Ryan Specialty Holdings, Inc. (RYAN)
NYSE: RYAN · Real-Time Price · USD
68.16
-0.97 (-1.40%)
May 13, 2025, 4:00 PM - Market closed
Ryan Specialty Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Net Income | 50.49 | 94.67 | 61.04 | 61.05 | 65.87 | 68.1 | Upgrade
|
| Depreciation & Amortization | 227.65 | 190.09 | 140.5 | 132.34 | 112.68 | 67.5 | Upgrade
|
| Other Amortization | 22.9 | 23.93 | 12.17 | 12.05 | 11.37 | 5 | Upgrade
|
| Loss (Gain) From Sale of Investments | 6.96 | 6.96 | 6.96 | 4.64 | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | -17.56 | -18.23 | -8.73 | 0.41 | 0.76 | -0.44 | Upgrade
|
| Stock-Based Compensation | 122.27 | 109.83 | 81.94 | 106.31 | 114 | 32.42 | Upgrade
|
| Other Operating Activities | 184.81 | 137.01 | 145.44 | 93.69 | -1.76 | 4.32 | Upgrade
|
| Change in Accounts Receivable | -34.34 | -22.01 | -44.19 | -20.37 | -29.66 | -31.17 | Upgrade
|
| Change in Other Net Operating Assets | -74.58 | -7.37 | 82.08 | -54.62 | 0.22 | -10.34 | Upgrade
|
| Operating Cash Flow | 488.58 | 514.87 | 477.2 | 335.51 | 273.49 | 135.39 | Upgrade
|
| Operating Cash Flow Growth | -6.02% | 7.89% | 42.23% | 22.68% | 102.00% | -9.44% | Upgrade
|
| Capital Expenditures | -56.77 | -47 | -29.78 | -22.76 | -352.94 | -17.73 | Upgrade
|
| Cash Acquisitions | -2,264 | -1,709 | -446.68 | - | -108.88 | -717.96 | Upgrade
|
| Investment in Securities | - | - | - | - | - | -23.5 | Upgrade
|
| Other Investing Activities | - | - | 0.23 | 0.34 | 3.89 | -9.31 | Upgrade
|
| Investing Cash Flow | -2,321 | -1,756 | -476.23 | -22.42 | -457.94 | -768.51 | Upgrade
|
| Short-Term Debt Issued | - | 1,250 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,295 | - | 394 | - | 1,956 | Upgrade
|
| Total Debt Issued | 3,119 | 2,545 | - | 394 | - | 1,956 | Upgrade
|
| Short-Term Debt Repaid | - | -1,250 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -8.25 | -16.5 | -16.54 | -17.74 | -903.96 | Upgrade
|
| Total Debt Repaid | -1,413 | -1,258 | -16.5 | -16.54 | -17.74 | -903.96 | Upgrade
|
| Net Debt Issued (Repaid) | 1,707 | 1,287 | -16.5 | 377.46 | -17.74 | 1,052 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,448 | 118.12 | Upgrade
|
| Repurchase of Common Stock | -29.03 | -27.46 | -8.79 | -7.17 | -967.85 | -52.56 | Upgrade
|
| Common Dividends Paid | -28.19 | -53.14 | - | - | -47.1 | -50.12 | Upgrade
|
| Dividends Paid | -28.19 | -53.14 | - | - | -47.1 | -50.12 | Upgrade
|
| Other Financing Activities | -108.37 | -12.22 | 12.68 | -55.54 | 92.12 | 58.08 | Upgrade
|
| Financing Cash Flow | 1,514 | 1,167 | -12.61 | 314.76 | 429.28 | 1,125 | Upgrade
|
| Foreign Exchange Rate Adjustments | 9.22 | -1.51 | 0.58 | -0.13 | -0.88 | 1.35 | Upgrade
|
| Net Cash Flow | -309.45 | -75.53 | -11.05 | 627.72 | 243.96 | 493.54 | Upgrade
|
| Free Cash Flow | 431.82 | 467.87 | 447.43 | 312.76 | -79.45 | 117.66 | Upgrade
|
| Free Cash Flow Growth | -11.01% | 4.57% | 43.06% | - | - | -16.80% | Upgrade
|
| Free Cash Flow Margin | 16.65% | 19.05% | 22.08% | 18.27% | -5.55% | 11.57% | Upgrade
|
| Free Cash Flow Per Share | 3.52 | 3.52 | 3.56 | 1.18 | -0.75 | 0.15 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 79.36 | 41.03 | Upgrade
|
| Cash Income Tax Paid | 23.51 | 27.33 | 16.4 | 11.23 | 6.76 | 7.56 | Upgrade
|
| Levered Free Cash Flow | 344.54 | 503.21 | 353.87 | 258.73 | -38.66 | 364.07 | Upgrade
|
| Unlevered Free Cash Flow | 442.04 | 583.98 | 430.14 | 308.06 | -0.91 | 389.34 | Upgrade
|
| Change in Net Working Capital | 123.02 | -49.77 | -11.06 | 72.15 | 1.24 | -203.63 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.