







☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |

Delaware | 86-2526344 | |||
(State or Other Jurisdiction of Incorporation) | (IRS Employer Identification No.) | |||
155 North Wacker Drive, Suite 4000 Chicago, Illinois | 60606 | |||
(Address of Principal Executive Offices) | (Zip 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 |
Large accelerated filer | ☒ | Accelerated filer | ☐ | Non-accelerated filer | ☐ | Smaller reporting company | ☐ | Emerging growth company | ☐ |
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations | |





Year Ended December 31, | ||||||
(in thousands, except percentages and per share data) | 2025 | 2024 | 2023 | |||
Revenue | ||||||
Net commissions and fees | $2,994,582 | $2,455,671 | $2,026,596 | |||
Fiduciary investment income | 56,544 | 60,039 | 50,953 | |||
Total revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Expenses | ||||||
Compensation and benefits | 1,803,397 | 1,591,077 | 1,321,029 | |||
General and administrative | 453,452 | 352,050 | 276,181 | |||
Amortization | 274,426 | 157,845 | 106,799 | |||
Depreciation | 13,089 | 9,785 | 9,038 | |||
Change in contingent consideration | 13,122 | (22,859) | 5,421 | |||
Total operating expenses | $2,557,486 | $2,087,898 | $1,718,468 | |||
Operating income | $493,640 | $427,812 | $359,081 | |||
Interest expense, net | 222,384 | 158,448 | 119,507 | |||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Other non-operating loss (income) | (692) | 15,041 | 10,380 | |||
Income before income taxes | $293,184 | $272,554 | $237,925 | |||
Income tax expense | 79,027 | 42,641 | 43,445 | |||
Net income | $214,157 | $229,913 | $194,480 | |||
GAAP financial measures | ||||||
Revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Net commissions and fees | 2,994,582 | 2,455,671 | 2,026,596 | |||
Compensation and benefits | 1,803,397 | 1,591,077 | 1,321,029 | |||
General and administrative | 453,452 | 352,050 | 276,181 | |||
Net income | 214,157 | 229,913 | 194,480 | |||
Compensation and benefits expense ratio (1) | 59.1% | 63.2% | 63.6% | |||
General and administrative expense ratio (2) | 14.9% | 14.0% | 13.3% | |||
Net income margin (3) | 7.0% | 9.1% | 9.4% | |||
Earnings per share (4) | $0.50 | $0.78 | $0.53 | |||
Diluted earnings per share (4) | $0.47 | $0.71 | $0.52 | |||
Non-GAAP financial measures* | ||||||
Organic revenue growth rate | 10.1% | 12.8% | 15.4% | |||
Adjusted compensation and benefits expense | $1,692,000 | $1,426,674 | $1,222,342 | |||
Adjusted compensation and benefits expense ratio | 55.5% | 56.7% | 58.8% | |||
Adjusted general and administrative expense | $392,384 | $277,813 | $230,467 | |||
Adjusted general and administrative expense ratio | 12.9% | 11.0% | 11.1% | |||
Adjusted EBITDAC | $966,742 | $811,223 | $624,740 | |||
Adjusted EBITDAC margin | 31.7% | 32.2% | 30.1% | |||
Adjusted net income | $548,219 | $493,521 | $375,582 | |||
Adjusted net income margin | 18.0% | 19.6% | 18.1% | |||
Adjusted diluted earnings per share | $1.96 | $1.79 | $1.38 | |||
Year Ended December 31, | Period over Period | |||||||||||
(in thousands, except percentages) | 2025 | % of total | 2024 | % of total | Change | |||||||
Wholesale Brokerage | $1,600,427 | 53.4% | $1,489,077 | 60.7% | $111,350 | 7.5% | ||||||
Binding Authority | 370,155 | 12.4 | 320,379 | 13.0 | 49,776 | 15.5 | ||||||
Underwriting Management | 1,024,000 | 34.2 | 646,215 | 26.3 | 377,785 | 58.5 | ||||||
Total Net commissions and fees | $2,994,582 | $2,455,671 | $538,911 | 21.9% | ||||||||
Year Ended December 31, | Period over Period | |||||||||||
(in thousands, except percentages) | 2025 | % of total | 2024 | % of total | Change | |||||||
Net commissions and policy fees | $2,759,597 | 92.1% | $2,310,384 | 94.1% | $449,213 | 19.4% | ||||||
Supplemental and contingent commissions | 149,237 | 5.0 | 88,842 | 3.6 | 60,395 | 68.0 | ||||||
Loss mitigation and other fees | 85,748 | 2.9 | 56,445 | 2.3 | 29,303 | 51.9 | ||||||
Total Net commissions and fees | $2,994,582 | $2,455,671 | $538,911 | 21.9% | ||||||||
Year Ended December 31, | Period over Period | |||||||||||
(in thousands, except percentages) | 2024 | % of total | 2023 | % of total | Change | |||||||
Wholesale Brokerage | $1,489,077 | 60.7% | $1,319,056 | 65.1% | $170,021 | 12.9% | ||||||
Binding Authority | 320,379 | 13.0 | 275,961 | 13.6 | 44,418 | 16.1 | ||||||
Underwriting Management | 646,215 | 26.3 | 431,579 | 21.3 | 214,636 | 49.7 | ||||||
Total Net commissions and fees | $2,455,671 | $2,026,596 | $429,075 | 21.2% | ||||||||
Year Ended December 31, | Period over Period | |||||||||||
(in thousands, except percentages) | 2024 | % of total | 2023 | % of total | Change | |||||||
Net commissions and policy fees | $2,310,384 | 94.1% | $1,935,851 | 95.5% | $374,533 | 19.3% | ||||||
Supplemental and contingent commissions | 88,842 | 3.6 | 56,375 | 2.8 | 32,467 | 57.6 | ||||||
Loss mitigation and other fees | 56,445 | 2.3 | 34,370 | 1.7 | 22,075 | 64.2 | ||||||
Total Net commissions and fees | $2,455,671 | $2,026,596 | $429,075 | 21.2% | ||||||||
Year Ended December 31, | ||||||
(in thousands, except percentages) | 2025 | 2024 | 2023 | |||
Current period Net commissions and fees revenue | $2,994,582 | $2,455,671 | $2,026,596 | |||
Less: Current period contingent commissions | (121,549) | (73,175) | (39,028) | |||
Less: Revenue attributable to sold businesses | (361) | — | — | |||
Net commissions and fees revenue excluding contingent commissions | $2,872,672 | $2,382,496 | $1,987,568 | |||
Prior period Net commissions and fees revenue | $2,455,671 | $2,026,596 | $1,711,861 | |||
Less: Prior period contingent commissions | (73,175) | (39,028) | (30,788) | |||
Less: Revenue attributable to sold businesses | (1,941) | — | — | |||
Prior period Net commissions and fees revenue excluding contingent commissions | $2,380,555 | $1,987,568 | $1,681,073 | |||
Change in Net commissions and fees revenue excluding contingent commissions | $492,117 | $394,928 | $306,494 | |||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions | (246,914) | (141,972) | (46,496) | |||
Impact of change in foreign exchange rates | (4,863) | (791) | (479) | |||
Organic revenue growth (Non-GAAP) | $240,340 | $252,165 | $259,519 | |||
Net commissions and fees revenue growth rate (GAAP) | 21.9 % | 21.2 % | 18.4 % | |||
Less: Impact of contingent commissions (1) | (1.2) | (1.3) | (0.2) | |||
Net commissions and fees revenue excluding contingent commissions growth rate (2) | 20.7 % | 19.9 % | 18.2 % | |||
Less: Mergers and acquisitions Net commissions and fees revenue excluding contingent commissions (3) | (10.4) | (7.1) | (2.8) | |||
Impact of change in foreign exchange rates (4) | (0.2) | 0.0 | 0.0 | |||
Organic Revenue Growth Rate (Non-GAAP) | 10.1 % | 12.8 % | 15.4 % | |||
Year Ended December 31, | ||||||
(in thousands, except percentages) | 2025 | 2024 | 2023 | |||
Total Revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Compensation and Benefits Expense | $1,803,397 | $1,591,077 | $1,321,029 | |||
Acquisition-related expense | (11,033) | (15,373) | (4,186) | |||
Acquisition related long-term incentive compensation (1) | (26,581) | (24,946) | 4,334 | |||
Restructuring and related expense | — | (39,929) | (22,651) | |||
Amortization and expense related to discontinued prepaid incentives | (4,332) | (5,160) | (6,441) | |||
Equity-based compensation (2) | (49,664) | (52,038) | (31,047) | |||
IPO related expenses | (19,787) | (26,957) | (38,696) | |||
Adjusted Compensation and Benefits Expense (3) | $1,692,000 | $1,426,674 | $1,222,342 | |||
Compensation and Benefits Expense Ratio | 59.1% | 63.2% | 63.6% | |||
Adjusted Compensation and Benefits Expense Ratio | 55.5% | 56.7% | 58.8% | |||
Year Ended December 31, | ||||||
(in thousands, except percentages) | 2025 | 2024 | 2023 | |||
Total Revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
General and Administrative Expense | $453,452 | $352,050 | $276,181 | |||
Acquisition-related expense | (61,068) | (54,469) | (19,088) | |||
Restructuring and related expense | — | (19,768) | (26,626) | |||
Adjusted General and Administrative Expense (1) | $392,384 | $277,813 | $230,467 | |||
General and Administrative Expense Ratio | 14.9% | 14.0% | 13.3% | |||
Adjusted General and Administrative Expense Ratio | 12.9% | 11.0% | 11.1% | |||
Year Ended December 31, | ||||||
(in thousands, except percentages) | 2025 | 2024 | 2023 | |||
Total Revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Net Income | $214,157 | $229,913 | $194,480 | |||
Interest expense, net | 222,384 | 158,448 | 119,507 | |||
Income tax expense | 79,027 | 42,641 | 43,445 | |||
Depreciation | 13,089 | 9,785 | 9,038 | |||
Amortization | 274,426 | 157,845 | 106,799 | |||
Change in contingent consideration (1) | 13,122 | (22,859) | 5,421 | |||
EBITDAC | $816,205 | $575,773 | $478,690 | |||
Acquisition-related expense | 72,101 | 69,842 | 23,274 | |||
Acquisition related long-term incentive compensation (2) | 26,581 | 24,946 | (4,334) | |||
Restructuring and related expense | — | 59,697 | 49,277 | |||
Amortization and expense related to discontinued prepaid incentives | 4,332 | 5,160 | 6,441 | |||
Other non-operating loss (income) | (692) | 15,041 | 10,380 | |||
Equity-based compensation | 49,664 | 52,038 | 31,047 | |||
IPO related expenses | 19,787 | 26,957 | 38,696 | |||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Adjusted EBITDAC | $966,742 | $811,223 | $624,740 | |||
Net Income Margin | 7.0% | 9.1% | 9.4% | |||
Adjusted EBITDAC Margin | 31.7% | 32.2% | 30.1% | |||
Year Ended December 31, | ||||||
(in thousands, except percentages) | 2025 | 2024 | 2023 | |||
Total Revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Net Income | $214,157 | $229,913 | $194,480 | |||
Income tax expense | 79,027 | 42,641 | 43,445 | |||
Amortization | 274,426 | 157,845 | 106,799 | |||
Amortization of deferred debt issuance costs (1) | 9,567 | 23,930 | 12,172 | |||
Change in contingent consideration | 13,122 | (22,859) | 5,421 | |||
Acquisition-related expense | 72,101 | 69,842 | 23,274 | |||
Acquisition related long-term incentive compensation | 26,581 | 24,946 | (4,334) | |||
Restructuring and related expense | — | 59,697 | 49,277 | |||
Amortization and expense related to discontinued prepaid incentives | 4,332 | 5,160 | 6,441 | |||
Other non-operating loss (income) | (692) | 15,041 | 10,380 | |||
Equity-based compensation | 49,664 | 52,038 | 31,047 | |||
IPO related expenses | 19,787 | 26,957 | 38,696 | |||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Adjusted Income before Income Taxes (2) | $740,836 | $666,920 | $508,367 | |||
Adjusted tax expense (3) | (192,617) | (173,399) | (132,785) | |||
Adjusted Net Income | $548,219 | $493,521 | $375,582 | |||
Net Income Margin | 7.0% | 9.1% | 9.4% | |||
Adjusted Net Income Margin | 18.0% | 19.6% | 18.1% | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Earnings per share of Class A common stock – diluted | $0.47 | $0.71 | $0.52 | |||
Less: Net income attributed to dilutive shares and substantively vested RSUs (1) | (0.01) | — | (0.03) | |||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) | 0.32 | 0.14 | 0.24 | |||
Plus: Adjustments to Adjusted net income (3) | 1.22 | 0.97 | 0.67 | |||
Plus: Dilutive impact of unvested equity awards (4) | (0.04) | (0.03) | (0.02) | |||
Adjusted diluted earnings per share | $1.96 | $1.79 | $1.38 | |||
(Share count in ’000s) | ||||||
Weighted-average shares of Class A common stock outstanding – diluted | 138,246 | 132,891 | 125,745 | |||
Plus: Impact of all LLC Common Units exchanged for Class A shares (2) | 135,429 | 138,980 | 142,384 | |||
Plus: Dilutive impact of unvested equity awards (4) | 5,354 | 4,417 | 4,137 | |||
Adjusted diluted earnings per share diluted share count | 279,029 | 276,288 | 272,266 | |||
(in thousands) | Exchange Tax Attributes | Pre-IPO M&A Tax Attributes | TRA Payment Tax Attributes | TRA Liabilities | ||||
Balance at December 31, 2024 | $253,233 | $83,415 | $99,648 | $436,296 | ||||
Exchange of LLC Common Units | 34,813 | 2,466 | 9,479 | 46,758 | ||||
Interest expense | — | — | 1,112 | 1,112 | ||||
Payments | (16,067) | (8,532) | (570) | (25,169) | ||||
Balance at December 31, 2025 | $271,979 | $77,349 | $109,669 | $458,997 |
Long-term Incentive Compensation Agreements | ||
(in thousands) | December 31, 2025 | |
Current accrued compensation | $10,752 | |
Non-current accrued compensation | 19,212 | |
Total liability | $29,963 | |
Projected future expense | 44,880 | |
Total projected future cash outflows | $74,843 | |
Projected Future Cash Outflows | ||
(in thousands) | ||
2026 | $14,632 | |
2027 | 9,274 | |
2028 | 32,257 | |
2029 | 11,048 | |
Thereafter | $7,632 | |
Contingent Consideration | ||
(in thousands) | December 31, 2025 | |
Current accounts payable and accrued liabilities | $55,880 | |
Other non-current liabilities | 92,508 | |
Total liability | $148,388 | |
Projected future expense | 10,429 | |
Total projected future cash outflows | $158,817 | |
Projected Future Cash Outflows | ||
(in thousands) | ||
2026 | $57,255 | |
2027 | 89,016 | |
2028 | 6,262 | |
2029 | 4,662 | |
Thereafter | $1,622 | |
(in thousands) | Balance at December 31, 2025 | 100 BPS Increase | 100 BPS Decrease | |||
Cash and cash equivalents | $158,322 | $(1,583) | $1,583 | |||
Term Loan principal outstanding (1) | 1,683,000 | 16,830 | $(16,830) | |||
Net exposure to Interest expense, net | 15,247 | (15,247) | ||||
Cash and cash equivalents held in a fiduciary capacity | 1,426,148 | 14,261 | $(14,261) | |||
Net exposure to Fiduciary investment income | $14,261 | $(14,261) | ||||
Impact to Net income | $(985) | $985 |
Consolidated Statements of Income for the years ended December 31, 2025, 2024, and 2023 | |
Consolidated Statements of Comprehensive Income for the years ended December 31, 2025, 2024, and 2023 | |
Consolidated Balance Sheets as of December 31, 2025, and 2024 | |
Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024, and 2023 | |
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2025, 2024, and 2023 | |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
REVENUE | ||||||
Net commissions and fees | $2,994,582 | $2,455,671 | $2,026,596 | |||
Fiduciary investment income | 56,544 | 60,039 | 50,953 | |||
Total revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
EXPENSES | ||||||
Compensation and benefits | 1,803,397 | 1,591,077 | 1,321,029 | |||
General and administrative | 453,452 | 352,050 | 276,181 | |||
Amortization | 274,426 | 157,845 | 106,799 | |||
Depreciation | 13,089 | 9,785 | 9,038 | |||
Change in contingent consideration | 13,122 | (22,859) | 5,421 | |||
Total operating expenses | $2,557,486 | $2,087,898 | $1,718,468 | |||
OPERATING INCOME | $493,640 | $427,812 | $359,081 | |||
Interest expense, net | 222,384 | 158,448 | 119,507 | |||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Other non-operating loss (income) | (692) | 15,041 | 10,380 | |||
INCOME BEFORE INCOME TAXES | $293,184 | $272,554 | $237,925 | |||
Income tax expense | 79,027 | 42,641 | 43,445 | |||
NET INCOME | $214,157 | $229,913 | $194,480 | |||
Net income attributable to non-controlling interests, net of tax | 150,758 | 135,248 | 133,443 | |||
NET INCOME ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $63,399 | $94,665 | $61,037 | |||
NET INCOME PER SHARE OF CLASS A COMMON STOCK: | ||||||
Basic | $0.50 | $0.78 | $0.53 | |||
Diluted | $0.47 | $0.71 | $0.52 | |||
WEIGHTED-AVERAGE SHARES OF CLASS A COMMON STOCK OUTSTANDING: | ||||||
Basic | 127,266,889 | 120,781,234 | 114,359,968 | |||
Diluted | 138,246,414 | 132,891,487 | 125,745,139 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
NET INCOME | $214,157 | $229,913 | $194,480 | |||
Net income attributable to non-controlling interests, net of tax | 150,758 | 135,248 | 133,443 | |||
NET INCOME ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $63,399 | $94,665 | $61,037 | |||
Other comprehensive income (loss), net of tax: | ||||||
Gain on interest rate cap | 3,879 | 5,613 | 4,359 | |||
Gain on interest rate cap reclassified to earnings | (5,314) | (8,875) | (7,727) | |||
Foreign currency translation adjustments | 16,788 | (3,992) | 825 | |||
Change in share of equity method investments’ other comprehensive income (loss) | 288 | 2,382 | (416) | |||
Total other comprehensive income (loss), net of tax | $15,641 | $(4,872) | $(2,959) | |||
COMPREHENSIVE INCOME ATTRIBUTABLE TO RYAN SPECIALTY HOLDINGS, INC. | $79,040 | $89,793 | $58,078 | |||
December 31, 2025 | December 31, 2024 | |||
ASSETS | ||||
CURRENT ASSETS | ||||
Cash and cash equivalents | $158,322 | $540,203 | ||
Commissions and fees receivable – net | 488,951 | 389,758 | ||
Fiduciary cash and receivables | 4,298,920 | 3,739,727 | ||
Prepaid incentives – net | 13,550 | 9,219 | ||
Other current assets | 100,437 | 109,951 | ||
Total current assets | $5,060,180 | $4,788,858 | ||
NON-CURRENT ASSETS | ||||
Goodwill | 3,225,021 | 2,646,676 | ||
Customer relationships | 1,496,885 | 1,392,048 | ||
Other intangible assets | 119,621 | 83,674 | ||
Prepaid incentives – net | 27,849 | 17,442 | ||
Equity method investments | 109,982 | 70,877 | ||
Property and equipment – net | 69,461 | 50,209 | ||
Lease right-of-use assets | 130,480 | 133,256 | ||
Deferred tax assets | 310,138 | 448,289 | ||
Other non-current assets | 14,554 | 18,589 | ||
Total non-current assets | $5,503,991 | $4,861,060 | ||
TOTAL ASSETS | $10,564,171 | $9,649,918 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||
CURRENT LIABILITIES | ||||
Accounts payable and accrued liabilities | $284,403 | $249,200 | ||
Accrued compensation | 519,251 | 486,322 | ||
Operating lease liabilities | 25,987 | 22,107 | ||
Short-term debt and current portion of long-term debt | 60,187 | 51,732 | ||
Fiduciary liabilities | 4,298,920 | 3,739,727 | ||
Total current liabilities | $5,188,748 | $4,549,088 | ||
NON-CURRENT LIABILITIES | ||||
Accrued compensation | 70,096 | 49,362 | ||
Operating lease liabilities | 153,089 | 159,231 | ||
Long-term debt | 3,291,462 | 3,231,128 | ||
Tax Receivable Agreement liabilities | 458,997 | 436,296 | ||
Deferred tax liabilities | 49,834 | 39,922 | ||
Other non-current liabilities | 97,894 | 86,606 | ||
Total non-current liabilities | $4,121,372 | $4,002,545 | ||
TOTAL LIABILITIES | $9,310,120 | $8,551,633 | ||
STOCKHOLDERS’ EQUITY | ||||
Class A common stock ($0.001 par value; 1,000,000,000 shares authorized, 129,603,426 and 125,411,089 shares issued and outstanding at December 31, 2025 and 2024, respectively) | 130 | 125 | ||
Class B common stock ($0.001 par value; 1,000,000,000 shares authorized, 134,508,885 and 136,456,313 shares issued and outstanding at December 31, 2025 and 2024, respectively) | 135 | 136 | ||
Class X common stock ($0.001 par value; 0 shares authorized, issued, and outstanding at December 31, 2025; 10,000,000 shares authorized, 640,784 shares issued, and 0 shares outstanding at December 31, 2024) | — | — | ||
Preferred stock ($0.001 par value; 500,000,000 shares authorized, 0 shares issued and outstanding at December 31, 2025 and 2024) | — | — | ||
Additional paid-in capital | 513,610 | 506,258 | ||
Retained earnings | 120,353 | 122,939 | ||
Accumulated other comprehensive income (loss) | 13,845 | (1,796) | ||
Total stockholders’ equity attributable to Ryan Specialty Holdings, Inc. | $648,073 | $627,662 | ||
Non-controlling interests | 605,978 | 470,623 | ||
Total stockholders’ equity | $1,254,051 | $1,098,285 | ||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $10,564,171 | $9,649,918 |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
Net income | $214,157 | $229,913 | $194,480 | |||
Adjustments to reconcile net income to cash flows provided by operating activities: | ||||||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Amortization | 274,426 | 157,845 | 106,799 | |||
Depreciation | 13,089 | 9,785 | 9,038 | |||
Prepaid and deferred compensation expense | 38,779 | 30,834 | 12,192 | |||
Non-cash equity-based compensation | 69,451 | 78,995 | 69,743 | |||
Amortization of deferred debt issuance costs | 9,567 | 23,930 | 12,172 | |||
Amortization of interest rate cap premium | 6,955 | 6,955 | 6,955 | |||
Deferred income tax expense | 26,047 | 16,798 | 7,134 | |||
Deferred income tax expense from common control reorganizations | 48,597 | 9,519 | 18,356 | |||
Loss (gain) on Tax Receivable Agreement | 1,112 | (2,099) | 11,170 | |||
Changes in operating assets and liabilities, net of acquisitions: | ||||||
Commissions and fees receivable – net | (57,559) | (22,007) | (44,185) | |||
Accrued interest liability | 9,362 | 20,337 | 934 | |||
Other current and non-current assets | 1,255 | (20,668) | 5,773 | |||
Other current and non-current liabilities | 9,665 | (7,038) | 75,373 | |||
Total cash flows provided by operating activities | $643,667 | $514,868 | $477,203 | |||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
Business combinations – net of cash acquired and cash held in a fiduciary capacity | (746,485) | (1,708,737) | (446,682) | |||
Capital expenditures | (67,953) | (47,001) | (29,776) | |||
Equity method investment in VSIC | (16,561) | — | — | |||
Asset acquisitions | (3,014) | — | — | |||
Repayments of prepaid incentives | — | — | 228 | |||
Total cash flows used in investing activities | $(834,013) | $(1,755,738) | $(476,230) | |||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
Proceeds from Senior Secured Notes | — | 1,187,400 | — | |||
Borrowings on Revolving Credit Facility | 1,333,328 | 1,250,000 | — | |||
Repayments on Revolving Credit Facility | (1,261,928) | (1,250,000) | — | |||
Debt issuance costs paid | (2,889) | (25,536) | — | |||
Proceeds from term debt | — | 107,625 | — | |||
Repayment of term debt | (17,000) | (8,250) | (16,500) | |||
Receipt of contingently returnable consideration | 1,927 | — | — | |||
Payment of contingent consideration | (29,252) | — | (4,477) | |||
Tax distributions to non-controlling LLC Unitholders | (64,126) | (82,702) | (71,674) | |||
Receipt of taxes related to net share settlement of equity awards | 35,900 | 27,930 | 7,811 | |||
Taxes paid related to net share settlement of equity awards | (37,045) | (27,460) | (8,785) | |||
Payment of Tax Receivable Agreement liabilities | (25,169) | (21,578) | (16,206) | |||
Class A common stock dividends and Dividend Equivalents paid | (62,339) | (80,236) | — | |||
Distributions and Declared Distributions paid to non-controlling LLC Unitholders | (27,174) | (22,209) | — | |||
Payments related to Ryan Re preferred units | (3,733) | (2,130) | — | |||
Net change in fiduciary liabilities | 237,616 | 114,003 | 97,221 | |||
Total cash flows provided by (used in) financing activities | $78,116 | $1,166,857 | $(12,610) | |||
Effect of changes in foreign exchange rates on cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | 15,895 | (1,514) | 584 | |||
NET CHANGE IN CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY | $(96,335) | $(75,527) | $(11,053) | |||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY—Beginning balance | 1,680,805 | 1,756,332 | 1,767,385 | |||
CASH, CASH EQUIVALENTS, AND CASH AND CASH EQUIVALENTS HELD IN A FIDUCIARY CAPACITY—Ending balance | $1,584,470 | $1,680,805 | $1,756,332 | |||
Reconciliation of cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | ||||||
Cash and cash equivalents | $158,322 | $540,203 | $838,790 | |||
Cash and cash equivalents held in a fiduciary capacity | 1,426,148 | 1,140,602 | 917,542 | |||
Total cash, cash equivalents, and cash and cash equivalents held in a fiduciary capacity | $1,584,470 | $1,680,805 | $1,756,332 | |||
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, 2022 | 112,437,825 | $112 | 147,214,275 | $147 | $418,123 | $53,988 | $6,035 | $339,407 | $817,812 | |||||||||
Net income | — | — | — | — | — | 61,037 | — | 133,443 | 194,480 | |||||||||
Issuance of common stock | 546,045 | 1 | 62,452 | 1 | 1,227 | — | — | 1,467 | 2,696 | |||||||||
Forfeiture and retirement of common stock and clawback of vested equity awards | (53,404) | — | — | — | 464 | (605) | — | — | (141) | |||||||||
Exchange of LLC equity for common stock | 5,662,596 | 6 | (5,655,539) | (6) | 10,452 | — | — | (10,452) | — | |||||||||
Equity awards withheld for settlement of employee tax obligations | — | — | — | — | — | — | — | (975) | (975) | |||||||||
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes | — | — | — | — | (41,342) | — | — | 18,906 | (22,436) | |||||||||
Distributions declared for non-controlling interest holders’ tax | — | — | — | — | — | — | — | (74,554) | (74,554) | |||||||||
Change in share of equity method investment’s other comprehensive loss | — | — | — | — | — | — | (416) | (557) | (973) | |||||||||
Loss on interest rate cap, net | — | — | — | — | — | — | (3,368) | (4,765) | (8,133) | |||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | 825 | 1,300 | 2,125 | |||||||||
Equity-based compensation | — | — | — | — | 53,073 | — | — | 16,670 | 69,743 | |||||||||
Balance at December 31, 2023 | 118,593,062 | $119 | 141,621,188 | $142 | $441,997 | $114,420 | $3,076 | $419,890 | $979,644 | |||||||||
Net income | — | — | — | — | — | 94,665 | — | 135,248 | 229,913 | |||||||||
Issuance of common stock | 1,466,728 | 1 | 41,254 | — | 4,293 | — | — | 4,849 | 9,143 | |||||||||
Forfeiture and retirement of common stock and clawback of vested equity awards | (32,107) | — | — | — | 1,126 | (1,418) | — | — | (292) | |||||||||
Exchange of LLC equity for common stock | 5,383,406 | 5 | (5,206,129) | (6) | 9,326 | — | — | (9,325) | — | |||||||||
Equity awards withheld for settlement of employee tax obligations | — | — | — | — | — | — | — | (284) | (284) | |||||||||
Class A common stock dividends and Dividend Equivalents | — | — | — | — | — | (84,728) | — | — | (84,728) | |||||||||
Distributions and Declared Distributions to non- controlling LLC Unitholders | — | — | — | — | — | — | — | (22,711) | (22,711) | |||||||||
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes | — | — | — | — | (3,323) | — | — | 7,552 | 4,229 | |||||||||
Distributions declared for non-controlling interest holders’ tax | — | — | — | — | — | — | — | (84,798) | (84,798) | |||||||||
Change in share of equity method investment’s other comprehensive income | — | — | — | — | — | — | 2,382 | 3,326 | 5,708 | |||||||||
Loss on interest rate cap, net | — | — | — | — | — | — | (3,262) | (4,358) | (7,620) | |||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | (3,992) | (4,922) | (8,914) | |||||||||
Equity-based compensation | — | — | — | — | 52,839 | — | — | 26,156 | 78,995 | |||||||||
Balance at December 31, 2024 | 125,411,089 | $125 | 136,456,313 | $136 | $506,258 | $122,939 | $(1,796) | $470,623 | $1,098,285 | |||||||||
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 | — | — | — | — | — | 63,399 | — | 150,758 | 214,157 | |||||||||
Issuance of common stock | 1,635,301 | 2 | 319,911 | 1 | 13,537 | — | — | 14,962 | 28,502 | |||||||||
Cash and common stock clawbacks related to vested equity awards | (44,176) | — | — | — | 1,966 | (2,103) | — | 307 | 170 | |||||||||
Exchange of LLC equity for common stock | 2,601,212 | 3 | (2,267,339) | (2) | 3,499 | — | — | (3,500) | — | |||||||||
Equity awards withheld for settlement of employee tax obligations | — | — | — | — | (214) | — | — | (601) | (815) | |||||||||
Class A common stock dividends and Dividend Equivalents | — | — | — | — | — | (63,882) | — | — | (63,882) | |||||||||
Distributions and Declared Distributions to non- controlling LLC Unitholders | — | — | — | — | — | — | — | (27,402) | (27,402) | |||||||||
Tax Receivable Agreement liability and deferred taxes arising from LLC interest ownership changes | — | — | — | — | (68,169) | — | — | 30,917 | (37,252) | |||||||||
Distributions declared for non-controlling interest holders’ tax | — | — | — | — | — | — | — | (62,495) | (62,495) | |||||||||
Change in share of equity method investments’ other comprehensive income | — | — | — | — | — | — | 288 | 376 | 664 | |||||||||
Loss on interest rate cap, net | — | — | — | — | — | — | (1,435) | (5,026) | (6,461) | |||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | 16,788 | 24,341 | 41,129 | |||||||||
Equity-based compensation | — | — | — | — | 56,733 | — | — | 12,718 | 69,451 | |||||||||
Balance at December 31, 2025 | 129,603,426 | $130 | 134,508,885 | $135 | $513,610 | $120,353 | $13,845 | $605,978 | $1,254,051 | |||||||||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Wholesale Brokerage | $1,600,427 | $1,489,077 | $1,319,056 | |||
Binding Authority | 370,155 | 320,379 | 275,961 | |||
Underwriting Management | 1,024,000 | 646,215 | 431,579 | |||
Total Net commissions and fees | $2,994,582 | $2,455,671 | $2,026,596 | |||
Velocity | USQ | 360 | JM Wilson | SSRU | Total | |||||||
Cash and cash equivalents | $17,736 | $— | $548 | $— | $8,200 | $26,484 | ||||||
Commissions and fees receivable – net | 23,650 | 13,124 | 571 | 2,887 | 3,293 | 43,525 | ||||||
Fiduciary cash and receivables | 105,779 | 1,649 | 4,221 | 22,032 | 19,574 | 153,255 | ||||||
Goodwill | 366,249 | 20,759 | 16,847 | 47,871 | 84,844 | 536,570 | ||||||
Customer relationships1 | 216,400 | 19,100 | 12,303 | 39,500 | 51,354 | 338,657 | ||||||
Other intangible assets | 12,000 | 200 | 67 | 300 | 787 | 13,354 | ||||||
Property and equipment – net | — | — | — | 494 | 1,397 | 1,891 | ||||||
Lease right-of-use assets | 3,757 | 612 | — | 305 | 1,338 | 6,012 | ||||||
Other current and non-current assets | 2,862 | 101 | 82 | 131 | 148 | 3,324 | ||||||
Total assets acquired | $748,433 | $55,545 | $34,639 | $113,520 | $170,935 | $1,123,072 | ||||||
Accounts payable and accrued liabilities | 5,305 | 193 | — | 389 | 2,527 | 8,414 | ||||||
Accrued compensation | 7,129 | 373 | 43 | 231 | 1,030 | 8,806 | ||||||
Fiduciary liabilities | 105,779 | 1,649 | 4,221 | 25,018 | 19,574 | 156,241 | ||||||
Operating lease liabilities | 3,757 | 612 | — | 305 | 1,338 | 6,012 | ||||||
Deferred tax liabilities | 57,298 | — | 1,546 | — | 14,025 | 72,869 | ||||||
Total liabilities assumed | $179,268 | $2,827 | $5,810 | $25,943 | $38,494 | $252,342 | ||||||
Net assets acquired | $569,165 | $52,718 | $28,829 | $87,577 | $132,441 | $870,730 |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Total revenue | $3,089,163 | $2,802,256 | $2,410,956 | |||
Net income | 276,189 | 14,715 | 68,743 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Change in contingent consideration | $13,122 | $(22,859) | $5,421 | |||
Interest expense, net | 8,090 | 5,472 | 3,052 | |||
Total | $21,212 | $(17,387) | $8,473 | |||
Year Ended December 31, | ||||
2025 | 2024 | |||
Balance at beginning of period | $3,018 | $2,458 | ||
Write-offs | (4,908) | (3,106) | ||
Increase in provision | 5,985 | 3,666 | ||
Balance at end of period | $4,095 | $3,018 | ||
As of December 31, | ||||
2025 | 2024 | |||
Prepaid expenses | $62,995 | $51,701 | ||
Insurance recoverable | — | 20,155 | ||
Interest rate cap | — | 13,936 | ||
Other current receivables | 37,442 | 24,159 | ||
Total Other current assets | $100,437 | $109,951 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Balance at beginning of period | $2,646,676 | $1,646,482 | ||
Acquisitions1 | 537,647 | 999,763 | ||
Measurement period adjustments | 13,316 | 4,744 | ||
Impact of exchange rate changes | 27,382 | (4,313) | ||
Balance at end of period | $3,225,021 | $2,646,676 | ||
As of December 31, 2025 | As of December 31, 2024 | |||||||||||
Cost | Accumulated Amortization | Net Carrying Amount | Cost | Accumulated Amortization | Net Carrying Amount | |||||||
Customer relationships | $2,460,456 | $(963,571) | $1,496,885 | $2,102,404 | $(710,356) | $1,392,048 | ||||||
Internally developed software | 157,503 | (45,055) | 112,448 | 103,388 | (27,051) | 76,337 | ||||||
Other1 | 37,977 | (30,804) | 7,173 | 32,538 | (25,201) | 7,337 | ||||||
Total | $2,655,936 | $(1,039,430) | $1,616,506 | $2,238,330 | $(762,608) | $1,475,722 | ||||||
Customer Relationships | Internally Developed Software | Other | ||||
2026 | $234,372 | $21,624 | $3,480 | |||
2027 | 203,398 | 26,804 | 2,255 | |||
2028 | 180,609 | 24,950 | 723 | |||
2029 | 159,891 | 18,392 | 477 | |||
2030 | 141,603 | 13,194 | 238 | |||
Thereafter | 577,012 | 7,484 | — | |||
Total | $1,496,885 | $112,448 | $7,173 |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Lease costs | ||||||
Operating lease costs | $35,547 | $31,375 | $36,907 | |||
Short-term lease costs | ||||||
Operating lease costs | 1,550 | 1,000 | 870 | |||
Sublease income | (600) | (514) | (642) | |||
Lease costs – net | $36,497 | $31,861 | $37,135 | |||
Cash paid for amounts included in the measurement of lease liabilities | ||||||
Operating cash flows used for operating leases | $34,638 | $32,351 | $32,933 | |||
Non-cash related activities | ||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | 23,692 | 31,487 | 11,771 | |||
Amortization of right-of-use assets for operating leases | 26,658 | 22,460 | 24,664 | |||
Weighted-average discount rate (percent) | ||||||
Operating leases | 5.4% | 5.4% | 5.1% | |||
Weighted-average remaining lease term (years) | ||||||
Operating leases | 6.8 | 7.6 | 8.2 | |||
2026 | $34,969 | |
2027 | 35,726 | |
2028 | 30,182 | |
2029 | 27,860 | |
2030 | 26,163 | |
Thereafter | 61,770 | |
Total undiscounted future lease payments | $216,670 | |
Less: Imputed interest | (37,594) | |
Present value lease liabilities | $179,076 |
As of December 31, | ||||
2025 | 2024 | |||
Term debt | ||||
7-year term loan facility, periodic interest and quarterly principal payments, Adjusted Term SOFR + 2.00% as of December 31, 2025, Adjusted Term SOFR + 2.25% as of December 31, 2024, matures September 13, 2031 | $1,659,629 | $1,672,532 | ||
Senior secured notes | ||||
8-year senior secured notes, semi-annual interest payments, 4.38%, mature February 1, 2030 | 402,677 | 401,676 | ||
8-year senior secured notes, semi-annual interest payments, 5.88%, mature August 1, 2032 | 1,209,908 | 1,198,183 | ||
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 | 74,062 | 1,207 | ||
Premium financing notes | ||||
Commercial notes, periodic interest and principal payments, 5.25%, expire May 1, 2026 | 2,519 | — | ||
Commercial notes, periodic interest and principal payments, 5.25%, expire June 1, 2026 | 499 | — | ||
Commercial notes, periodic interest and principal payments, 5.25%, expire June 21, 2026 | 2,355 | — | ||
Commercial notes, periodic interest and principal payments, 6.25%, expired May 1, 2025 | — | 2,673 | ||
Commercial notes, periodic interest and principal payments, 6.25%, expired June 1, 2025 | — | 548 | ||
Commercial notes, periodic interest and principal payments, 6.25%, expired June 21, 2025 | — | 2,642 | ||
Units subject to mandatory redemption | — | 3,399 | ||
Total debt | $3,351,649 | $3,282,860 | ||
Less: Short-term debt and current portion of long-term debt | (60,187) | (51,732) | ||
Long-term debt | $3,291,462 | $3,231,128 | ||
2026 | $54,814 | |
2027 | 17,000 | |
2028 | 17,000 | |
2029 | 90,182 | |
2030 | 17,000 | |
Thereafter | 3,198,000 | |
Total repayments | $3,393,996 | |
Less: Unamortized discounts and debt issuance costs | (47,720) | |
Total | $3,346,276 |
Year Ended December 31, 2025 | ||||||||
Restricted Stock | Weighted Average Grant Date Fair Value | Restricted Common Units | Weighted Average Grant Date Fair Value | |||||
Unvested at beginning of period | 413,820 | $21.15 | 135,991 | $23.84 | ||||
Granted | — | — | — | — | ||||
Vested | (412,587) | 21.15 | (135,991) | 23.84 | ||||
Forfeited | (1,233) | 21.15 | — | — | ||||
Unvested at end of period | — | $— | — | $— | ||||
Year Ended December 31, 2025 | ||||||||
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 | 2,699,966 | $23.14 | 2,374,687 | $43.33 | ||||
Granted | — | — | 711,997 | 64.97 | ||||
Vested | (588,054) | 22.83 | (461,648) | 41.44 | ||||
Forfeited | (64,951) | 23.29 | (71,595) | 50.87 | ||||
Unvested at end of period | 2,046,961 | $23.22 | 2,553,441 | $49.49 | ||||
Year Ended December 31, 2025 | ||||||||
Reload Options1 | Staking Options1 | Incentive Options | Incentive Options Weighted Average Exercise Price | |||||
Outstanding at beginning of period | 3,870,764 | 66,667 | 281,652 | $43.97 | ||||
Granted | — | — | — | — | ||||
Exercised | (424,600) | — | (8,999) | 34.39 | ||||
Forfeited or expired | (52,838) | — | (1,406) | 34.39 | ||||
Outstanding at end of period | 3,393,326 | 66,667 | 271,247 | $44.34 | ||||
Volatility | 25.0% | |
Time to maturity (years) | 7.0 | |
Risk-free rate | 4.2% | |
Dividend yield | 0.8% | |
Fair value per option | $17.09 |
Aggregate intrinsic value ($ in thousands): | ||
Reload Options outstanding | $95,454 | |
Reload Options exercisable | 63,949 | |
Staking Options outstanding | 1,875 | |
Staking Options exercisable | 375 | |
Incentive Options outstanding | 2,090 | |
Incentive Options exercisable | 612 | |
Weighted-average remaining contractual term (in years): | ||
Reload Options outstanding | 5.3 | |
Reload Options exercisable | 5.3 | |
Staking Options outstanding | 3.9 | |
Staking Options exercisable | 0.5 | |
Incentive Options outstanding | 4.6 | |
Incentive Options exercisable | 4.0 |
Year Ended December 31, 2025 | ||||||||
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 | 1,293,538 | $25.10 | 686,712 | $44.30 | ||||
Granted | — | — | — | — | ||||
Vested | (154,592) | 25.05 | (48,064) | 36.44 | ||||
Forfeited | — | — | — | — | ||||
Unvested at end of period | 1,138,946 | $25.10 | 638,648 | $44.89 | ||||
Year Ended December 31, 2025 | ||||||||
Reload Class C Incentive Units | Staking Class C Incentive Units | Class C Incentive Units | Class C Incentive Units Weighted Average Participation Threshold | |||||
Unvested at beginning of period | 952,595 | 1,605,003 | 495,822 | $36.80 | ||||
Granted | — | — | — | — | ||||
Vested | (494,763) | (271,667) | (45,000) | 34.13 | ||||
Forfeited | — | — | — | — | ||||
Unvested at end of period | 457,832 | 1,333,336 | 450,822 | $36.86 | ||||
Year Ended December 31, 2025 | ||||||||
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 | 366,996 | $27.99 | 487,218 | $24.40 | ||||
Granted | 1,367,329 | 27.46 | — | — | ||||
Vested | — | — | — | — | ||||
Forfeited | (121,405) | 25.45 | — | — | ||||
Unvested at end of period | 1,612,920 | $27.73 | 487,218 | $24.40 | ||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Volatility | 23.6% - 25.4% | 22.1% - 24.7% | ||
Time to maturity (years) | 4.7 - 4.8 | 3.4 - 4.1 | ||
Risk-free rate | 3.8% - 4.0% | 4.1% - 4.2% | ||
RYAN stock price at valuation date | $67.66 - $69.47 | $52.38 - $66.71 | ||
Amount | Weighted Average Remaining Expense Period (Years) | |||
IPO RSUs | $17,973 | 4.2 | ||
Incentive RSUs | 66,118 | 2.8 | ||
Reload Options | 219 | 0.6 | ||
Incentive Options | 154 | 1.0 | ||
PSUs | 30,760 | 4.2 | ||
IPO RLUs | 12,364 | 4.3 | ||
Incentive RLUs | 11,635 | 2.3 | ||
Reload Class C Incentive Units | 149 | 0.6 | ||
Staking Class C Incentive Units | 3,638 | 4.2 | ||
Class C Incentive Units | 3,509 | 3.0 | ||
Total unrecognized equity-based compensation expense | $146,519 |
Recognized | |||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
IPO awards | |||||
IPO RSUs and Staking Options | $8,041 | $11,522 | $15,760 | ||
IPO RLUs and Staking Class C Incentive Units | 9,849 | 9,284 | 11,424 | ||
Incremental Restricted Stock and Reload Options | 1,100 | 2,820 | 4,332 | ||
Incremental Restricted Common Units and Reload Class C Incentive Units | 798 | 3,328 | 7,119 | ||
Pre-IPO incentive awards | |||||
Restricted Stock | 440 | 1,473 | 2,387 | ||
Restricted Common Units | 137 | 5,170 | 1,454 | ||
Post-IPO incentive awards | |||||
Incentive RSUs | 33,092 | 29,769 | 19,245 | ||
Incentive RLUs | 7,644 | 7,728 | 4,567 | ||
Incentive Options | 2,058 | 974 | 466 | ||
Class C Incentive Units | 1,854 | 2,072 | 1,906 | ||
PSUs | 4,542 | 1,407 | — | ||
PLUs | (2,058) | 2,058 | — | ||
Other expense | |||||
Director Stock Grants | 1,954 | 1,390 | 1,083 | ||
Total equity-based compensation expense | $69,451 | $78,995 | $69,743 | ||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Net income | $214,157 | $229,913 | $194,480 | |||
Less: Net income attributable to non-controlling interests | 150,758 | 135,248 | 133,443 | |||
Net income attributable to Ryan Specialty Holdings, Inc. | $63,399 | $94,665 | $61,037 | |||
Numerator: | ||||||
Net income attributable to Class A common shareholders | $63,399 | $94,665 | $61,037 | |||
Add (less): Income attributed to substantively vested RSUs | — | — | (10) | |||
Net income attributable to Class A common shareholders – basic | $63,399 | $94,665 | $61,027 | |||
Add: Income attributed to dilutive shares | 926 | 255 | 4,185 | |||
Net income attributable to Class A common shareholders – diluted | $64,325 | $94,920 | $65,212 | |||
Denominator: | ||||||
Weighted-average shares of Class A common stock outstanding – basic | 127,266,889 | 120,781,234 | 114,359,968 | |||
Add: Dilutive shares | 10,979,525 | 12,110,253 | 11,385,171 | |||
Weighted-average shares of Class A common stock outstanding – diluted | 138,246,414 | 132,891,487 | 125,745,139 | |||
Earnings per share | ||||||
Earnings per share of Class A common stock – basic | $0.50 | $0.78 | $0.53 | |||
Earnings per share of Class A common stock – diluted | $0.47 | $0.71 | $0.52 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Conversion of non-controlling interest LLC Common Units1 | 135,429,254 | 138,979,885 | 142,383,621 | |||
Conversion of vested Class C Incentive Units1 | — | — | 76,397 | |||
Class C Incentive Units | — | — | 495,822 | |||
Year Ended December 31, | |||||||
Income Statement Caption | 2025 | 2024 | 2023 | ||||
Change in the fair value of the Deal- Contingent Forward | General and administrative | $— | $(4,532) | $(852) | |||
Total impact of derivatives not designated as hedging instruments | $— | $(4,532) | $(852) | ||||
Interest rate cap premium amortization | Interest expense, net | $(6,955) | $(6,955) | $(6,955) | |||
Amounts reclassified out of other comprehensive income related to the interest rate cap | Interest expense, net | 15,208 | 24,723 | 22,900 | |||
Total impact of derivatives designated as hedging instruments | $8,253 | $17,768 | $15,945 | ||||
As of December 31, | |||||
Balance Sheet Caption | 2025 | 2024 | |||
Interest rate cap | Other current assets | $— | $13,936 | ||
As of December 31, 2025 | As of December 31, 2024 | |||||||||||
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |||||||
Assets | ||||||||||||
Interest rate cap | $— | $— | $— | $— | $13,936 | $— | ||||||
Contingently returnable consideration | — | — | 6,550 | — | — | 5,483 | ||||||
Liabilities | ||||||||||||
Contingent consideration | — | — | 148,388 | — | — | 129,059 | ||||||
Total assets and liabilities measured at fair value | $— | $— | $154,938 | $— | $13,936 | $134,542 | ||||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Assets | ||||
Balance at beginning of period | $5,483 | $— | ||
Newly established assets due to acquisitions | — | 4,868 | ||
Total gains included in earnings | 2,567 | 684 | ||
Foreign currency translation adjustments included in OCI | 427 | (69) | ||
Settlements | (1,927) | — | ||
Balance at end of period | $6,550 | $5,483 | ||
Liabilities | ||||
Balance at beginning of period | $129,059 | $41,902 | ||
Newly established liabilities due to acquisitions1 | 46,002 | 103,769 | ||
Total (gains) losses included in earnings | 23,779 | (12,171) | ||
Foreign currency translation adjustments included in OCI | 22 | — | ||
Settlements | (49,007) | (5,384) | ||
Acquisition measurement period adjustments | (1,467) | 943 | ||
Balance at end of period | $148,388 | $129,059 | ||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
United States | $314,465 | $270,345 | $224,813 | |||
Foreign | (21,281) | 2,209 | 13,112 | |||
Income before income taxes | $293,184 | $272,554 | $237,925 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Current income tax expense (benefit) | ||||||
Federal | $(3,935) | $3,494 | $9,179 | |||
State | 3,353 | 3,704 | 3,338 | |||
Foreign | 4,965 | 9,126 | 5,438 | |||
Current income tax expense | $4,383 | $16,324 | $17,955 | |||
Deferred income tax expense (benefit) | ||||||
Federal | 67,371 | 20,497 | 31,941 | |||
State | 16,310 | 7,429 | (5,454) | |||
Foreign | (9,037) | (1,609) | (997) | |||
Deferred income tax expense | $74,644 | $26,317 | $25,490 | |||
Total income tax expense (benefit) | ||||||
Federal | 63,436 | 23,991 | 41,120 | |||
State | 19,663 | 11,133 | (2,116) | |||
Foreign | (4,072) | 7,517 | 4,441 | |||
Total income tax expense | $79,027 | $42,641 | $43,445 | |||
Year Ended December 31, | ||||||||||||
2025 | 2024 | 2023 | ||||||||||
Income taxes at U.S. federal statutory rate | $61,569 | 21.0% | $57,236 | 21.0% | $49,964 | 21.0% | ||||||
Nontaxable and nondeductible items | ||||||||||||
Income attributable to non-controlling interests and nontaxable income | (33,937) | (11.6%) | (29,898) | (10.9%) | (27,265) | (11.6%) | ||||||
Nondeductible expenses | 3,960 | 1.4% | 2,579 | 0.9% | 2,286 | 1.0% | ||||||
Effect of cross-border tax laws | (1,636) | (0.6%) | (1,449) | (0.5%) | 256 | 0.1% | ||||||
Changes in valuation allowances | — | —% | 2,191 | 0.8% | 2,908 | 1.2% | ||||||
Equity-based compensation | (13,770) | (4.7%) | (11,209) | (4.1%) | (1,994) | (0.8%) | ||||||
Common Control Reorganizations1 | 39,260 | 13.4% | 7,116 | 2.6% | 15,142 | 6.4% | ||||||
Change in fair value of contingent consideration2 | 3,930 | 1.3% | — | —% | — | —% | ||||||
Other federal | (409) | (0.1%) | (2,106) | (0.8%) | 2,573 | 1.1% | ||||||
State and local income tax expense (benefit), net of federal benefit3 | 19,663 | 6.7% | 11,133 | 4.1% | (2,116) | (0.9%) | ||||||
Foreign tax effects | ||||||||||||
United Kingdom | ||||||||||||
Nondeductible acquisition expenses | 272 | 0.1% | 4,309 | 1.6% | — | —% | ||||||
Nontaxable dividends and profit distributions | — | —% | — | —% | (2,971) | (1.2%) | ||||||
Other | (2,074) | (0.7%) | 264 | 0.1% | 1,564 | 0.7% | ||||||
Spain | ||||||||||||
Nondeductible profit distributions | — | —% | — | —% | 3,844 | 1.6% | ||||||
Other | 509 | 0.2% | 533 | 0.2% | (599) | (0.3%) | ||||||
Other foreign jurisdictions | 1,690 | 0.6% | 1,942 | 0.7% | (147) | (0.1%) | ||||||
Income tax expense | $79,027 | 27.0% | $42,641 | 15.7% | $43,445 | 18.2% | ||||||
As of December 31, | ||||
2025 | 2024 | |||
Deferred tax assets | ||||
Net operating losses | $23,895 | $14,687 | ||
Investment in the LLC | 287,978 | 429,850 | ||
Start-up costs | 5,702 | 6,246 | ||
Equity-based compensation | 2,287 | 1,628 | ||
Tax credits | 4,239 | 5,491 | ||
Capitalized research and development | 874 | 890 | ||
Other accrued items | 786 | 151 | ||
Total deferred tax assets | $325,761 | $458,943 | ||
Valuation allowances | (11,162) | (7,759) | ||
Deferred tax assets, net of valuation allowances | $314,599 | $451,184 | ||
Deferred tax liabilities | ||||
Intangibles | (54,237) | (42,817) | ||
Fixed assets | (58) | — | ||
Other accrued items | — | — | ||
Deferred tax liabilities | $(54,295) | $(42,817) | ||
Net Deferred tax assets | $260,304 | $408,367 | ||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Federal | $200 | $13,485 | $7,339 | |||
State and local | ||||||
Texas | 1,122 | — | — | |||
New York City | 1,026 | 1,268 | 1,399 | |||
Other state and local | 737 | 1,333 | 690 | |||
Foreign | ||||||
United Kingdom | 3,056 | 4,291 | 2,248 | |||
Netherlands | 2,250 | 570 | — | |||
Spain | 4,240 | 3,778 | 2,076 | |||
Sweden | 1,286 | 2,528 | 2,551 | |||
Other foreign | 427 | 78 | 98 | |||
Total cash paid for income taxes, net of refunds | $14,344 | $27,331 | $16,401 | |||
Exchange Tax Attributes | Pre-IPO M&A Tax Attributes | TRA Payment Tax Attributes | TRA Liabilities | |||||
Balance at December 31, 2023 | $194,668 | $85,814 | $78,416 | $358,898 | ||||
Exchange of LLC Common Units | 73,433 | 5,660 | 21,982 | 101,075 | ||||
Remeasurement – change in state rate | (932) | (391) | (1,183) | (2,506) | ||||
Remeasurement – foreign tax credits | (895) | — | — | (895) | ||||
Interest expense | — | — | 1,302 | 1,302 | ||||
Payments | (13,041) | (7,668) | (869) | (21,578) | ||||
Balance at December 31, 2024 | $253,233 | $83,415 | $99,648 | $436,296 | ||||
Exchange of LLC Common Units | 34,813 | 2,466 | 9,479 | 46,758 | ||||
Interest expense | — | — | 1,112 | 1,112 | ||||
Payments | (16,067) | (8,532) | (570) | (25,169) | ||||
Balance at December 31, 2025 | $271,979 | $77,349 | $109,669 | $458,997 |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Gain on interest rate cap | $(1,359) | $(1,945) | $(1,628) | |||
Gain on interest rate cap reclassified to earnings | 1,867 | 3,101 | 2,734 | |||
Foreign currency translation adjustments | (5,901) | 1,370 | (272) | |||
Change in share of equity method investments’ other comprehensive income (loss) | (101) | (842) | 173 | |||
Gain on Interest Rate Cap | Foreign Currency Translation Adjustments | Change in EMI Other Comprehensive Income (Loss)1 | Total | |||||
Balance at December 31, 2022 | $8,065 | $157 | $(2,187) | $6,035 | ||||
Other comprehensive income (loss) before reclassifications | 12,028 | 2,125 | (973) | 13,180 | ||||
Amounts reclassified to earnings | (20,161) | — | — | (20,161) | ||||
Other comprehensive income (loss) | $(8,133) | $2,125 | $(973) | $(6,981) | ||||
Less: Non-controlling interests | (4,765) | 1,300 | (557) | (4,022) | ||||
Balance at December 31, 2023 | $4,697 | $982 | $(2,603) | $3,076 | ||||
Other comprehensive income (loss) before reclassifications | 14,003 | (8,914) | 5,708 | 10,797 | ||||
Amounts reclassified to earnings | (21,623) | — | — | (21,623) | ||||
Other comprehensive income (loss) | $(7,620) | $(8,914) | $5,708 | $(10,826) | ||||
Less: Non-controlling interests | (4,358) | (4,922) | 3,326 | (5,954) | ||||
Balance at December 31, 2024 | $1,435 | $(3,010) | $(221) | $(1,796) | ||||
Other comprehensive income before reclassifications | 6,881 | 41,129 | 664 | 48,674 | ||||
Amounts reclassified to earnings | (13,342) | — | — | (13,342) | ||||
Other comprehensive income (loss) | $(6,461) | $41,129 | $664 | $35,332 | ||||
Less: Non-controlling interests | (5,026) | 24,341 | 376 | 19,691 | ||||
Balance at December 31, 2025 | $— | $13,778 | $67 | $13,845 |
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Net commissions and fees | $2,994,582 | $2,455,671 | $2,026,596 | |||
Fiduciary investment income | 56,544 | 60,039 | 50,953 | |||
Total revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Compensation-related expense1 | 1,692,000 | 1,426,674 | 1,222,342 | |||
General and administrative expense2 | 392,384 | 277,813 | 230,467 | |||
Other segment items3 | 172,465 | 238,640 | 144,401 | |||
Depreciation and amortization | 287,515 | 167,630 | 115,837 | |||
Change in contingent consideration | 13,122 | (22,859) | 5,421 | |||
Interest income | (7,649) | (21,509) | (31,986) | |||
Interest expense | 230,033 | 179,957 | 151,493 | |||
Income from equity method investments | (21,236) | (18,231) | (8,731) | |||
Other non-operating loss (income) | (692) | 15,041 | 10,380 | |||
Income tax expense | 79,027 | 42,641 | 43,445 | |||
Net income | $214,157 | $229,913 | $194,480 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
United States | $2,864,242 | $2,391,980 | $2,022,579 | |||
Foreign | 186,884 | 123,730 | 54,970 | |||
Total revenue | $3,051,126 | $2,515,710 | $2,077,549 | |||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Cash paid for: | ||||||
Interest, net1 | $196,041 | $136,953 | $128,380 | |||
Non-cash investing and financing activities: | ||||||
Non-controlling interest holders’ tax distributions declared but unpaid | $478 | $2,109 | $35 | |||
Tax Receivable Agreement liabilities | 46,758 | 101,075 | 68,587 | |||
Dividend Equivalents and Declared Distributions liabilities | 1,770 | 4,246 | — | |||
Contingently returnable consideration | — | 4,868 | — | |||
Contingent consideration liabilities | 44,535 | 103,769 | 11,238 | |||
Year Ended December 31, | ||||||
2024 | 2023 | Total | ||||
Operations and technology optimization | $27,162 | $25,995 | $53,157 | |||
Compensation and benefits | 32,217 | 11,320 | 43,537 | |||
Asset impairment and other termination costs | 318 | 11,057 | 11,375 | |||
Total | $59,697 | $48,372 | $108,069 | |||
Operations and Technology Optimization | Compensation and Benefits | Asset Impairment and Other Termination Costs | Total | |||||
Balance at December 31, 2023 | $5,886 | $1,080 | $— | $6,966 | ||||
Accrued costs | 49,885 | 32,217 | 318 | 82,420 | ||||
Payments | (38,788) | (29,467) | — | (68,255) | ||||
Non-cash adjustments | — | — | (318) | (318) | ||||
Balance at December 31, 2024 | $16,983 | $3,830 | $— | $20,813 |
Exhibit Number | Description | ||
3.1 | |||
3.2 | |||
4.1 | |||
4.2 | |||
4.3 | |||
4.4 | |||
4.5 | |||
4.6 | |||
4.7 | Description of Capital Stock, filed herewith. | ||
10.1 |
10.2 | |||
10.3 | + | ||
10.4 | + | ||
10.5 | |||
10.6 | + | ||
10.7 | + | ||
10.8 | + | ||
10.9 | + | ||
10.1 | + | ||
10.11 | + | ||
10.12 | + | ||
10.13 | + | ||
10.14 | + | ||
10.15 | + | ||
10.16 | |||
10.17 | |||
10.18 | |||
10.19 | + | ||
19.1 | |||
21.1 | Subsidiaries of the Registrant, filed herewith. | ||
23.1 | Consent of Deloitte & Touche LLP, filed herewith. | ||
31.1 | Certification of the Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith. | ||
31.2 | Certification of the Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, filed herewith. | ||
32.1 | * | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, furnished herewith. | |
32.2 | * | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, furnished herewith. | |
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) |
Date February 12, 2026 | |||
Ryan Specialty Holding, Inc | |||
By: | /s/ Timothy W. Turner | ||
Timothy W. Turner, Chief Executive Officer | |||
Signature | Title | Date |
/s/ Patrick G. Ryan | Executive Chairman and Chairman of the Board of Director | February 12, 2026 |
Patrick G. Ryan | ||
/s/ Timothy W. Turner | Chief Executive Officer and Director (Principal Executive Officer) | February 12, 2026 |
Timothy W. Turner | ||
/s/ Janice M. Hamilton | Executive Vice President and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | February 12, 2026 |
Janice M. Hamilton | ||
/s/ Henry S. Bienen | Director | February 12, 2026 |
Henry S. Bienen | ||
/s/ David P. Bolger | Director | February 12, 2026 |
David P. Bolger | ||
/s/ Michael G Bungert | Director | February 12, 2026 |
Michael G. Bungert | ||
/s/ Michelle L. Collins | Director | February 12, 2026 |
Michelle L. Collins | ||
/s/ Francesca Cornelli | Director | February 12, 2026 |
Francesca Cornelli | ||
/s/ Nicholas D. Cortezi | Director | February 12, 2026 |
Nicholas D. Cortezi | ||
/s/ Anthony J. Kuczinski | Director | February 12, 2026 |
Anthony J. Kuczinski | ||
/s/ Michael D. O’Halleran | Director | February 12, 2026 |
Michael D. O’Halleran | ||
/s/ John W. Rogers, Jr | Director | February 12, 2026 |
John W. Rogers, Jr | ||
/s/ Patrick G. Ryan, Jr. | Director | February 12, 2026 |
Patrick G. Ryan, Jr. |

