
Delaware | 86-2526344 | |||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |||
155 N. Wacker Drive, Suite 4000 | ||||
Chicago, IL | 60606 | |||
(Address of principal executive offices) | (Zip Code) |
(312) 784-6001 |
(Registrant’s telephone number, including area code) |
Title of each class | Trading symbol | Name of each exchange on which registered | ||
Class A Common Stock, $0.001 par value per share | RYAN | The New York Stock Exchange (NYSE) |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |
Emerging growth company | ☐ |
Three Months Ended March 31, | ||||
2026 | 2025 | |||
REVENUE | ||||
Net commissions and fees | $782,903 | $676,128 | ||
Fiduciary investment income | 12,326 | 14,038 | ||
Total revenue | $795,229 | $690,166 | ||
EXPENSES | ||||
Compensation and benefits | 495,176 | 430,289 | ||
General and administrative | 108,761 | 106,060 | ||
Amortization | 65,340 | 64,985 | ||
Depreciation | 4,062 | 2,639 | ||
Change in contingent consideration | 27,294 | (14,042) | ||
Total operating expenses | $700,633 | $589,931 | ||
OPERATING INCOME | $94,596 | $100,235 | ||
Interest expense, net | 53,733 | 54,508 | ||
Income from equity method investments | (5,531) | (4,937) | ||
Other non-operating income | (711) | (377) | ||
INCOME BEFORE INCOME TAXES | $47,105 | $51,041 | ||
Income tax expense | 6,508 | 55,430 | ||
NET INCOME (LOSS) | $40,597 | $(4,389) | ||
Net income attributable to non-controlling interests, net of tax | 22,951 | 23,253 | ||
NET INCOME (LOSS) ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $17,646 | $(27,642) | ||
NET INCOME (LOSS) PER SHARE OF CLASS A COMMON STOCK: | ||||
Basic | $0.14 | $(0.22) | ||
Diluted | $0.13 | $(0.22) | ||
WEIGHTED-AVERAGE SHARES OF CLASS A COMMON STOCK OUTSTANDING: | ||||
Basic | 129,375,841 | 125,419,656 | ||
Diluted | 137,341,222 | 125,419,656 | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
NET INCOME (LOSS) | $40,597 | $(4,389) | ||
Net income attributable to non-controlling interests, net of tax | 22,951 | 23,253 | ||
NET INCOME (LOSS) ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $17,646 | $(27,642) | ||
Other comprehensive income (loss), net of tax: | ||||
Gain on interest rate cap | — | 627 | ||
Gain on interest rate cap reclassified to earnings | — | (1,525) | ||
Foreign currency translation adjustments | (4,670) | 8,481 | ||
Change in share of equity method investments’ other comprehensive income (loss) | 215 | (1,315) | ||
Total other comprehensive income (loss), net of tax | $(4,455) | $6,268 | ||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $13,191 | $(21,374) | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Net income (loss) | $40,597 | $(4,389) | ||
Adjustments to reconcile net income (loss) to cash flows provided by operating activities: | ||||
Income from equity method investments | (5,531) | (4,937) | ||
Amortization | 65,340 | 64,985 | ||
Depreciation | 4,062 | 2,639 | ||
Prepaid and deferred compensation expense | 13,700 | 10,799 | ||
Non-cash equity-based compensation | 17,351 | 19,873 | ||
Amortization of deferred debt issuance costs | 2,422 | 2,374 | ||
Amortization of interest rate cap premium | — | 1,739 | ||
Deferred income tax expense | 3,142 | 2,720 | ||
Deferred income tax expense from common control reorganization | — | 48,115 | ||
Changes in operating assets and liabilities, net of acquisitions: | ||||
Commissions and fees receivable – net | (77,800) | (17,088) | ||
Accrued interest liability | (21,470) | (11,801) | ||
Other current and non-current assets | 18,524 | 41,130 | ||
Other current and non-current liabilities | (227,748) | (298,984) | ||
Total cash flows used in operating activities | $(167,411) | $(142,825) | ||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||
Business combinations – net of cash acquired and cash held in a fiduciary capacity | — | (555,641) | ||
Capital expenditures | (13,265) | (16,730) | ||
Asset acquisitions | — | (664) | ||
Total cash flows used in investing activities | $(13,265) | $(573,035) | ||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||
Borrowings on Revolving Credit Facility | 524,942 | 574,056 | ||
Repayments on Revolving Credit Facility | (279,375) | (150,000) | ||
Debt issuance costs paid | — | (1,548) | ||
Repayment of term debt | (4,250) | (4,250) | ||
Receipt of contingently returnable consideration | 3,140 | 1,927 | ||
Payment of contingent consideration | (17) | (25,150) | ||
Tax distributions to non-controlling LLC Unitholders | (1,294) | — | ||
Receipt of taxes related to net share settlement of equity awards | 1,714 | 1,569 | ||
Taxes paid related to net share settlement of equity awards | (1,496) | (1,700) | ||
Class A common stock dividends and Dividend Equivalents paid | (16,795) | (15,074) | ||
Distributions and Declared Distributions paid to non-controlling LLC Unitholders | (8,071) | (6,796) | ||
Repurchases of Class A common stock | (40,019) | — | ||
Payments related to Ryan Re preferred units | — | (85) | ||
Net change in fiduciary liabilities | (92,194) | (36,109) | ||
Total cash flows provided by financing activities | $86,285 | $336,840 | ||
Effect of changes in foreign exchange rates on cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | (5,191) | 10,081 | ||
NET CHANGE IN CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY | $(99,582) | $(368,939) | ||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY —Beginning balance | 1,584,470 | 1,680,805 | ||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY —Ending balance | $1,484,888 | $1,311,866 | ||
Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | ||||
Cash and cash equivalents | $154,650 | $203,549 | ||
Cash and cash equivalents held in a fiduciary capacity | 1,330,238 | 1,108,317 | ||
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | $1,484,888 | $1,311,866 | ||
Class A Common Stock | Class B Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income | Non- controlling Interests | Total Stockholders’ Equity | ||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||
Balance at December 31, 2025 | 129,603,426 | $130 | 134,508,885 | $135 | $513,610 | $120,353 | $13,845 | $605,978 | $1,254,051 | |||||||||
Net income | — | — | — | — | — | 17,646 | — | 22,951 | 40,597 | |||||||||
Issuance of common stock | 103,661 | — | — | — | — | — | — | — | — | |||||||||
Exchange of LLC equity for common stock | 176,484 | — | (157,236) | (1) | 296 | — | — | (295) | — | |||||||||
Cash and common stock clawbacks related to vested equity awards | (34,041) | — | — | — | (341) | — | — | 187 | (154) | |||||||||
Repurchase and retirement of common stock | (982,073) | (1) | — | — | (20,870) | — | — | (19,434) | (40,305) | |||||||||
Class A common stock dividends and Dividend Equivalents | — | — | — | — | — | (17,471) | — | — | (17,471) | |||||||||
Distributions and Declared Distributions to non-controlling LLC Unitholders | — | — | — | — | — | — | — | (8,177) | (8,177) | |||||||||
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes | — | — | — | — | (4,115) | — | — | (933) | (5,048) | |||||||||
Distributions declared for non-controlling interest holders’ tax | — | — | — | — | — | — | — | (11,046) | (11,046) | |||||||||
Change in share of equity method investments’ other comprehensive income | — | — | — | — | — | — | 215 | 303 | 518 | |||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | (4,670) | (6,592) | (11,262) | |||||||||
Equity-based compensation | — | — | — | — | 17,441 | — | — | (90) | 17,351 | |||||||||
Balance at March 31, 2026 | 128,867,457 | $129 | 134,351,649 | $134 | $506,021 | $120,528 | $9,390 | $582,852 | $1,219,054 | |||||||||
Class A Common Stock | Class B Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Non- controlling Interests | Total Stockholders’ Equity | ||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||
Balance at December 31, 2024 | 125,411,089 | $125 | 136,456,313 | $136 | $506,258 | $122,939 | $(1,796) | $470,623 | $1,098,285 | |||||||||
Net income (loss) | — | — | — | — | — | (27,642) | — | 23,253 | (4,389) | |||||||||
Issuance of common stock | 81,137 | — | — | — | — | — | — | — | — | |||||||||
Exchange of LLC equity for common stock | 540,663 | 1 | (498,664) | — | 803 | — | — | (804) | — | |||||||||
Class A common stock dividends and Dividend Equivalents | — | — | — | — | — | (15,959) | — | — | (15,959) | |||||||||
Distributions and Declared Distributions to non-controlling LLC Unitholders | — | — | — | — | — | — | — | (6,925) | (6,925) | |||||||||
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes | — | — | — | — | (68,593) | — | — | 29,746 | (38,847) | |||||||||
Distributions declared for non-controlling interest holders’ tax | — | — | — | — | — | — | — | (8,443) | (8,443) | |||||||||
Change in share of equity method investment’s other comprehensive loss | — | — | — | — | — | — | (1,315) | (1,594) | (2,909) | |||||||||
Loss on interest rate cap, net | — | — | — | — | — | — | (898) | (1,107) | (2,005) | |||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | 8,481 | 10,151 | 18,632 | |||||||||
Equity-based compensation | — | — | — | — | 19,978 | — | — | (105) | 19,873 | |||||||||
Balance at March 31, 2025 | 126,032,889 | $126 | 135,957,649 | $136 | $458,446 | $79,338 | $4,472 | $514,795 | $1,057,313 | |||||||||
Three Months Ended March 31, 2025 | ||
Total revenue | $696,242 | |
Net income | 42,215 |
Three Months Ended March 31, 2026 | ||
Business platform optimization | $3,911 | |
Compensation and benefits | 666 | |
Total | $4,577 |
Business Platform Optimization | Compensation and Benefits | Total | ||||
Balance at January 1, 2026 | $— | $— | $— | |||
Accrued costs | 9,065 | 666 | 9,731 | |||
Payments | (1,239) | (183) | (1,422) | |||
Balance at March 31, 2026 | $7,826 | $483 | $8,309 |
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Balance at beginning of period | $4,095 | $3,018 | ||
Write-offs | (1,583) | (1,135) | ||
Increase in provision | 1,901 | 1,511 | ||
Balance at end of period | $4,413 | $3,394 | ||
March 31, 2026 | December 31, 2025 | |||
Prepaid expenses | $50,475 | $62,995 | ||
Other current receivables | 28,780 | 37,442 | ||
Total Other current assets | $79,255 | $100,437 |
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Lease costs | ||||
Operating lease costs | $8,703 | $8,305 | ||
Short-term lease costs | ||||
Operating lease costs | 201 | 506 | ||
Sublease income | (138) | (108) | ||
Lease costs – net | $8,766 | $8,703 | ||
Cash paid for amounts included in the measurement of lease liabilities | ||||
Operating cash flows used for operating leases | $9,287 | $9,689 | ||
Non-cash related activities | ||||
Right-of-use assets obtained in exchange for new operating lease liabilities | 2,262 | 4,135 | ||
Amortization of right-of-use assets for operating leases | 6,305 | 5,903 | ||
Weighted-average discount rate (percent) | ||||
Operating leases | 5.4 % | 5.4 % | ||
Weighted-average remaining lease term (years) | ||||
Operating leases | 6.6 | 7.4 | ||
March 31, 2026 | December 31, 2025 | |||
Term debt | ||||
7-year term loan facility, periodic interest and quarterly principal payments, Adjusted Term SOFR + 2.00%, matures September 13, 2031 | $1,656,411 | $1,659,629 | ||
Senior secured notes | ||||
8-year senior secured notes, semi-annual interest payments, 4.38%, mature February 1, 2030 | 398,560 | 402,677 | ||
8-year senior secured notes, semi-annual interest payments, 5.88%, mature August 1, 2032 | 1,192,887 | 1,209,908 | ||
Revolving debt | ||||
5-year revolving loan facility, periodic interest payments, Adjusted Term SOFR + up to 2.50%, plus commitment fees of 0.25%-0.50%, matures July 30, 2029 | 319,399 | 74,062 | ||
Premium financing notes | ||||
Commercial notes, periodic interest and principal payments, 5.25%, expire May 1, 2026 | 634 | 2,519 | ||
Commercial notes, periodic interest and principal payments, 5.25%, expire June 1, 2026 | 201 | 499 | ||
Commercial notes, periodic interest and principal payments, 5.25%, expire June 21, 2026 | 1,185 | 2,355 | ||
Total debt | $3,569,277 | $3,351,649 | ||
Less: Short-term debt and current portion of long-term debt | (35,364) | (60,187) | ||
Long-term debt | $3,533,913 | $3,291,462 |
Three Months Ended March 31, 2026 | |||||||||
IPO RSUs | Incentive RSUs | ||||||||
Restricted Stock Units | Weighted Average Grant Date Fair Value | Restricted Stock Units | Weighted Average Grant Date Fair Value | ||||||
Unvested at beginning of period | 2,046,961 | $23.22 | 2,553,441 | $49.49 | |||||
Granted | — | — | 2,375,933 | 40.21 | |||||
Vested | (1,927) | 22.42 | (51,139) | 37.36 | |||||
Forfeited | (7,642) | 22.88 | (29,326) | 46.86 | |||||
Unvested at end of period | 2,037,392 | $23.23 | 4,848,909 | $45.09 | |||||
Three Months Ended March 31, 2026 | |||||||||
Reload Options1 | Staking Options1 | Incentive Options | Incentive Options Weighted Average Exercise Price | ||||||
Outstanding at beginning of period | 3,393,326 | 66,667 | 271,247 | $44.34 | |||||
Granted | — | — | — | — | |||||
Exercised | (120,188) | — | (122) | 34.39 | |||||
Forfeited or expired | (29,785) | — | — | — | |||||
Outstanding at end of period | 3,243,353 | 66,667 | 271,125 | $44.34 | |||||
Three Months Ended March 31, 2026 | |||||||||
IPO RLUs | Incentive RLUs | ||||||||
Restricted LLC Units | Weighted Average Grant Date Fair Value | Restricted LLC Units | Weighted Average Grant Date Fair Value | ||||||
Unvested at beginning of period | 1,138,946 | $25.10 | 638,648 | $44.89 | |||||
Granted | — | — | — | — | |||||
Vested | — | — | — | — | |||||
Forfeited | — | — | — | — | |||||
Unvested at end of period | 1,138,946 | $25.10 | 638,648 | $44.89 | |||||
Three Months Ended March 31, 2026 | |||||||||
PSUs | PLUs | ||||||||
Performance Stock Units | Weighted Average Grant Date Fair Value | Performance LLC Units | Weighted Average Grant Date Fair Value | ||||||
Unvested at beginning of period | 1,612,920 | $27.73 | 487,218 | $24.40 | |||||
Granted | — | — | — | — | |||||
Vested | — | — | — | — | |||||
Forfeited | (6,513) | 27.53 | — | — | |||||
Unvested at end of period | 1,606,407 | $27.73 | 487,218 | $24.40 | |||||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
IPO awards | ||||
IPO RSUs and Staking Options | $1,618 | $2,666 | ||
IPO RLUs and Staking Class C Incentive Units | 1,289 | 1,964 | ||
Incremental Restricted Stock and Reload Options | 69 | 402 | ||
Incremental Restricted Common Units and Reload Class C Incentive Units | 66 | 271 | ||
Pre-IPO incentive awards | ||||
Restricted Stock | — | 164 | ||
Restricted Common Units | — | 48 | ||
Post-IPO incentive awards | ||||
Incentive RSUs | 9,613 | 8,834 | ||
Incentive RLUs | 1,843 | 2,013 | ||
Incentive Options | 55 | 813 | ||
Class C Incentive Units | 440 | 509 | ||
PSUs | 1,756 | 1,083 | ||
PLUs | — | 606 | ||
Other expense | ||||
Director Stock Grants | 602 | 500 | ||
Total equity-based compensation expense | $17,351 | $19,873 | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Net income (loss) | $40,597 | $(4,389) | ||
Less: Net income attributable to non-controlling interests | 22,951 | 23,253 | ||
Net income (loss) attributable to Ryan Specialty Holdings, Inc. | $17,646 | $(27,642) | ||
Numerator: | ||||
Net income (loss) attributable to Class A common shareholders – basic | $17,646 | $(27,642) | ||
Less: Loss attributed to dilutive shares | (150) | — | ||
Net income (loss) attributable to Class A common shareholders – diluted | $17,496 | $(27,642) | ||
Denominator: | ||||
Weighted-average shares of Class A common stock outstanding – basic | 129,375,841 | 125,419,656 | ||
Add: Dilutive shares | 7,965,381 | — | ||
Weighted-average shares of Class A common stock outstanding – diluted | 137,341,222 | 125,419,656 | ||
Earnings (loss) per share | ||||
Earnings (loss) per share of Class A common stock – basic | $0.14 | $(0.22) | ||
Earnings (loss) per share of Class A common stock – diluted | $0.13 | $(0.22) | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Conversion of non-controlling interest LLC Common Units1 | 134,475,691 | 136,063,929 | ||
Restricted Stock | — | 413,820 | ||
IPO RSUs | 678,572 | 2,597,398 | ||
Incentive RSUs | — | 2,791,698 | ||
PSUs | — | 1,658,251 | ||
Reload Options | — | 3,799,629 | ||
Staking Options | — | 66,667 | ||
Incentive Options | 150,000 | 281,652 | ||
Restricted Common Units | — | 135,991 | ||
IPO RLUs | — | 1,293,538 | ||
Incentive RLUs | — | 686,712 | ||
PLUs | — | 487,218 | ||
Reload Class C Incentive Units | — | 3,573,527 | ||
Staking Class C Incentive Units | — | 2,078,334 | ||
Class C Incentive Units | 195,822 | 495,822 | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Assets | ||||
Balance at beginning of period | $6,550 | $5,483 | ||
Total gains included in earnings | 178 | 1,354 | ||
Foreign currency translation adjustments included in OCI | (119) | 200 | ||
Settlements | (3,412) | (1,927) | ||
Balance at end of period | $3,197 | $5,110 | ||
Liabilities | ||||
Balance at beginning of period | $148,388 | $129,059 | ||
Newly established liabilities due to acquisitions | — | 21,130 | ||
Total (gains) losses included in earnings | 29,788 | (10,356) | ||
Foreign currency translation adjustments included in OCI | (30) | — | ||
Settlements | (308) | (43,500) | ||
Balance at end of period | $177,838 | $96,333 | ||
Exchange Tax Attributes | Pre-IPO M&A Tax Attributes | TRA Payment Tax Attributes | TRA Liabilities | |||||
Balance at December 31, 2025 | $271,979 | $77,349 | $109,669 | $458,997 | ||||
Exchange of LLC Common Units | 1,146 | 116 | 585 | 1,847 | ||||
Balance at March 31, 2026 | $273,125 | $77,465 | $110,254 | $460,844 |
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Gain on interest rate cap | $— | $(220) | ||
Gain on interest rate cap reclassified to earnings | — | 534 | ||
Foreign currency translation adjustments | 1,641 | (2,984) | ||
Change in share of equity method investments’ other comprehensive income (loss) | (76) | 462 | ||
Foreign Currency Translation Adjustments | Change in EMI Other Comprehensive Income (Loss)1 | Total | ||||
Balance at December 31, 2025 | $13,778 | $67 | $13,845 | |||
Other comprehensive income (loss) before reclassifications | (11,262) | 518 | (10,744) | |||
Amounts reclassified to earnings | — | — | — | |||
Other comprehensive income (loss) | $(11,262) | $518 | $(10,744) | |||
Less: Non-controlling interests | (6,592) | 303 | (6,289) | |||
Balance at March 31, 2026 | $9,108 | $282 | $9,390 |
Gain on Interest Rate Cap | Foreign Currency Translation Adjustments | Change in EMI Other Comprehensive Income (Loss)1 | Total | |||||
Balance at December 31, 2024 | $1,435 | $(3,010) | $(221) | $(1,796) | ||||
Other comprehensive income (loss) before reclassifications | 1,414 | (3,419) | 18,632 | (2,909) | 17,137 | |||
Amounts reclassified to earnings | (3,419) | — | — | (3,419) | ||||
Other comprehensive income (loss) | $(2,005) | $18,632 | $(2,909) | $13,718 | ||||
Less: Non-controlling interests | (1,107) | 10,151 | (1,594) | 7,450 | ||||
Balance at March 31, 2025 | $537 | $5,471 | $(1,536) | $4,472 |
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Net commissions and fees | $782,903 | $676,128 | ||
Fiduciary investment income | 12,326 | 14,038 | ||
Total revenue | $795,229 | $690,166 | ||
Compensation-related expense1 | 461,832 | 397,428 | ||
General and administrative expense2 | 101,365 | 92,237 | ||
Other segment items3 | 40,740 | 46,684 | ||
Depreciation and amortization | 69,402 | 67,624 | ||
Change in contingent consideration | 27,294 | (14,042) | ||
Interest income | (1,146) | (3,103) | ||
Interest expense | 54,879 | 57,611 | ||
Income from equity method investments | (5,531) | (4,937) | ||
Other non-operating income | (711) | (377) | ||
Income tax expense | 6,508 | 55,430 | ||
Net income (loss) | $40,597 | $(4,389) | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Cash paid (received) for: | ||||
Interest, net1 | $71,609 | $62,946 | ||
Income taxes, net of refunds | (2,063) | 530 | ||
Non-cash investing and financing activities: | ||||
Non-controlling interest holders’ tax distributions declared but unpaid | $10,230 | $8,443 | ||
Tax Receivable Agreement liabilities | 1,847 | 11,090 | ||
Excise tax payable on net share repurchases | 286 | — | ||
Dividend Equivalents and Declared Distributions liabilities | 787 | 1,014 | ||
Contingent consideration liabilities | — | 21,130 | ||
Three Months Ended March 31, | Change | ||||||
(in thousands, except percentages and per share data) | 2026 | 2025 | $ | % | |||
Revenue | |||||||
Net commissions and fees | $782,903 | $676,128 | $106,775 | 15.8 % | |||
Fiduciary investment income | 12,326 | 14,038 | (1,712) | (12.2) | |||
Total revenue | $795,229 | $690,166 | $105,063 | 15.2 % | |||
Expenses | |||||||
Compensation and benefits | 495,176 | 430,289 | 64,887 | 15.1 | |||
General and administrative | 108,761 | 106,060 | 2,701 | 2.5 | |||
Amortization | 65,340 | 64,985 | 355 | 0.5 | |||
Depreciation | 4,062 | 2,639 | 1,423 | 53.9 | |||
Change in contingent consideration | 27,294 | (14,042) | 41,336 | NM | |||
Total operating expenses | $700,633 | $589,931 | $110,702 | 18.8 % | |||
Operating income | $94,596 | $100,235 | $(5,639) | (5.6 %) | |||
Interest expense, net | 53,733 | 54,508 | (775) | (1.4) | |||
Income from equity method investments | (5,531) | (4,937) | (594) | 12.0 | |||
Other non-operating income | (711) | (377) | (334) | 88.6 | |||
Income before income taxes | $47,105 | $51,041 | $(3,936) | (7.7 %) | |||
Income tax expense | 6,508 | 55,430 | (48,922) | (88.3) | |||
Net income (loss) | $40,597 | $(4,389) | $44,986 | NM | |||
GAAP financial measures | |||||||
Total revenue | $795,229 | $690,166 | $105,063 | 15.2 % | |||
Net commissions and fees | 782,903 | 676,128 | 106,775 | 15.8 | |||
Compensation and benefits | 495,176 | 430,289 | 64,887 | 15.1 | |||
General and administrative | 108,761 | 106,060 | 2,701 | 2.5 | |||
Net income (loss) | 40,597 | (4,389) | 44,986 | NM | |||
Compensation and benefits expense ratio (1) | 62.3 % | 62.3 % | |||||
General and administrative expense ratio (2) | 13.7 % | 15.4 % | |||||
Net income (loss) margin (3) | 5.1 % | (0.6 %) | |||||
Earnings (loss) per share (4) | $0.14 | $(0.22) | |||||
Diluted earnings (loss) per share (4) | $0.13 | $(0.22) | |||||
Non-GAAP financial measures* | |||||||
Organic revenue growth rate | 11.8 % | 12.9 % | |||||
Adjusted compensation and benefits expense | $461,832 | $397,428 | $64,404 | 16.2% | |||
Adjusted compensation and benefits expense ratio | 58.1 % | 57.6 % | |||||
Adjusted general and administrative expense | $101,365 | $92,237 | $9,128 | 9.9% | |||
Adjusted general and administrative expense ratio | 12.7 % | 13.4 % | |||||
Adjusted EBITDAC | $232,033 | $200,501 | $31,532 | 15.7% | |||
Adjusted EBITDAC margin | 29.2 % | 29.1 % | |||||
Adjusted net income | $130,728 | $107,839 | $22,889 | 21.2% | |||
Adjusted net income margin | 16.4 % | 15.6 % | |||||
Adjusted diluted earnings per share | $0.47 | $0.39 | $0.08 | 20.5% | |||
Three Months Ended March 31, | ||||||||||||
(in thousands, except percentages) | 2026 | % of total | 2025 | % of total | Change | |||||||
Wholesale Brokerage | $377,796 | 48.3 % | $360,788 | 53.4 % | $17,008 | 4.7 % | ||||||
Binding Authority | 110,000 | 14.0 | 101,950 | 15.1 | 8,050 | 7.9 | ||||||
Underwriting Management | 295,107 | 37.7 | 213,390 | 31.5 | 81,717 | 38.3 | ||||||
Total Net commissions and fees | $782,903 | $676,128 | $106,775 | 15.8 % | ||||||||
Three Months Ended March 31, | ||||||||||||
(in thousands, except percentages) | 2026 | % of total | 2025 | % of total | Change | |||||||
Net commissions and policy fees | $717,553 | 91.7 % | $623,966 | 92.3 % | $93,587 | 15.0 % | ||||||
Supplemental and contingent commissions | 49,117 | 6.3 | 37,773 | 5.6 | 11,344 | 30.0 | ||||||
Loss mitigation and other fees | 16,233 | 2.0 | 14,389 | 2.1 | 1,844 | 12.8 | ||||||
Total Net commissions and fees | $782,903 | $676,128 | $106,775 | 15.8 % | ||||||||
Three Months Ended March 31, | ||||
(in thousands, except percentages) | 2026 | 2025 | ||
Current period Net commissions and fees revenue | $782,903 | $676,128 | ||
Less: Current period contingent commissions | (42,373) | (30,463) | ||
Less: Revenue attributable to sold businesses | (13) | (146) | ||
Net commissions and fees revenue excluding contingent commissions | $740,517 | $645,519 | ||
Prior period Net commissions and fees revenue | $676,128 | $537,887 | ||
Less: Prior year contingent commissions | (30,463) | (24,503) | ||
Less: Revenue attributable to sold businesses | (657) | (539) | ||
Prior period Net commissions and fees revenue excluding contingent commissions | $645,008 | $512,845 | ||
Change in Net commissions and fees revenue excluding contingent commissions | $95,509 | $132,674 | ||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions | (15,246) | (67,155) | ||
Impact of change in foreign exchange rates | (3,863) | 430 | ||
Organic revenue growth (Non-GAAP) | $76,400 | $65,949 | ||
Net commissions and fees revenue growth rate (GAAP) | 15.8 % | 25.7 % | ||
Less: Impact of contingent commissions (1) | (1.0) | 0.2 | ||
Net commissions and fees revenue excluding contingent commissions growth rate (2) | 14.8 % | 25.9 % | ||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions (3) | (2.4) | (13.1) | ||
Impact of change in foreign exchange rates (4) | (0.6) | 0.1 | ||
Organic Revenue Growth Rate (Non-GAAP) | 11.8 % | 12.9 % | ||
Three Months Ended March 31, | ||||
(in thousands, except percentages) | 2026 | 2025 | ||
Total revenue | $795,229 | $690,166 | ||
Compensation and benefits expense | $495,176 | $430,289 | ||
Acquisition-related expense | (3,411) | (3,479) | ||
Acquisition related long-term incentive compensation | (9,287) | (8,331) | ||
Restructuring and related expense | (2,465) | — | ||
Amortization and expense related to discontinued prepaid incentives | (830) | (1,178) | ||
Equity-based compensation | (14,309) | (14,569) | ||
Initial public offering related expense | (3,042) | (5,304) | ||
Adjusted compensation and benefits expense (1) | $461,832 | $397,428 | ||
Compensation and benefits expense ratio | 62.3 % | 62.3 % | ||
Adjusted compensation and benefits expense ratio | 58.1 % | 57.6 % | ||
Three Months Ended March 31, | ||||
(in thousands, except percentages) | 2026 | 2025 | ||
Total revenue | $795,229 | $690,166 | ||
Net income (loss) | $40,597 | $(4,389) | ||
Interest expense, net | 53,733 | 54,508 | ||
Income tax expense | 6,508 | 55,430 | ||
Depreciation | 4,062 | 2,639 | ||
Amortization | 65,340 | 64,985 | ||
Change in contingent consideration (1) | 27,294 | (14,042) | ||
EBITDAC | $197,534 | $159,131 | ||
Acquisition-related expense | 7,402 | 17,302 | ||
Acquisition related long-term incentive compensation | 9,287 | 8,331 | ||
Restructuring and related expense | 5,871 | — | ||
Amortization and expense related to discontinued prepaid incentives | 830 | 1,178 | ||
Other non-operating income | (711) | (377) | ||
Equity-based compensation | 14,309 | 14,569 | ||
IPO related expenses | 3,042 | 5,304 | ||
Income from equity method investments | (5,531) | (4,937) | ||
Adjusted EBITDAC | $232,033 | $200,501 | ||
Net income (loss) margin | 5.1 % | (0.6 %) | ||
Adjusted EBITDAC margin | 29.2 % | 29.1 % | ||
Three Months Ended March 31, | ||||
(in thousands, except percentages) | 2026 | 2025 | ||
Total revenue | $795,229 | $690,166 | ||
Net income (loss) | $40,597 | $(4,389) | ||
Income tax expense | 6,508 | 55,430 | ||
Amortization | 65,340 | 64,985 | ||
Amortization of deferred debt issuance costs (1) | 2,422 | 2,374 | ||
Change in contingent consideration | 27,294 | (14,042) | ||
Acquisition-related expense | 7,402 | 17,302 | ||
Acquisition related long-term incentive compensation | 9,287 | 8,331 | ||
Restructuring and related expense | 5,871 | — | ||
Amortization and expense related to discontinued prepaid incentives | 830 | 1,178 | ||
Other non-operating income | (711) | (377) | ||
Equity-based compensation | 14,309 | 14,569 | ||
IPO related expenses | 3,042 | 5,304 | ||
Income from equity method investments | (5,531) | (4,937) | ||
Adjusted income before income taxes (2) | $176,660 | $145,728 | ||
Adjusted income tax expense (3) | (45,932) | (37,889) | ||
Adjusted net income | $130,728 | $107,839 | ||
Net income (loss) margin | 5.1 % | (0.6 %) | ||
Adjusted net income margin | 16.4 % | 15.6 % | ||
Three Months Ended March 31, | ||||
2026 | 2025 | |||
Earnings (loss) per share of Class A common stock – diluted | $0.13 | $(0.22) | ||
Less: Net income attributed to dilutive shares (1) | — | — | ||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) | 0.02 | 0.20 | ||
Plus: Adjustments to Adjusted net income (3) | 0.33 | 0.43 | ||
Plus: Dilutive impact of unvested equity awards (4) | (0.01) | (0.02) | ||
Adjusted diluted earnings per share | $0.47 | $0.39 | ||
(Share count in ’000) | ||||
Weighted-average shares of Class A common stock outstanding – diluted | 137,341 | 125,420 | ||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) | 134,476 | 136,064 | ||
Plus: Dilutive impact of unvested equity awards (4) | 6,824 | 17,783 | ||
Adjusted diluted earnings per share diluted share count | 278,641 | 279,267 | ||
(in thousands) | Exchange Tax Attributes | Pre-IPO M&A Tax Attributes | TRA Payment Tax Attributes | TRA Liabilities | ||||
Balance at December 31, 2025 | $271,979 | $77,349 | $109,669 | $458,997 | ||||
Exchange of LLC Common Units | 1,146 | 116 | 585 | 1,847 | ||||
Accrued interest | — | — | — | — | ||||
Balance at March 31, 2026 | $273,125 | $77,465 | $110,254 | $460,844 |
Projected Future Cash Outflows | ||
(in thousands) | ||
2026 | $10,794 | |
2027 | 8,983 | |
2028 | 32,616 | |
2029 | 10,884 | |
Thereafter | $7,609 | |
Projected Future Cash Outflows | ||
(in thousands) | ||
2026 | $87,235 | |
2027 | 91,091 | |
2028 | 4,926 | |
2029 | 2,896 | |
Thereafter | $167 | |
(in thousands) | Balance at March 31, 2026 | 100 BPS Increase | 100 BPS Decrease | |||
Cash and cash equivalents | $154,650 | $(1,547) | $1,547 | |||
Term Loan principal outstanding (1) | 1,678,800 | 16,788 | (16,788) | |||
Net exposure to Interest expense, net | $15,242 | $(15,242) | ||||
Cash and cash equivalents held in a fiduciary capacity | $1,330,238 | $13,302 | $(13,302) | |||
Net exposure to Fiduciary investment income | $13,302 | $(13,302) | ||||
Impact to Net income (loss) | $(1,939) | $1,939 |
Period | Total Number of Shares Purchased | Average Price Paid per Share 1 | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs 2 | ||||
1/1/26 - 1/31/26 | — | $— | — | $— | ||||
2/1/26 - 2/28/26 | 982,073 | 40.7301 | 982,073 | 260,000,036 | ||||
3/1/26 - 3/31/26 | — | — | — | 260,000,036 | ||||
TOTAL | 982,073 | $40.7301 | $40.7301 | 982,073 |
10.10 | ||
10.11 | ||
10.12 | ||
10.13 | ||
10.14 | ||
10.15 | ||
10.17 | ||
10.18 | ||
10.19 | ||
10.20 | ||
19.1 | ||
31.1 | ||
31.2 | ||
32.1* | ||
32.2* | ||
97.1 | ||
101.INS | Inline XBRL (Extensible Business Reporting Language) Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |
101.SCH | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents | |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
RYAN SPECIALTY HOLDINGS, INC. (Registrant) | ||
Date: May 1, 2026 | By: | /s/ Janice M. Hamilton |
Janice M. Hamilton | ||
Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | ||
Date: May 1, 2026 | /s/ Janice M. Hamilton |
Timothy W. Turner | |
Chief Executive Officer |
Date: May 1, 2026 | /s/ Janice M. Hamilton |
Janice M. Hamilton | |
Executive Vice President and Chief Financial Officer |
Date: May 1, 2026 | /s/ Timothy W. Turner |
Timothy W. Turner | |
Chief Executive Officer |
Date: May 1, 2026 | /s/ Janice M. Hamilton |
Janice M. Hamilton | |
Executive Vice President and Chief Financial Officer | |