| Summary of Earnings (Loss) Per Share Basic and Diluted |
A reconciliation of the numerator and denominator used in the calculation of basic and diluted earnings (loss) per share of Class A common stock is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
Net income |
|
$ |
15,703 |
|
$ |
29,279 |
|
|
$ |
135,977 |
|
$ |
117,475 |
|
Less: Net income attributable to non-controlling interests |
|
|
20,750 |
|
|
17,534 |
|
|
|
97,786 |
|
|
74,318 |
|
Net income (loss) attributable to Ryan Specialty Holdings, Inc. |
|
$ |
(5,047 |
) |
$ |
11,745 |
|
|
$ |
38,191 |
|
$ |
43,157 |
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Class A common shareholders |
|
$ |
(5,047 |
) |
$ |
11,745 |
|
|
$ |
38,191 |
|
$ |
43,157 |
|
Add: Income (loss) attributed to substantively vested RSUs |
|
|
(100 |
) |
|
165 |
|
|
|
687 |
|
|
596 |
|
Net income (loss) attributable to Class A common shareholders – basic |
|
$ |
(5,147 |
) |
$ |
11,910 |
|
|
$ |
38,878 |
|
$ |
43,753 |
|
Add: Income attributed to dilutive shares |
|
|
— |
|
|
12,914 |
|
|
|
3,128 |
|
|
54,812 |
|
Net income (loss) attributable to Class A common shareholders – diluted |
|
$ |
(5,147 |
) |
$ |
24,824 |
|
|
$ |
42,006 |
|
$ |
98,565 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
Weighted-average shares of Class A common stock outstanding – basic |
|
|
115,872,327 |
|
|
109,428,073 |
|
|
|
113,291,850 |
|
|
108,035,360 |
|
Add: Dilutive shares |
|
|
— |
|
|
156,924,316 |
|
|
|
11,591,673 |
|
|
157,035,379 |
|
Weighted-average shares of Class A common stock outstanding – diluted |
|
|
115,872,327 |
|
|
266,352,389 |
|
|
|
124,883,523 |
|
|
265,070,739 |
|
Earnings (loss) per Share: |
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share of Class A common stock – basic |
|
$ |
(0.04 |
) |
$ |
0.11 |
|
|
$ |
0.34 |
|
$ |
0.40 |
|
Earnings (loss) per share of Class A common stock – diluted |
|
$ |
(0.04 |
) |
$ |
0.09 |
|
|
$ |
0.34 |
|
$ |
0.37 |
|
|
| Schedule of Number of Shares Excluded from Calculation of Diluted Earnings (Loss) Per Share |
The following number of shares were excluded from the calculation of diluted earnings (loss) per share because the effect of including such potentially dilutive shares would have been antidilutive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2023 |
|
2022 |
|
|
2023 |
|
2022 |
|
Conversion of non-controlling interest LLC Common Units1 |
|
|
141,689,681 |
|
|
— |
|
|
|
142,974,016 |
|
|
— |
|
Conversion of vested Class C Incentive Units1 |
|
|
98,699 |
|
|
— |
|
|
|
65,028 |
|
|
— |
|
Restricted Stock |
|
|
1,015,761 |
|
|
— |
|
|
|
— |
|
|
— |
|
IPO RSUs |
|
|
3,229,891 |
|
|
— |
|
|
|
— |
|
|
— |
|
Incentive RSUs |
|
|
1,776,309 |
|
|
— |
|
|
|
— |
|
|
— |
|
Reload Options |
|
|
4,548,194 |
|
|
— |
|
|
|
— |
|
|
— |
|
Staking Options |
|
|
66,667 |
|
|
— |
|
|
|
— |
|
|
— |
|
Incentive Options |
|
|
168,099 |
|
|
170,392 |
|
|
|
168,099 |
|
|
170,392 |
|
Restricted Common Units |
|
|
1,239,232 |
|
|
— |
|
|
|
— |
|
|
— |
|
IPO RLUs |
|
|
1,448,127 |
|
|
— |
|
|
|
— |
|
|
— |
|
Incentive RLUs |
|
|
482,329 |
|
|
— |
|
|
|
— |
|
|
— |
|
Reload Class C Incentive Units |
|
|
3,911,490 |
|
|
— |
|
|
|
— |
|
|
— |
|
Staking Class C Incentive Units |
|
|
1,876,669 |
|
|
— |
|
|
|
— |
|
|
— |
|
Class C Incentive Units |
|
|
495,822 |
|
|
300,000 |
|
|
|
495,822 |
|
|
300,000 |
|
1Weighted average units outstanding during the period.
|