statements in this Annual Report for further information on the assumptions used in the fair value of contingent consideration.
For significant acquisitions we may use independent third-party valuation specialists to assist us in determining the fair value of assets acquired and liabilities assumed. Refer to “ Note 15 , Fair Value Measurements ” in the consolidated financial statements in this Annual Report for further information on the assumptions used in the fair value of contingent consideration.
Changes in tax laws and rates could affect recorded deferred tax assets and liabilities in the future. Other than those potential impacts, we do not believe there is a reasonable likelihood there will be a material change in the tax related balances or valuation allowances.
Changes in tax laws and rates could also affect recorded deferred tax assets and liabilities in the future. Other than those potential impacts, we do not believe there is a reasonable likelihood there will be a material change in our tax related balances or valuation allowances.
The following were the principal drivers of this increase: • Commissions increased $90.5 million, or 17.1%, period-over-period, driven by the 18.4% increase in total Net commissions and fees discussed above; • An increase of $21.9 million was driven by Restructuring and related expense associated with the ACCELERATE 2025 program; • An increase of $121.4 million was driven by (i) the addition of 507 employees compared to the prior year, inclusive of acquired employees, and (ii) growth in the business.
The following were the principal drivers of this increase: • Commissions increased $90.5 million, or 17.1%, period-over-period, driven by the 18.4% increase in total Net commissions and fees discussed above; 64 Table of Contents • An increase of $21.9 million was driven by Restructuring and related expense associated with the ACCELERATE 2025 program; • An increase of $121.4 million was driven by (i) the addition of 507 employees compared to the prior year, inclusive of acquired employees, and (ii) growth in the business.
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.
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, 2024 , the projected future expense, and the projected timing of future cash outflows associated with these arrangements.
(3) For comparability purposes, this calculation incorporates the Net income that would be outstanding if all LLC Common Units (together with shares of Class B common stock) and vested Class C Incentive units were exchanged for shares of Class A common stock.
(2) For comparability purposes, this calculation incorporates the Net income that would be outstanding if all LLC Common Units (together with shares of Class B common stock) and vested Class C Incentive units were exchanged for shares of Class A common stock.
(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.
(4) 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 Per Share ” of the audited consolidated financial statements.
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.
The following discussion provides commentary on the financial results derived from our audited financial statements for the years ended December 31, 2024 , 2023 , and 2022 , prepared in accordance with U.S. GAAP.
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.
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 72 Table of Contents provided by operations, and debt capacity available under our Revolving Credit Facility, Term Loan, and Senior Secured Notes.
The allocation of the consideration utilizes significant estimates in determining the fair values of identifiable assets acquired, which mainly consist of customer relationship intangible assets. The significant assumptions used in determining the fair value of customer relationships include estimated revenue growth, attrition rates, operating margins, and weighted average cost of capital.
The allocation of the consideration utilizes significant estimates in determining the fair values of identifiable assets acquired, which mainly consist of customer relationship intangible assets. The significant assumptions used in determining the fair value of customer relationships include estimated r evenue growth , attrition rates, operating margins, and weighted average cost of capital.
As we continue to experience revenue growth driven by the increase in complexity and inflow of risks into the E&S market, we do not believe there is a 79 reasonable likelihood there will be a material change in the estimates or assumptions used to calculate impairments or useful lives of amortizable intangible assets.
As we continue to experience revenue growth driven by the increase in complexity and inflow of risks into the E&S market, we do not believe there is a reasonable likelihood there will be a 77 Table of Contents material change in the estimates or assumptions used to calculate impairments or useful lives of amortizable intangible assets.
Our ability to grow our Binding Authority Specialty is dependent upon a number of factors, including a continuing ability to secure sufficient capital support from insurers, the quality of our services and product offerings, marketing and sales efforts to drive new business prospects and execution, new product offerings, the pricing and quality of our competitors’ offerings, and the growth in demand for the insurance products.
Our ability to grow this business is dependent upon a number of factors, including a continuing ability to secure sufficient capital support from insurers, the quality of our services and product offerings, marketing and sales efforts to drive new business prospects and execution, new product offerings, the pricing and quality of our competitors’ offerings, and the growth in demand for the insurance products.
However, due to the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from the current estimate of the tax liabilities. 80 Tax Receivable Agreement Liabilities In connection with the Organizational Transactions and IPO, the Company entered into a TRA with current and certain former LLC Unitholders.
However, due to the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from the current estimate of the tax liabilities 78 Table of Contents Tax Receivable Agreement Liabilities In connection with the Organizational Transactions and IPO, the Company entered into a TRA with current and certain former LLC Unitholders.
(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.
(4) See “ Note 12 , Earnings 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.
Interest earned on the Company’s Cash and cash equivalents balances offsets Interest expense, net. For the years ended December 31, 2023 and 2022 the Company earned interest income of $32.0 million and $10.6 million, respectively.
Interest earned on the Company’s Cash and cash equivalents balances offsets Interest expense, net. For the years ended December 31, 2023 and 65 Table of Contents 2022 the Company earned interest income of $32.0 million and $10.6 million, respectively.
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.
As of December 31, 2024 and 2023 , we recognized $436.3 million and $358.9 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.
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.
ITEM 7. MANAGEMENT’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.
For the years ended December 31, 2023, 2022, and 2021, 4.1 million, 4.7 million, and 19.3 million shares were added to the calculation, respectively. Liquidity and Capital Resources Liquidity describes the ability of a company to generate sufficient cash flows to meet the cash requirements of its business operations.
For the years ended December 31, 2024 , 2023 , and 2022 , 4.4 million , 4.1 million , and 4.7 million shares were added to the calculation, respectively. Liquidity and Capital Resources Liquidity describes the ability of a company to generate sufficient cash flows to meet the cash requirements of its business operations.
If we determine in the future that we will not be able to fully utilize all or part of these deferred tax assets, we would record a valuation allowance through earnings in the period the determination was made, which would have an adverse effect on our results of operations and earnings in future periods.
If we determine in the future that we will not be able to fully utilize all or part of this deferred tax asset, we would record a valuation allowance through earnings in the period the determination was made, which would have an adverse effect on our results of operations and earnings in those future periods.
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.
Below we have outlined the liabilities accrued as of December 31, 2024 , the projected future expense, and the projected timing of future cash outflows associated with these contingent consideration agreements.
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.
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 for our retail and wholesale broker clients in the insurance distribution chain.
These estimates directly impact the amount of identified intangible assets recognized and the related amortization expense in future periods. As of December 31, 2023 and 2022, an aggregate of $572.4 million and $457.1 million, respectively, of Customer relationships was recorded on the Consolidated Balance Sheets.
These estimates directly impact the amount of identified intangible assets recognized and the related amortization expense in future periods. As of December 31, 2024 and 2023 , an aggregate of $1,392.0 million and $572.4 million , respectively, of Customer relationships was recorded on the Consolidated Balance Sheets.
In periods of economic growth and liquid credit markets, this underlying activity can accelerate and provide tailwinds to our growth. In periods of economic decline and tight credit markets, this underlying activity can slow or be delayed and provide headwinds to our growth.
In periods of economic decline and tight credit markets, this underlying activity can slow or be delayed and provide headwinds to our growth.
For the year ended December 31, 2022, 144.0 million weighted average outstanding LLC Common Units were considered dilutive and included in the 265.8 million Weighted-average shares of Class A common stock outstanding - diluted within Diluted EPS. See “Note 12, Earnings (Loss) Per Share” in the footnotes to the consolidated financial statements in this Annual Report.
For the year ended December 31, 2022, 144.0 million weighted average outstanding LLC Common Units were considered dilutive and included in the 265.8 million Weighted- average shares of Class A common stock outstanding - diluted within Diluted EPS. See “ Note 12 , Earnings Per Share ” in the footnotes to the consolidated financial statements in this Annual Report.
The Company recognized a liability for employee deferrals, inclusive of changes in the value of deferred amounts held, of $3.5 million and $22.4 million in Current Accrued compensation and Non-current Accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2023, and $2.2 million and $10.0 million in Current Accrued compensation and Non-current Accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2022.
The Company recognized a liability for employee deferrals, inclusive of changes in the value of deferred amounts held, of $5.2 million and $36.5 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2024 , and $3.5 million and $22.4 million in Current accrued compensation and Non-current accrued compensation, respectively, on the Consolidated Balance Sheets as of December 31, 2023 .
Loss mitigation and other fees grew $5.8 million, or 20.5%, period-over-period primarily due to captive management and other risk management services fees from the placement of alternative risk insurance solutions as well as certain fees related to the ACE, Point6, and AccuRisk acquisitions completed in the second half of 2023.
Loss mitigation and other fees grew $5.8 million, or 20.5%, period-over-period primarily due to captive management and other risk management services fees from the placement of alternative risk insurance solutions, and certain fees related to the acquisitions completed in the second half of 2023.
For the years ended December 31, 2023, 2022, and 2021, this removes $4.2 million, $76.3 million, and $0.0 million of Net income, respectively, on 125.7 million, 265.8 million, and 105.7 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
For the years ended December 31, 2024 , 2023 , and 2022 , this removes $0.3 million , $4.2 million , and $76.3 million of Net income, respectively, on 132.9 million , 125.7 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
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
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. 79 Table of Contents
The main drivers of the cash flows used for investing activities for the year ended December 31, 2023 were $446.7 million of acquisition payments made for the Griffin, Socius, ACE, Point6, and AccuRisk acquisitions as well as $29.8 million of Capital expenditures.
The main drivers of the cash flows used for investing activities for the year ended December 31, 2023, were $446.7 million of acquisition payments related to the Griffin, ACE, Point6, Socius, and AccuRisk acquisitions and $29.8 million of capital expenditures.
However, if actual results are not consistent with our estimates and assumptions, we may be exposed to an acceleration of amortization or impairment losses that could be material. Contingent Consideration The Company recognizes financial liabilities resulting from our business combinations, namely contingent consideration arrangements.
However, if actual results are not consistent with our estimates and assumptions, we may be exposed to an acceleration of amortization or impairment losses that could be material. Contingent Consideration The Company recognizes contingent consideration liabilities and contingently returnable consideration resulting from certain business combinations.
To the extent we do not generate sufficient taxable income to take the full deduction in any given year, it would result in a net operating loss (“NOL”) that is available for us to utilize over an indefinite carryforward period to fully realize the deferred tax assets.
To the extent we do not generate sufficient federal taxable income to realize a deferred tax asset in any given year, it would result in a federal net operating loss (“NOL”) that is available to us to utilize over an indefinite carryforward period to fully realize the deferred tax assets.
For the years ended December 31, 2023, 2022, and 2021, this includes $133.4 million, $102.2 million, and $(9.2) million of Net income (loss), respectively, on 268.1 million, 265.8 million, and 248.7 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
For the years ended December 31, 2024 , 2023 , and 2022 , this includes $135.2 million , $133.4 million , and $102.2 million of Net income (loss), respectively, on 271.9 million , 268.1 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted, respectively.
If remaining targets were to be met for these contingent consideration arrangements, the maximum amount of the liability would be $106.2 million as of December 31, 2023, and the additional expense would be recorded over the next 2.3 years in Change in contingent consideration within the Consolidated Statements of Income.
If remaining targets were to be met for these contingent consideration arrangements, the maximum amount of the liability would be $563.1 million as of December 31, 2024 , and the additional expense would be recorded over the next 3.3 years in Change in contingent consideration within the Consolidated Statements of Income.
Given our historical ability to generate taxable income, our projected future taxable income, and the indefinite carryforward period available for NOLs, we consider it more likely than not that we will realize these deferred tax assets.
Given our historical ability to generate federal taxable income and our projected future taxable income, and the indefinite carryforward period available for federal NOLs, we consider it more likely than not that we will realize this deferred tax asset.
Refer to “ Note 4, Mergers and Acquisitions” in the consolidated financial statements in this Annual Report for further information on business combinations and contingent consideration. Income Taxes As of December 31, 2023 and 2022, $383.8 million and $396.8 million, respectively, of Deferred tax assets were recorded on the Consolidated Balance Sheets.
Refer to “ Note 4 , Mergers and Acquisitions ” in the consolidated financial statements in this Annual Report for further information on business combinations and contingent consideration. Income Taxes As of December 31, 2024 and 2023 , $448.3 million and $383.8 million , respectively, of Deferred tax assets were recorded on the Consolidated Balance Sheets.
For years ended December 31, 2023 and 2022, Other non-operating loss included a $10.4 million and $5.6 million charge, respectively, related to the change in the TRA liability caused by a change in our blended state tax rates.
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. Equity-based compensation reflects non-cash equity-based expense.
For the year ended December 31, 2021, 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 4.12% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC.
For the year ended December 31, 2024 , 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 5.00% on 100% of our adjusted income before income taxes as if the Company owned 100% of the LLC.
The remaining $0.04 of the regular quarterly dividend will be funded by free cash flow from the LLC and will be payable to all holders of the Class A common stock and LLC Common Units. We may be required to seek additional equity or debt financing.
The remaining $0.05 of the regular quarterly dividend was funded by free cash flow from the LLC and paid to all holders of the Class A common stock and LLC Common Units. We may be required to seek additional equity or debt financing.
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.
See “ Liquidity and Capital Resources - Tax Receivable Agreement ” for additional information about the TRA. 54 Table of Contents ACCELERATE 2025 Program During the first quarter of 2023, we initiated the ACCELERATE 2025 program to enable continued growth, drive innovation, and deliver sustainable productivity improvements over the long term.
The primary uses of liquidity are operating expenses, seasonal working capital needs, business combinations, capital expenditures, obligations under the TRA, taxes, and distributions to LLC Unitholders.
The primary uses of liquidity are operating expenses, seasonal working capital needs, business combinations, capital expenditures, obligations under the TRA, taxes, distributions to LLC Unitholders, and dividends to Class A common stockholders.
(4) Adjustments to Adjusted net income are described in the footnotes of the reconciliation of Adjusted net income to Net income in “Adjusted Net Income and Adjusted Net Income Margin” on 268.1 million, 265.8 million, and 248.7 million Weighted-average shares of Class A common stock outstanding - diluted years ended December 31, 2023, 2022, and 2021, respectively.
(3) Adjustments to Adjusted net income are described in the footnotes of the reconciliation of Adjusted net income to Net income in “Adjusted Net Income and Adjusted Net Income Margin” on 271.9 million , 268.1 million , and 265.8 million Weighted-average shares of Class A common stock outstanding - diluted years ended December 31, 2024 , 2023 , and 2022 , respectively.
Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors.
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.
In completing this evaluation related to the Company’s deferred tax asset in the investment in the LLC, 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 applicable tax law, and results of recent operations.
(2) General and administrative expense ratio is defined as General and administrative expense divided by Total revenue. (3) Net income margin is defined as Net income divided by Total revenue.
(2) General and administrative expense ratio is defined as General and administrative expense divided by Total revenue. 59 Table of Contents (3) Net income margin is defined as Net income divided by Total revenue.
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 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, 2024 , increased $37.7 million from the year ended December 31, 2023 , to $514.9 million .
Underwriting Management net commissions and fees increased by $80.0 million, or 22.8%, period-over-period, primarily due to strong organic growth within the Specialty as well as contributions from the ACE and Point6 acquisitions. 63 The following table sets forth our revenue by type of commission and fees: Year Ended December 31, Period over Period (in thousands, except percentages) 2023 % of total 2022 % of total Change Net commissions and policy fees $ 1,935,851 95.5 % $ 1,633,325 95.4 % $ 302,526 18.5 % Supplemental and contingent commissions 56,375 2.8 % 50,005 2.9 % 6,370 12.7 Loss mitigation and other fees 34,370 1.7 % 28,531 1.7 % 5,839 20.5 Total Net commissions and fees $ 2,026,596 $ 1,711,861 $ 314,735 18.4 % Net commissions and policy fees grew $302.5 million, or 18.5%, period-over-period, slightly higher than the overall net commissions and fee revenue growth of 18.4% for the year ended December 31, 2023 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) 2023 % of total 2022 % of total Change Net commissions and policy fees $ 1,935,851 95.5 % $ 1,633,325 95.4 % $ 302,526 18.5 % Supplemental and contingent commissions 56,375 2.8 50,005 2.9 6,370 12.7 Loss mitigation and other fees 34,370 1.7 28,531 1.7 5,839 20.5 Total Net commissions and fees $ 2,026,596 $ 1,711,861 $ 314,735 18.4 % Net commissions and policy fees grew $302.5 million, or 18.5%, period-over-period, slightly higher than the overall net commissions and fee revenue growth of 18.4% for the year ended December 31, 2023 compared to the prior year.
Adjusted Compensation and Benefits Expense and Adjusted Compensation and Benefits Expense Ratio We define Adjusted compensation and benefits expense as Compensation and benefits expense adjusted to reflect items such as (i) equity-based compensation, (ii) acquisition and restructuring related compensation expense, and (iii) other exceptional or non-recurring items, as applicable.
Adjusted Compensation and Benefits Expense and Adjusted Compensation and Benefits Expense Ratio We define Adjusted compensation and benefits expense as Compensation and benefits expense adjusted to reflect items such as (i) equity-based compensation, (ii) acquisition and restructuring related compensation expense, and (iii) other exceptional or non-recurring items, as applicable. The most comparable GAAP financial metric is Compensation and benefits expense.
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 example, in 2024, our revenue derived from the Top 100 firms (as ranked by Business Insurance) expanded faster than our Organic revenue growth rate of 12.8%.
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.
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 to be $436.3 million in aggregate as of December 31, 2024 .
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.
Of the $540.2 million of Cash and cash equivalents on the Consolidated Balance Sheet as of December 31, 2024 , $100.8 million was held in fiduciary accounts representing collected revenue and was available to be transferred to operating accounts and used for general corporate purposes.
A reconciliation of Adjusted general and administrative expense and Adjusted general and administrative expense ratio to General and administrative expense and General and administrative 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 General and Administrative Expense $ 276,181 $ 196,971 $ 138,955 Acquisition-related expense (19,088 ) (4,477 ) (4,275 ) Restructuring and related expense (26,626 ) (4,993 ) (4,727 ) Other non-recurring expense — — (351 ) IPO related expenses — (1,545 ) (3,625 ) Adjusted General and Administrative Expense (1) $ 230,467 $ 185,956 $ 125,977 General and Administrative Expense Ratio 13.3 % 11.4 % 9.7 % Adjusted General and Administrative Expense Ratio 11.1 % 10.8 % 8.8 % (1) Adjustments to General and administrative expense are described in the definition of Adjusted EBITDAC to Net income in “ Adjusted EBITDAC and Adjusted EBITDAC Margin ”. 70 Adjusted EBITDAC and Adjusted EBITDAC Margin We define Adjusted EBITDAC as Net income before Interest expense, net, Income tax expense, Depreciation, Amortization, and Change in contingent consideration, adjusted to reflect items such as (i) equity-based compensation, (ii) acquisition and restructuring related expenses, and (iii) other exceptional or non-recurring items, as applicable.
A reconciliation of Adjusted general and administrative expense and Adjusted general and administrative expense ratio to General and administrative expense and General and administrative 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) 2024 2023 2022 Total Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 General and Administrative Expense $ 352,050 $ 276,181 $ 196,971 Acquisition-related expense (54,469) (19,088) (4,477) Restructuring and related expense (19,768) (26,626) (4,993) IPO related expenses — — (1,545) Adjusted General and Administrative Expense (1) $ 277,813 $ 230,467 $ 185,956 General and Administrative Expense Ratio 14.0% 13.3% 11.4% Adjusted General and Administrative Expense Ratio 11.0% 11.1% 10.8% (1) Adjustments to General and administrative expense are described in the definition of Adjusted EBITDAC to Net income in “ Adjusted EBITDAC and Adjusted EBITDAC Margin ”. 68 Table of Contents Adjusted EBITDAC and Adjusted EBITDAC Margin We define Adjusted EBITDAC as Net income before Interest expense, net, Income tax expense, Depreciation, Amortization, and Change in contingent consideration, adjusted to reflect items such as (i) equity-based compensation, (ii) acquisition and restructuring related expenses, and (iii) other exceptional or non-recurring items, as applicable.
The following were the principal drivers of the increase: • $236.4 million, or 16.4%, of the period-over-period change in Total revenue was due to organic revenue growth in Net commissions and fees.
The following were the principal drivers of the increase: • $252.2 million, or 12.1%, of the period-over-period change in Total revenue was due to organic revenue growth in Net commissions and fees.
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.
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.
Income Before Income Taxes Due to the factors above, Income before income taxes increased $58.7 million, or 32.8%, from $179.2 million to $237.9 million for the year ended December 31, 2023 compared to the prior year. 65 Income Tax Expense Income tax expense increased $27.5 million from $15.9 million to $43.4 million for the year ended December 31, 2023 as compared to the prior year primarily due to $18.4 million of Deferred income tax expense recognized as a result of the Common Control Reorganizations (“CCRs”) subsequent to the Socius and AccuRisk acquisitions in the second half of 2023.
Income Tax Expense Income tax expense increased $27.5 million from $15.9 million to $43.4 million for the year ended December 31, 2023 as compared to the prior year primarily due to $18.4 million of Deferred income tax expense recognized as a result of the Common Control Reorganizations (“CCRs”) subsequent to the Socius and AccuRisk acquisitions in the second half of 2023.
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.
For the 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.
The remaining costs that preceded the restructuring plan were associated with professional services costs related to program design and licensing costs. In 2021 and 2022, Restructuring and related expense represented costs associated with the 2020 restructuring plan. Amortization and expense consisted of charges related to discontinued prepaid incentive programs.
The remaining costs that preceded the restructuring plan were associated with professional services costs related to program design and licensing costs. For the year ended December 31, 2022, Restructuring and related expense represented costs associated with the 2020 restructuring plan. Amortization and expense is composed of charges related to discontinued prepaid incentive programs.
The Company will retain the benefit of 15% of these cash savings. Comparison of Cash Flows for the Year Ended December 31, 2023 and 2022 Cash and cash equivalents decreased $153.9 million from $992.7 million at December 31, 2022 to $838.8 million at December 31, 2023.
The Company will retain the benefit of 15% of these cash savings. Comparison of Cash Flows for the Year Ended December 31, 2024 and 2023 Cash and cash equivalents decreased $298.6 million from $838.8 million at December 31, 2023 , to $540.2 million at December 31, 2024 .
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.
Organic revenue growth represents the change in Net commissions and fees revenue, as compared to the same period for the year prior, adjusted for Net commissions and fees attributable to recent acquisitions during the first twelve months of Ryan Specialty’s ownership, and other adjustments such as the removal of the impact of contingent commissions and the impact of changes in foreign exchange rates.
For the year ended December 31, 2022, Other non-operating loss included a $5.6 million change in the TRA liability caused by a change in our blended state tax rates.
For the year ended December 31, 2023, Other non-operating loss included a $10.4 million charge related to the change in the TRA liability caused by a change in our blended state tax rates.
Comparison of the Year Ended December 31, 2022 and 2021 Revenue Total revenue Total revenue increased by $292.4 million, or 20.4%, from $1,432.8 million to $1,725.2 million for the year ended December 31, 2021 as compared to the prior year.
Comparison of the Years Ended December 31, 2023 and 2022 Revenue Total Revenue Total revenue increased by 352.3 million, or 20.4%, from $1,725.2 million to $2,077.5 million, for the year ended December 31, 2023 as compared to the prior year.
Underwriting Management net commissions and fees increased by $61.0 million, or 21.0%, period-over-period, primarily due to strong organic growth within the Specialty as well as contributions from the Keystone acquisition.
Underwriting Management net commissions and fees increased by $80.0 million, or 22.8%, period-over-period, primarily due to strong organic growth within the Specialty as well as contributions from the ACE and Point6 acquisitions.
The compensation and benefits expense included severance as well as employment costs related to services rendered between the notification and termination dates. See “Note 5, Restructuring” in the footnotes to the consolidated financial statements in this Annual Report for further discussion of ACCELERATE 2025.
The compensation and benefits expense included severance as well as employment costs related to services rendered between the notification and termination dates and other termination payments. See “ Note 5 , Restructuring ” of the annual audited consolidated financial statements for further discussion of ACCELERATE 2025.
As of December 31, 2023, the Company had six contingent consideration arrangements outstanding, with an aggregate fair value of $41.1 million.
As of December 31, 2024 , the Company had eight contingent consideration liability arrangements outstanding, with an aggregate fair value of $129.1 million .
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.
The most comparable GAAP financial metric is Compensation and benefits expense ratio. 67 Table of Contents 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) 2024 2023 2022 Total Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Compensation and Benefits Expense $ 1,591,077 $ 1,321,029 $ 1,128,981 Acquisition-related expense (15,373) (4,186) (122) Acquisition related long-term incentive compensation (1) (24,946) 4,334 (22,093) Restructuring and related expense (39,929) (22,651) (724) Amortization and expense related to discontinued prepaid incentives (5,160) (6,441) (6,738) Equity-based compensation (52,038) (31,047) (23,390) IPO related expenses (26,957) (38,696) (54,091) Adjusted Compensation and Benefits Expense (2) $ 1,426,674 $ 1,222,342 $ 1,021,823 Compensation and Benefits Expense Ratio 63.2% 63.6% 65.4% Adjusted Compensation and Benefits Expense Ratio 56.7% 58.8% 59.2% (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.
We evaluate these assets on a quarterly basis to conclude whether they are more likely than not to be realized. We make estimates and judgments which affect our valuation of the carrying value of our deferred tax assets.
In determining the provision for income taxes, we make estimates and judgments which affect our evaluation of the carrying value of our deferred tax assets as well as our calculation of certain tax liabilities. We evaluate these assets on a quarterly basis to conclude whether they are more likely than not to be realized.
The main drivers of cash flows provided by financing activities during the year ended December 31, 2023 were $71.7 million of Tax distributions to LLC unitholders, the Repayment of term debt of $16.5 million, and the Payment of Tax Receivable Agreement liabilities of $16.2 million, offset by $97.2 million Net change in fiduciary liabilities.
The main drivers of cash flows used in financing activities during the year ended December 31, 2023, were $71.7 million of Tax distributions to non-controlling LLC Unitholders, the Repayment of term debt of $16.5 million, and the Payment of Tax Receivable Agreement liabilities of $16.2 million, offset by $97.2 million Net change in fiduciary liabilities. 75 Table of Contents Contractual Obligations and Commitments Our principal commitments consist of contractual obligations in connection with investing and operating activities.
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.
Refer to “ Note 10 , Stockholders’ Equity ” of the audited consolidated financial statements in this Annual Report for more information. 58 Table of Contents 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) 2024 2023 2022 Revenue Net commissions and fees $ 2,455,671 $ 2,026,596 $ 1,711,861 Fiduciary investment income 60,039 50,953 13,332 Total revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Expenses Compensation and benefits 1,591,077 1,321,029 1,128,981 General and administrative 352,050 276,181 196,971 Amortization 157,845 106,799 103,601 Depreciation 9,785 9,038 5,690 Change in contingent consideration (22,859) 5,421 442 Total operating expenses $ 2,087,898 $ 1,718,468 $ 1,435,685 Operating income $ 427,812 $ 359,081 $ 289,508 Interest expense, net 158,448 119,507 104,829 Loss (income) from equity method investment in related party (18,231) (8,731) 414 Other non-operating loss 15,041 10,380 5,073 Income before income taxes $ 272,554 $ 237,925 $ 179,192 Income tax expense 42,641 43,445 15,935 Net income $ 229,913 $ 194,480 $ 163,257 GAAP financial measures Revenue $ 2,515,710 $ 2,077,549 $ 1,725,193 Compensation and benefits 1,591,077 1,321,029 1,128,981 General and administrative 352,050 276,181 196,971 Net income 229,913 194,480 163,257 Total revenue growth rate 21.1 % 20.4 % 20.4 % Compensation and benefits expense ratio (1) 63.2 % 63.6 % 65.4 % General and administrative expense ratio (2) 14.0 % 13.3 % 11.4 % Net income margin (3) 9.1 % 9.4 % 9.5 % Earnings per share (4) $ 0.78 $ 0.53 $ 0.57 Diluted earnings per share (4) $ 0.71 $ 0.52 $ 0.52 Non-GAAP financial measures* Organic revenue growth rate 12.8 % 15.4 % 16.8 % Adjusted compensation and benefits expense $ 1,426,674 $ 1,222,342 $ 1,021,823 Adjusted compensation and benefits expense ratio 56.7 % 58.8 % 59.2 % Adjusted general and administrative expense $ 277,813 $ 230,467 $ 185,956 Adjusted general and administrative expense ratio 11.0 % 11.1 % 10.8 % Adjusted EBITDAC $ 811,223 $ 624,740 $ 517,414 Adjusted EBITDAC margin 32.2 % 30.1 % 30.0 % Adjusted net income $ 493,521 $ 375,582 $ 311,991 Adjusted net income margin 19.6 % 18.1 % 18.1 % Adjusted diluted earnings per share $ 1.79 $ 1.38 $ 1.15 (1) Compensation and benefits expense ratio is defined as Compensation and benefits expense divided by Total revenue.
Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors. We experienced growth across the majority of our property and casualty lines.
In aggregate, our net commission rates were consistent period-over-period. Also, we grew our client relationships, in aggregate, within each of our three Specialties. The growth of these relationships is due to the combination of a growing E&S market and winning new business from competitors.
There were no transactions subject to the TRA for which we did not recognize the related liability, as we concluded that we would have sufficient future taxable income to utilize all of the related tax benefits generated by all transactions that occurred during the years ended December 31, 2023 and 2022.
There were no transactions subject to the TRA for which we did not recognize the related liability, as we concluded that we would have sufficient future taxable income to utilize all of the related tax benefits that have been generated since the IPO.