StockNews.AI
AJG
StockNews.AI
110 days

Arthur J. Gallagher & Co. Announces First Quarter 2025 Financial Results

1. AJG's Q1 2025 revenue grew by 14%, indicating strong performance. 2. Adjusted EBITDAC margin increased to 41.1%, demonstrating efficient operations. 3. Completed 11 mergers in Q1, further indicating aggressive growth strategy. 4. Woodruff Sawyer acquisition is expected to add over $250 million in revenue. 5. Continued positive trends in risk management despite some profitability pressures.

Earnings
+4.23%Current Return
VS
+1.49%S&P 500
$317.6405/01 04:26 PM EDTEvent Start
$331.0805/02 10:52 PM EDTLatest Updated
105m saved
Insight
Article

FAQ

Why Very Bullish?

AJG's strong revenue growth and adjusted EBITDAC improvement suggest continued demand, setting a positive outlook similar to previous successful quarters.

How important is it?

The article highlights significant operational achievements and strategic acquisitions, which are likely to greatly influence investor perception and stock value for AJG.

Why Long Term?

The completed acquisitions and consistent performance improvements may yield sustained revenue growth over the forthcoming quarters, akin to previous growth patterns seen after major acquisitions.

Related Companies

AONMMCWLTW
, /PRNewswire/ -- Arthur J. Gallagher & Co. (NYSE: AJG) today reported its financial results for the quarter ended March 31, 2025.  Management will host a webcast conference call to discuss these results on Thursday, May 1, 2025 at 5:30 p.m. ET/4:30 p.m. CT.  To listen to the call, and for printer-friendly formats of this release and the "CFO Commentary" and "Supplemental Quarterly Data," which may also be referenced during the call, please visit ajg.com/IR.  These documents contain both GAAP and non-GAAP measures.  Investors and other users of this information should read carefully the section entitled "Information Regarding Non-GAAP Measures" beginning on page 8.  Summary of Financial Results - First Quarter Revenues Before Diluted Net Earnings  Reimbursements Net Earnings (Loss) EBITDAC (Loss) Per Share Segment 1st Q 25 1st Q 24 1st Q 25 1st Q 24 1st Q 25 1st Q 24 1st Q 25 1st Q 24 (in millions) (in millions) (in millions) Brokerage, as reported $ 3,314.6 $ 2,864.9 $    816.1 $    652.6 $ 1,351.0 $ 1,048.7 $       3.13 $       2.92 Net (gains) on divestitures (6.4) (0.5) (4.8) (0.4) (6.4) (0.5) (0.02) - Acquisition integration - - 32.9 36.4 44.0 48.7 0.13 0.16 Workforce and lease termination - - 13.4 8.7 17.9 11.6 0.05 0.04 Acquisition related adjustments - (26.0) 24.6 (8.3) 30.1 23.8 0.09 (0.02) Amortization of intangible assets - - 152.2 116.7 - - 0.59 0.53 Effective income tax rate impact - - - (2.6) - - - (0.01) Levelized foreign currency    translation - (17.8) - (6.3) - (8.5) - (0.03) Brokerage, as adjusted  * 3,308.2 2,820.6 1,034.4 796.8 1,436.6 1,123.8 3.97 3.59 Risk Management, as reported 373.4 352.8 41.1 39.3 71.5 70.5 0.16 0.18 Net (gains) losses on divestitures (0.2) 0.2 (0.1) 0.1 (0.2) 0.2 - - Acquisition integration - - 1.1 0.5 1.6 0.7 - - Workforce and lease termination - - 2.3 0.9 3.2 1.2 0.01 - Acquisition related adjustments - - 0.3 0.1 0.4 0.1 - - Amortization of intangible assets - - 4.2 4.5 - - 0.02 0.02 Levelized foreign currency    translation - (1.5) - 0.1 - - - - Risk Management, as adjusted  * 373.2 351.5 48.9 45.5 76.5 72.7 0.19 0.20 Corporate, as reported 0.4 0.4 (148.3) (79.2) (122.2) (62.7) (0.57) (0.36) Transaction-related costs - - 20.0 2.7 23.1 3.2 0.08 0.02 Corporate, as adjusted  * 0.4 0.4 (128.3) (76.5) (99.1) (59.5) (0.49) (0.34) Total Company, as reported $ 3,688.4 $ 3,218.1 $    708.9 $    612.7 $ 1,300.3 $ 1,056.5 $       2.72 $       2.74 Total Company, as adjusted  * $ 3,681.8 $ 3,172.5 $    955.0 $    765.8 $ 1,414.0 $ 1,137.0 $       3.67 $       3.45 Total Brokerage & Risk  Management, as reported $ 3,688.0 $ 3,217.7 $    857.2 $    691.9 $ 1,422.5 $ 1,119.2 $       3.29 $       3.10 Total Brokerage & Risk  Management, as adjusted  * $ 3,681.4 $ 3,172.1 $ 1,083.3 $    842.3 $ 1,513.1 $ 1,196.5 $       4.16 $       3.79 * For first quarter 2025, the pretax impact of the Brokerage segment adjustments totals $292.0 million, mostly due to non‑cash period expenses related to intangible amortization, with a corresponding adjustment to the provision for income taxes of $73.7 million relating to these items.  For first quarter 2025, the pretax impact of the Risk Management segment adjustments totals $10.7 million, with a corresponding adjustment to the provision for income taxes of $2.9 million relating to these items.  For first quarter 2025, the pretax impact of the Corporate segment adjustments totals $23.1 million, with a corresponding adjustment to the benefit for income taxes of $3.1 million relating to these items.  A detailed reconciliation of the 2025 and 2024 provision (benefit) for income taxes is shown on pages 12 and 13.  (1 of 13) "We had a fantastic first quarter" said J. Patrick Gallagher, Jr., Chairman and CEO.  "Our core brokerage and risk management segments combined to deliver 14% revenue growth, including organic revenue growth of 9%.  Our first quarter net earnings margin increased 175 basis points to 23.0%, our adjusted EBITDAC margin increased 338 basis points to 41.1%, and adjusted EBITDAC grew year-over-year by 26%, the 20th consecutive quarter of double-digit growth. "We also completed 11 new mergers in the quarter with approximately $100 million of estimated annualized revenue.  And in early April, we completed the acquisition of Woodruff Sawyer, adding more than $250 million of estimated annual revenue.  "Overall, the global P/C insurance market continues to behave rationally with carriers looking to grow in lines and geographies where there is an acceptable return and seeking rate increases where it's needed to generate an appropriate underwriting profit.  Thus, we continue to see a bifurcation between commercial property and casualty renewal premium changes, with property declining 2% and casualty increasing 8% during first quarter 2025.  Exposure changes, including mid-term policy endorsements, continue to be positive, and we have yet to see any meaningful changes in our customers' business activity from tariffs or the broader geopolitical environment. "Our talented production staff has the expertise, the tools, the data and the service capabilities to guide clients and prospects in the current environment.  I am very excited about 2025 and beyond." Brokerage Segment Reported GAAP to Adjusted Non-GAAP Reconciliations (dollars in millions): Organic Revenues (Non-GAAP) 1st Q 2025 1st Q 2024 Base Commissions and Fees Commissions and fees, as reported $       2,869.4 $       2,600.3 Less commissions and fees from acquisitions  (90.6) (26.0) Less divested operations  - (11.5) Levelized foreign currency translation - (16.7) Organic base commissions and fees $       2,778.8 $       2,546.1 Organic change in base commissions and fees  9.1 % Supplemental Revenues Supplemental revenues, as reported $           113.9 $             93.9 Less supplemental revenues from acquisitions (0.1) - Levelized foreign currency translation - (0.3) Organic supplemental revenues $           113.8 $             93.6 Organic change in supplemental revenues 21.6 % Contingent Revenues Contingent revenues, as reported $             92.9 $             86.0 Less contingent revenues from acquisitions (1.3) - Levelized foreign currency translation - (0.4) Organic contingent revenues   $             91.6 $             85.6 Organic change in contingent revenues 7.0 % Total reported commissions, fees, supplemental revenues and contingent revenues $       3,076.2 $       2,780.2 Less commissions, fees, supplemental revenues and contingent revenues from acquisitions  (92.0) (26.0) Less divested operations - (11.5) Levelized foreign currency translation - (17.4) Total organic commissions, fees, supplemental revenues and contingent revenues   $       2,984.2 $       2,725.3 Total organic change  9.5 % Acquisition Activity 1st Q 2025 1st Q 2024 Number of acquisitions closed  * 10 12 Estimated annualized revenues acquired (in millions) $         62.7 $         69.2 * In the first quarter of 2025 and 2024, Gallagher issued 49,000 and 357,000 shares, respectively, of its common stock directly to sellers in connection with tax-free exchange acquisitions. (2 of 13) Brokerage Segment Reported GAAP to Adjusted Non-GAAP Reconciliations (continued) (dollars in millions): Acquisition of AssuredPartners As previously disclosed, on December 7, 2024, we agreed to acquire AssuredPartners for approximately $13.45 billion, subject to customary regulatory approvals, and standard closing conditions.  On March 7, 2025, we received a request for additional information as part of the Hart-Scott-Rodino filing.  We are actively responding to the request and expect that the transaction will close in the second half of 2025.  We raised $8.5 billion of cash in our December 11, 2024 follow-on common stock offering and borrowed $5.0 billion of cash in our December 19, 2024 senior notes issuance (collectively the AssuredPartners Financing) to fund the transaction.  On January 7, 2025, we received an additional $1.28 billion of cash due to the exercise by the underwriters of the overallotment provision related to the follow-on common stock offering.  Compensation Expense and Ratios 1st Q 2025 1st Q 2024 Compensation expense, as reported $       1,617.2 $       1,476.8 Acquisition integration  (27.6) (24.5) Workforce and lease termination related charges (16.5) (10.4) Acquisition related adjustments (30.1) (49.8) Levelized foreign currency translation - (8.8) Compensation expense, as adjusted $       1,543.0 $       1,383.3 Reported compensation expense ratios using reported  revenues on page 1 * 48.8 % 51.6 % Adjusted compensation expense ratios using adjusted  revenues on page 1 ** 46.6 % 49.0 % * Reported first quarter 2025 compensation expense ratio was 2.8 pts lower than first quarter 2024.  This ratio primarily benefited from higher revenues related to interest income earned on proceeds associated with the AssuredPartners Financing.  This ratio also benefited from savings related to headcount controls and lower acquisition related adjustments, offset by higher workforce and lease termination costs.   ** Adjusted first quarter 2025 compensation expense ratio was 2.4 pts lower compared to first quarter 2024.  This ratio primarily benefited from higher revenues related to interest income earned on proceeds associated with the AssuredPartners Financing.  This ratio also benefited from savings related to headcount controls. Operating Expense and Ratios 1st Q 2025 1st Q 2024 Operating expense, as reported  $           346.4 $           339.4 Acquisition integration  (16.4) (24.2) Workforce and lease termination related charges (1.4) (1.2) Levelized foreign currency translation - (0.5) Operating expense, as adjusted $           328.6 $           313.5 Reported operating expense ratios using reported  revenues on page 1  * 10.5 % 11.9 % Adjusted operating expense ratios using adjusted  revenues on page 1  ** 9.9 % 11.1 % * Reported first quarter 2025 operating expense ratio was 1.4 pts lower than first quarter 2024.  This ratio primarily benefited from lower travel and entertainment, technology, and integration costs, as well as savings in real estate expenses related to office consolidations.  This ratio also benefited from higher revenues related to interest income earned on proceeds associated with the AssuredPartners Financing. ** Adjusted first quarter 2025 operating expense ratio was 1.2 pts lower than first quarter 2024.  This ratio was primarily benefited by lower travel and entertainment and technology costs, as well as savings in real estate expenses related to office consolidations.  This ratio also benefited from higher revenues related to interest income earned on proceeds associated with the AssuredPartners Financing. (3 of 13)  Brokerage Segment Reported GAAP to Adjusted Non-GAAP Reconciliations (continued) (dollars in millions):   Net Earnings to Adjusted EBITDAC (Non-GAAP)  1st Q 2025  1st Q 2024   Net earnings, as reported $           816.1 $           652.6 Provision for income taxes 283.0 223.5 Depreciation 32.9 32.8 Amortization 203.6 156.0 Change in estimated acquisition earnout payables 15.4 (16.2) EBITDAC  1,351.0 1,048.7 Net (gains) on divestitures (6.4) (0.5) Acquisition integration 44.0 48.7 Workforce and lease termination related charges 17.9 11.6 Acquisition related adjustments 30.1 23.8 Levelized foreign currency translation - (8.5)  EBITDAC, as adjusted   $       1,436.6 $       1,123.8 Net earnings margin, as reported using reported  revenues on page 1 * 24.6 % 22.8 % EBITDAC margin, as adjusted using adjusted  revenues on page 1 * 43.4 % 39.8 % * First quarter 2025 adjusted EBITDAC margin would be 40.9% excluding approximately $143 million of interest income revenues earned on the proceeds received in December 2024 related to the AssuredPartners Financing.   Risk Management Segment Reported GAAP to Adjusted Non-GAAP Reconciliations (dollars in millions): Organic Revenues (Non-GAAP) 1st Q 2025 1st Q 2024 Fees $           362.9 $           341.9 International performance bonus fees  1.7 2.6 Fees as reported 364.6 344.5 Less fees from acquisitions (10.3) - Less divested operations - (2.0) Levelized foreign currency translation - (1.5) Organic fees  $           354.3 $           341.0 Organic change in fees 3.9 % Acquisition Activity 1st Q 2025 1st Q 2024 Number of acquisitions closed   1 - Estimated annualized revenues acquired (in millions) $         38.2 $             - (4 of 13) Risk Management Segment Reported GAAP to Adjusted Non-GAAP Reconciliations (continued) (dollars in millions): Compensation Expense and Ratios 1st Q 2025 1st Q 2024 Compensation expense, as reported $           231.1 $           213.9 Acquisition integration (0.5) (0.6) Workforce and lease termination related charges (2.8) (0.8) Acquisition related adjustments (0.4) (0.1) Levelized foreign currency translation - (1.2) Compensation expense, as adjusted $           227.4 $           211.2 Reported compensation expense ratios using reported  revenues (before reimbursements) on page 1  * 61.9 % 60.6 % Adjusted compensation expense ratios using adjusted  revenues (before reimbursements) on page 1 ** 60.9 % 60.1 % * Reported first quarter 2025 compensation expense ratio was 1.3 pts higher than first quarter 2024.  This ratio was primarily impacted by higher employee benefit and workforce and lease termination costs, partially offset by savings in temporary help. ** Adjusted first quarter 2025 compensation expense ratio was 0.8 pts higher than first quarter 2024.  This ratio was primarily impacted by higher employee benefit costs, partially offset by savings in temporary help. Operating Expense and Ratios 1st Q 2025 1st Q 2024 Operating expense, as reported  $             70.8 $             68.4 Acquisition integration  (1.1) (0.1) Workforce and lease termination related charges (0.4) (0.4) Levelized foreign currency translation - (0.3) Operating expense, as adjusted $             69.3 $             67.6 Reported operating expense ratios using reported revenues (before reimbursements) on page 1 * 19.0 % 19.4 % Adjusted operating expense ratios using reported revenues (before reimbursements) on page 1  ** 18.6 % 19.2 % * Reported first quarter 2025 operating expense ratio was 0.4 pts lower than first quarter 2024.  This ratio primarily benefited from savings in client-related expenses, partially offset by increased technology and integration costs. ** Adjusted first quarter 2025 operating expense ratio was 0.6 pts lower than first quarter 2024.  This ratio primarily benefited from savings in client-related expenses, partially offset by increased technology costs. Net Earnings to Adjusted EBITDAC (Non-GAAP) 1st Q 2025 1st Q 2024 Net earnings, as reported $             41.1 $             39.3 Provision for income taxes 14.8 13.9 Depreciation 9.5 10.9 Amortization 5.7 6.3 Change in estimated acquisition earnout payables 0.4 0.1 EBITDAC 71.5 70.5 Net (gains) losses on divestitures (0.2) 0.2 Acquisition integration  1.6 0.7 Workforce and lease termination related charges 3.2 1.2 Acquisition related adjustments 0.4 0.1 Levelized foreign currency translation - - EBITDAC, as adjusted  $             76.5 $             72.7 Net earnings margin, as reported using reported  revenues (before reimbursements) on page 1  11.0 % 11.1 % EBITDAC margin, as adjusted using adjusted  revenues (before reimbursements) on page 1 20.5 % 20.7 % (5 of 13) Corporate Segment Reported GAAP Information (dollars in millions): 2025 2024 Net Earnings Net Earnings (Loss) (Loss) Income Attributable to Income Attributable to Pretax Tax Controlling Pretax Tax Controlling 1st Quarter Loss Benefit Interests Loss Benefit Interests Components of Corporate Segment, as reported Interest and banking costs $   (159.5) $      41.5 $           (118.0) $     (93.1) $      24.2 $             (68.9) Clean energy related (1.8) 0.5 (1.3) (1.9) 0.5 (1.4) Acquisition costs (1) (26.4) 3.4 (23.0) (4.7) 0.8 (3.9) Corporate (2) (94.6) 88.6 (6.0) (56.9) 51.9 (5.0) - - Reported 1st Quarter (282.3) 134.0 (148.3) (156.6) 77.4 (79.2) Adjustments Transaction-related costs (1) 23.1 (3.1) 20.0 3.2 (0.5) 2.7 - - - - - - Components of Corporate Segment, as adjusted Interest and banking costs (159.5) 41.5 (118.0) (93.1) 24.2 (68.9) Clean energy related (1.8) 0.5 (1.3) (1.9) 0.5 (1.4) Acquisition costs (3.3) 0.3 (3.0) (1.5) 0.3 (1.2) Corporate (2)  (94.6) 88.6 (6.0) (56.9) 51.9 (5.0) Adjusted 1st Quarter $   (259.2) $    130.9 $           (128.3) $   (153.4) $      76.9 $             (76.5) (1) Gallagher incurred transaction-related costs, which include legal, consulting, employee compensation and other professional fees associated with completed, future and terminated acquisitions.  Adjustments primarily relate to the acquisition of the Willis Towers Watson treaty reinsurance brokerage operations, the acquisitions of Buck, Cadence Insurance, Eastern Insurance Group, all of which closed in 2023, Woodruff Sawyer, which closed on April 10, 2025, and the pending acquisition of AssuredPartners. (2) Corporate pretax loss includes a net unrealized foreign exchange remeasurement loss of $(23.0) million in first quarter 2025 and a net unrealized foreign exchange remeasurement gain of $0.6 million in first quarter 2024.  Interest and banking costs and debt - At March 31, 2025, Gallagher had $9,550.0 million of borrowings from public debt, $3,523.0 million of borrowings from private placements and no borrowings under its line of credit facility.  In addition, Gallagher had $152.8 million outstanding under a revolving loan facility that provides funding for premium finance receivables, which are fully collateralized by the underlying premiums held by insurance carriers, and as such are excluded from its debt covenant computations, as applicable.  As previously announced, on April 3, 2025, Gallagher entered into an amendment and restatement to its Credit Agreement, dated as of June 22, 2023.  The amendment and restatement, among other things, extended the maturity date of the Credit Agreement from June 22, 2028 to April 3, 2030 and increased the commitment from $1,700.0 million to $2,500.0 million (including a $75.0 million letter of credit sub-facility and a $250.0 million Euro swingline sub-facility).  Interest and banking costs in first quarter 2025 are higher than the same period in 2024 primarily due to the debt issuances that occurred in February 2024 and December 2024. Clean energy related - For 2025, this consists of operating results related to Gallagher's investments in new clean energy projects. Acquisition costs - Consists mostly of external professional fees and other due diligence costs related to acquisitions.  On occasion, Gallagher enters into forward currency hedges for the purchase price of committed, but not yet funded, acquisitions with funding requirements in currencies other than the U.S. dollar.  The gains or losses, if any, associated with these hedge transactions are also included in acquisition costs. Corporate - Consists of overhead allocations mostly related to corporate staff compensation, other corporate level activities, and net unrealized foreign exchange remeasurement.  In addition, it includes the tax expense related to the partial taxation of foreign earnings, nondeductible executive compensation and entertainment expenses, the tax benefit from the vesting of employee equity awards, as well as other permanent or discrete tax items not reflected in the provision for income taxes in the Brokerage and Risk Management segments.  (6 of 13) Income Taxes - Gallagher allocates the provision for income taxes to its Brokerage and Risk Management segments using the local country statutory rates.  Gallagher's consolidated effective tax rate for the quarters ended March 31, 2025 and 2024 were 18.8% and 20.7%, respectively.  Webcast Conference Call - Gallagher will host a webcast conference call on Thursday, May 1, 2025 at 5:30 p.m. ET/4:30 p.m. CT.  To listen to this call, please go to Arthur J. Gallagher & Co. - Events & Presentations (ajg.com).  The call will be available for replay at such website for at least 90 days.  About Arthur J. Gallagher & Co.Arthur J. Gallagher & Co., a global insurance brokerage, risk management and consulting services firm, is headquartered in Rolling Meadows, Illinois.  Gallagher provides these services in approximately 130 countries around the world through its owned operations and a network of correspondent brokers and consultants.  Information Concerning Forward-Looking StatementsThis press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995.  When used in this press release, the words "anticipates," "believes," "contemplates," "see," "should," "could," "will," "estimates," "expects," "intends," "plans" and variations thereof and similar expressions, are intended to identify forward-looking statements.  Examples of forward-looking statements include, but are not limited to, anticipated future results or performance of any segment or Gallagher as a whole; expected timing of completion of the AssuredPartners acquisition; acquisition rollover revenues, including estimated rollover revenues particularly of acquisitions larger than usual tuck-in acquisitions, such as Woodruff Sawyer; statements regarding changes in its expenses in the next several quarters; future capital structure changes, including debt levels from time to time; the impact of foreign currency on its results; integration costs; workforce and lease termination costs; amortization of intangibles; depreciation; change in estimated earnout payables; effective tax rate; earnings from continuing operations attributable to noncontrolling interests; the premium rate environment and the state of insurance markets; and the economic environment. Gallagher's actual results may differ materially from those contemplated by the forward-looking statements.  Readers are therefore cautioned against relying on any of the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance.  Important factors that could cause actual results to differ materially from those in the forward-looking statements include global economic and geopolitical events, including, among others, fluctuations in interest and inflation rates; geo-economic fragmentation and protectionism such as tariffs, trade wars or similar governmental actions affecting the flows of goods, services or currency; potential U.S. government shutdowns or gridlock over increasing the U.S. debt ceiling; political violence and instability, such as the armed conflicts in Ukraine and the Middle East; its actual acquisition opportunities, including closing risks related to pending acquisitions, particularly those related to the acquisition of AssuredPartners; risks with respect to acquisitions larger than its usual tuck-in acquisitions, such as the acquisition of Buck, Cadence Insurance, Eastern Insurance Group, My Plan Manager, Woodruff Sawyer and the pending acquisition of AssuredPartners, including risks related to its ability to successfully integrate operations, the possibility that its assumptions may be inaccurate resulting in unforeseen obligations or liabilities and failure to realize the expected benefits of these acquisitions; damage to its reputation due to its failure to uphold its culture or negative perceptions or publicity, including as a result of amplifying effects that the Internet and social media may have on such perceptions; reputational issues related to its sustainability-related activities, including potential backlash against such activities, and compliance with increasingly complex climate-related regulations, such as risks related to "greenwashing" and "greenhushing"; cybersecurity-related risks; its ability to apply technology, data analytics and artificial intelligence effectively and potential increased costs resulting from such activities; risks associated with the use of artificial intelligence in its business operations, including regulatory, data privacy, cybersecurity, errors and omissions, intellectual property and competition risks; heightened competition for talent and increased compensation costs; disasters or other business interruptions, including with respect to its operations in India; risks related to its international operations, such as those related to regulatory, tax, sustainability, sanctions and anti-corruption compliance; changes to data privacy and protection laws and regulations; foreign exchange rates; changes in accounting standards; changes in premium rates and in insurance markets generally, including the impact of large natural events; tax, environmental or other compliance risks related to its legacy clean energy investments; its inability to receive dividends or other distributions from subsidiaries; and changes in the insurance brokerage industry's competitive landscape. Please refer to Gallagher's filings with the Securities and Exchange Commission, including Item 1A, "Risk Factors," of its Annual Report on Form 10-K for the fiscal year ended December 31, 2024 and its subsequently filed Quarterly Reports on Form 10-Q for a more detailed discussion of these and other factors that could impact its forward-looking statements.  Any forward-looking statement made by Gallagher in this press release speaks only as of the date on which it is made.  Except as required by applicable law, Gallagher does not undertake to update the information included herein or the corresponding earnings release posted on Gallagher's website. (7 of 13) Information Regarding Non-GAAP MeasuresIn addition to reporting financial results in accordance with GAAP, this press release provides information regarding EBITDAC, EBITDAC margin, adjusted EBITDAC, adjusted EBITDAC margin, diluted net earnings per share, as adjusted (adjusted EPS), adjusted revenue, adjusted compensation and operating expenses, adjusted compensation expense ratio, adjusted operating expense ratio and organic revenue.  These measures are not in accordance with, or an alternative to, the GAAP information provided in this press release.  Gallagher's management believes that these presentations provide useful information to management, analysts and investors regarding financial and business trends relating to Gallagher's results of operations and financial condition or because they provide investors with measures that its chief operating decision maker uses when reviewing Gallagher's performance.  See further below for definitions and additional reasons each of these measures is useful to investors.  Gallagher's industry peers may provide similar supplemental non-GAAP information with respect to one or more of these measures, although they may not use the same or comparable terminology and may not make identical adjustments.  The non-GAAP information provided by Gallagher should be used in addition to, but not as a substitute for, the GAAP information provided.  As disclosed in its most recent Proxy Statement, Gallagher makes determinations regarding certain elements of executive officer incentive compensation, performance share awards and annual cash incentive awards, partly on the basis of measures related to adjusted EBITDAC.  Adjusted Non-GAAP presentation - Gallagher believes that the adjusted non-GAAP presentations of the current and prior period information presented in this earnings release provide stockholders and other interested persons with useful information regarding certain financial metrics of Gallagher that may assist such persons in analyzing Gallagher's operating results as they develop a future earnings outlook for Gallagher.  The after-tax amounts related to the adjustments were computed using the normalized effective tax rate for each respective period.  See pages 14 and 15 for a reconciliation of the adjustments made to income taxes. Adjusted measures - Revenues (for the Brokerage segment), revenues before reimbursements (for the Risk Management segment), net earnings, compensation expense and operating expense, respectively, each adjusted to exclude the following, as applicable: Net gains (losses) on divestitures, which are primarily net proceeds received related to sales of books of business and other divestiture transactions, such as the disposal of a business through sale or closure. Acquisition integration costs, which include costs related to certain large acquisitions (including the acquisitions of the Willis Towers Watson treaty reinsurance brokerage operations, Buck, Cadence Insurance, Eastern Insurance Group and My Plan Manager), outside the scope of the usual tuck-in strategy, not expected to occur on an ongoing basis in the future once Gallagher fully assimilates the applicable acquisition. These costs are typically associated with redundant workforce, compensation expense related to amortization of certain retention bonus arrangements, extra lease space, duplicate services and external costs incurred to assimilate the acquisition into its IT related systems. Transaction-related costs, which are associated with completed, future and terminated acquisitions. Costs primarily relate to the acquisitions of the Willis Towers Watson treaty reinsurance brokerage operations, Buck, Cadence Insurance, Eastern Insurance Group and Woodruff Sawyer, which closed on April 10, 2025, and the pending acquisition of AssuredPartners. These include costs related to regulatory filings, legal and accounting services, insurance and incentive compensation. Workforce related charges, which primarily include severance costs (either accrued or paid) related to employee terminations and other costs associated with redundant workforce. Lease termination related charges, which primarily include costs related to terminations of real estate leases and abandonment of leased space. Acquisition related adjustments principally relate to changes in estimated acquisition earnout payables adjustments and acquisition related compensation charges. In addition, from time to time may include changes in balance sheet estimates arising from conforming accounting principles, purchase-related true-ups and other balance sheet adjustments made after the closing date; the net impact of these on first quarter 2024 results was approximately $26 million of revenues and approximately $28 million of compensation expense. Amortization of intangible assets, which reflects the amortization of customer/expiration lists, non-compete agreements, trade names and other intangible assets acquired through Gallagher's merger and acquisition strategy, the impact to amortization expense of acquisition valuation adjustments to these assets as well as non-cash impairment charges. The impact of foreign currency translation, as applicable. The amounts excluded with respect to foreign currency translation are calculated by applying current year foreign exchange rates to the same period in the prior year. Effective income tax rate impact, which levelizes the prior year for the change in current year tax rates. (8 of 13) Adjusted ratios - Adjusted compensation expense and adjusted operating expense, respectively, each divided by adjusted revenues. Non-GAAP Earnings Measures EBITDAC and EBITDAC margin - EBITDAC is net earnings before interest, income taxes, depreciation, amortization and the change in estimated acquisition earnout payables and EBITDAC margin is EBITDAC divided by total revenues (for the Brokerage segment) and revenues before reimbursements (for the Risk Management segment). These measures for the Brokerage and Risk Management segments provide a meaningful representation of Gallagher's operating performance for the overall business and provide a meaningful way to measure its financial performance on an ongoing basis. EBITDAC, as Adjusted and EBITDAC Margin, as Adjusted - Adjusted EBITDAC is EBITDAC adjusted to exclude net gains on divestitures, acquisition integration costs, workforce related charges, lease termination related charges, acquisition related adjustments, transaction related costs, and the period-over-period impact of foreign currency translation, as applicable, and Adjusted EBITDAC margin is Adjusted EBITDAC divided by total adjusted revenues (defined above). These measures for the Brokerage and Risk Management segments provide a meaningful representation of Gallagher's operating performance and are also presented to improve the comparability of its results between periods by eliminating the impact of the items that have a high degree of variability. EPS, as Adjusted and Net Earnings, as Adjusted - Adjusted net earnings have been adjusted to exclude the after-tax impact of net gains on divestitures, acquisition integration costs, the impact of foreign currency translation, workforce related charges, lease termination related charges, acquisition related adjustments, transaction related costs, amortization of intangible assets, and effective income tax rate impact, as applicable. Adjusted EPS is Adjusted Net Earnings divided by diluted weighted average shares outstanding. This measure provides a meaningful representation of Gallagher's operating performance (and as such should not be used as a measure of Gallagher's liquidity), and for the overall business is also presented to improve the comparability of its results between periods by eliminating the impact of the items that have a high degree of variability. Organic Revenues (a non-GAAP measure) - For the Brokerage segment, organic change in base commission and fee revenues, supplemental revenues and contingent revenues exclude the first twelve months of such revenues generated from acquisitions and such revenues related to divested operations, which include disposals of a business through sale or closure, run-off of a business and the restructuring and/or repricing of programs and products, in each year presented.  These revenues are excluded from organic revenues in order to help interested persons analyze the revenue growth associated with the operations that were a part of Gallagher in both the current and prior period.  In addition, organic change in base commission and fee revenues, supplemental revenues and contingent revenues excludes the period-over-period impact of foreign currency translation to improve the comparability of its results between periods.  For the Risk Management segment, organic change in fee revenues excludes the first twelve months of such revenues generated from acquisitions and such revenues related to divested operations in each year presented.  In addition, change in organic growth in fee revenues excludes the period-over-period impact of foreign currency translation to improve the comparability of its results between periods.  These revenue items are excluded from organic revenues in order to determine a comparable, but non-GAAP, measurement of revenue growth that is associated with the revenue sources that are expected to continue in the current year and beyond, as well as eliminating the impact of the items that have a high degree of variability.  Gallagher has historically viewed organic revenue growth as an important indicator when assessing and evaluating the performance of its Brokerage and Risk Management segments.  Gallagher also believes that using this non-GAAP measure allows readers of its financial statements to measure, analyze and compare the growth from its Brokerage and Risk Management segments in a meaningful and consistent manner. Reconciliation of Non-GAAP Information Presented to GAAP Measures - This press release includes tabular reconciliations to the most comparable GAAP measures, as follows: for EBITDAC (on pages 10 and 11), for adjusted revenues, adjusted EBITDAC and adjusted diluted net earnings per share (on page 1), for organic revenue measures (on pages 2 and 4, respectively, for the Brokerage and Risk Management segments), for adjusted compensation and operating expenses and adjusted EBITDAC margin (on pages 3, 4 and 5, respectively, for the Brokerage and Risk Management segments).  (9 of 13) Arthur J. Gallagher & Co. Reported Statement of Earnings and EBITDAC - 1st Quarter March 31, (Unaudited - in millions except per share, percentage and workforce data) 1st Q 2025 1st Q 2024 Brokerage Segment  Mar 31, 2025 Mar 31, 2024 Commissions $          2,249.2 $          1,993.6 Fees 620.2 606.7 Supplemental revenues  113.9 93.9 Contingent revenues 92.9 86.0 Interest income, premium finance revenues and other income 238.4 84.7 Total revenues 3,314.6 2,864.9 Compensation 1,617.2 1,476.8 Operating 346.4 339.4 Depreciation 32.9 32.8 Amortization 203.6 156.0 Change in estimated acquisition earnout payables 15.4 (16.2) Expenses 2,215.5 1,988.8 Earnings before income taxes 1,099.1 876.1 Provision for income taxes   283.0 223.5 Net earnings  816.1 652.6 Net earnings attributable to noncontrolling interests 4.5 4.3 Net earnings attributable to controlling interests $            811.6 $            648.3 EBITDAC  Net earnings $            816.1 $            652.6 Provision for income taxes 283.0 223.5 Depreciation 32.9 32.8 Amortization 203.6 156.0 Change in estimated acquisition earnout payables 15.4 (16.2) EBITDAC $          1,351.0 $          1,048.7 1st Q 2025 1st Q 2024 Risk Management Segment  Mar 31, 2025 Mar 31, 2024 Fees $            364.6 $            344.5 Interest income and other income 8.8 8.3 Revenues before reimbursements 373.4 352.8 Reimbursements 39.0 38.6 Total revenues 412.4 391.4 Compensation 231.1 213.9 Operating 70.8 68.4 Reimbursements 39.0 38.6 Depreciation 9.5 10.9 Amortization 5.7 6.3 Change in estimated acquisition earnout payables 0.4 0.1 Expenses 356.5 338.2 Earnings before income taxes 55.9 53.2 Provision for income taxes 14.8 13.9 Net earnings  41.1 39.3 Net earnings attributable to noncontrolling interests - - Net earnings attributable to controlling interests $              41.1 $              39.3 EBITDAC  Net earnings  $              41.1 $              39.3 Provision for income taxes 14.8 13.9 Depreciation 9.5 10.9 Amortization 5.7 6.3 Change in estimated acquisition earnout payables 0.4 0.1 EBITDAC $              71.5 $              70.5 See "Information Regarding Non-GAAP Measures" beginning on page 8 of 13. (10 of 13) Arthur J. Gallagher & Co. Reported Statement of Earnings and EBITDAC - 1st Quarter March 31, (Unaudited - in millions except share and per share data) 1st Q 2025 1st Q 2024 Corporate Segment  Mar 31, 2025 Mar 31, 2024 Other income $                0.4 $                0.4 Total revenues 0.4 0.4 Compensation 49.4 35.2 Operating 73.2 27.9 Interest 158.4 92.2 Depreciation 1.7 1.7 Expenses 282.7 157.0 Loss before income taxes (282.3) (156.6) Benefit for income taxes (134.0) (77.4) Net loss (148.3) (79.2) Net loss attributable to noncontrolling interests - - Net loss attributable to controlling interests $           (148.3) $             (79.2) EBITDAC  Net loss $           (148.3) $             (79.2) Benefit for income taxes (134.0) (77.4) Interest 158.4 92.2 Depreciation 1.7 1.7 EBITDAC $           (122.2) $             (62.7) 1st Q 2025 1st Q 2024 Total Company  Mar 31, 2025 Mar 31, 2024 Commissions $          2,249.2 $          1,993.6 Fees 984.8 951.2 Supplemental revenues  113.9 93.9 Contingent revenues 92.9 86.0 Interest income, premium finance revenues and other income 247.6 93.4 Revenues before reimbursements 3,688.4 3,218.1 Reimbursements 39.0 38.6 Total revenues 3,727.4 3,256.7 Compensation 1,897.7 1,725.9 Operating 490.4 435.7 Reimbursements 39.0 38.6 Interest 158.4 92.2 Depreciation 44.1 45.4 Amortization 209.3 162.3 Change in estimated acquisition earnout payables 15.8 (16.1) Expenses 2,854.7 2,484.0 Earnings before income taxes 872.7 772.7 Provision for income taxes 163.8 160.0 Net earnings  708.9 612.7 Net earnings attributable to noncontrolling interests 4.5 4.3 Net earnings attributable to controlling interests $            704.4 $            608.4 Diluted net earnings per share $              2.72 $              2.74 Dividends declared per share $              0.65 $              0.60 EBITDAC  Net earnings  $            708.9 $            612.7 Provision for income taxes 163.8 160.0 Interest 158.4 92.2 Depreciation 44.1 45.4 Amortization 209.3 162.3 Change in estimated acquisition earnout payables 15.8 (16.1) EBITDAC $          1,300.3 $          1,056.5 See "Information Regarding Non-GAAP Measures" beginning on page 8 of 13. (11 of 13) Arthur J. Gallagher & Co. Consolidated Balance Sheet (Unaudited - in millions except per share data) Mar 31, 2025 Dec 31, 2024 Cash and cash equivalents $        16,691.8 $        14,987.3 Fiduciary assets (includes fiduciary cash of $5,547.8 in 2025 and $5,481.3 in 2024) 31,769.3 24,712.1 Accounts receivable, net 4,520.2 3,895.9 Other current assets 457.8 518.0 Total current assets 53,439.1 44,113.3 Fixed assets - net 647.3 650.3 Deferred income taxes (includes tax credit carryforwards of $711.3 in 2025 and $771.8 in 2024) 890.2 959.1 Other noncurrent assets 1,494.9 1,354.4 Right-of-use assets  377.3 377.8 Goodwill 12,714.7 12,270.2 Amortizable intangible assets - net 4,532.2 4,530.1 Total assets $        74,095.7 $        64,255.2 Fiduciary liabilities $        31,769.3 $        24,712.1 Accrued compensation and other current liabilities 3,969.6 3,586.3 Deferred revenue - current 629.3 537.2 Premium financing debt 152.8 225.2 Corporate related borrowings - current 515.0 200.0 Total current liabilities 37,036.0 29,260.8 Corporate related borrowings - noncurrent 12,419.8 12,731.9 Deferred revenue - noncurrent 66.3 67.1 Lease liabilities - noncurrent 326.3 328.1 Other noncurrent liabilities 1,893.6 1,687.7 Total liabilities 51,742.0 44,075.6 Stockholders' equity: Common stock - issued and outstanding 256.1 250.0 Capital in excess of par value 17,475.1 16,068.9 Retained earnings 5,522.9 4,985.7 Accumulated other comprehensive loss (934.0) (1,151.1) Total controlling interests stockholders' equity 22,320.1 20,153.5 Noncontrolling interests 33.6 26.1 Total stockholders' equity 22,353.7 20,179.6 Total liabilities and stockholders' equity $        74,095.7 $        64,255.2 Arthur J. Gallagher & Co. Other Information (Unaudited - data is rounded where indicated) 1st Q Ended 4th Q Ended 1st Q Ended OTHER INFORMATION Mar 31, 2025 Dec 31, 2024 Mar 31, 2024 Basic weighted average shares outstanding (000s) 254,819 226,425 217,464 Diluted weighted average shares outstanding (000s) 259,421 231,059 221,957 Number of common shares outstanding at end of period (000s)  *  256,053  *  249,999 218,516 Workforce at end of period (includes acquisitions): Brokerage  43,120 42,091 39,989 Risk Management  10,594 10,339 9,832 Total Company  57,285 55,977 52,980 *   Gallagher completed a follow on public offering of 30,357,143 shares of its common stock on December 11, 2024 and 4,553,571 shares of its common stock on January 7, 2025, intended to fund a portion of the pending acquisition of AssuredPartners. Reconciliation of Non-GAAP Measures - Pre-tax Earnings and Diluted Net Earnings per Share (Unaudited) (Unaudited - in millions except share and per share data) Net Earnings  Net Earnings  Earnings Provision (Loss) (Loss) Diluted Net (Loss) (Benefit) Attributable to Attributable to Earnings Before Income for Income Net Earnings Noncontrolling Controlling (Loss) Taxes Taxes (Loss) Interests Interests per Share 1st Q Ended March 31, 2025 Brokerage, as reported $          1,099.1 $            283.0 $            816.1 $                4.5 $            811.6 $              3.13 Net (gains) on divestitures (6.4) (1.6) (4.8) - (4.8) (0.02) Acquisition integration 44.0 11.1 32.9 - 32.9 0.13 Workforce and lease termination 17.9 4.5 13.4 - 13.4 0.05 Acquisition related adjustments 32.9 8.3 24.6 - 24.6 0.09 Amortization of intangible assets 203.6 51.4 152.2 - 152.2 0.59 Brokerage, as adjusted $          1,391.1 $            356.7 $          1,034.4 $                4.5 $          1,029.9 $              3.97 Risk Management, as reported $              55.9 $              14.8 $              41.1 $                  - $              41.1 $              0.16 Net (gains) on divestitures (0.2) (0.1) (0.1) - (0.1) - Acquisition integration 1.6 0.5 1.1 - 1.1 - Workforce and lease termination 3.2 0.9 2.3 - 2.3 0.01 Acquisition related adjustments 0.4 0.1 0.3 - 0.3 - Amortization of intangible assets 5.7 1.5 4.2 - 4.2 0.02 Risk Management, as adjusted $              66.6 $              17.7 $              48.9 $                  - $              48.9 $              0.19 Corporate, as reported $           (282.3) $           (134.0) $           (148.3) $                  - $           (148.3) $             (0.57) Transaction-related costs 23.1 3.1 20.0 - 20.0 0.08 Corporate, as adjusted $           (259.2) $           (130.9) $           (128.3) $                  - $           (128.3) $             (0.49) See "Information Regarding Non-GAAP Measures" beginning on page 8 of 13. (12 of 13) Reconciliation of Non-GAAP Measures - Pre-tax Earnings and Diluted Net Earnings per Share (Unaudited) - Continued (Unaudited - in millions except share and per share data) Net Earnings  Net Earnings  Earnings Provision (Loss) (Loss) Diluted Net (Loss) (Benefit) Attributable to Attributable to Earnings Before Income for Income Net Earnings Noncontrolling Controlling (Loss) Taxes Taxes (Loss) Interests Interests per Share 1st Q Ended March 31, 2024 Brokerage, as reported $            876.1 $            223.5 $            652.6 $                4.3 $            648.3 $              2.92 Net (gains) on divestitures (0.5) (0.1) (0.4) - (0.4) - Acquisition integration 48.7 12.3 36.4 - 36.4 0.16 Workforce and lease termination 11.6 2.9 8.7 - 8.7 0.04 Acquisition related adjustments (11.1) (2.8) (8.3) (3.0) (5.3) (0.02) Amortization of intangible assets 156.0 39.3 116.7 - 116.7 0.53 Effective income tax rate impact - 2.6 (2.6) - (2.6) (0.01) Levelized foreign currency translation (8.3) (2.0) (6.3) - (6.3) (0.03) Brokerage, as adjusted $          1,072.5 $            275.7 $            796.8 $                1.3 $            795.5 $              3.59 Risk Management, as reported $              53.2 $              13.9 $              39.3 $                  - $              39.3 $              0.18 Net losses on divestitures 0.2 0.1 0.1 - 0.1 - Acquisition integration 0.7 0.2 0.5 - 0.5 - Workforce and lease termination 1.2 0.3 0.9 - 0.9 - Acquisition related adjustments 0.1 - 0.1 - 0.1 - Amortization of intangible assets 6.3 1.8 4.5 - 4.5 0.02 Levelized foreign currency translation 0.1 - 0.1 - 0.1 - Risk Management, as adjusted $              61.8 $              16.3 $              45.5 $                  - $              45.5 $              0.20 Corporate, as reported $           (156.6) $             (77.4) $             (79.2) $                  - $             (79.2) $             (0.36) Transaction-related costs 3.2 0.5 2.7 - 2.7 0.02 Corporate, as adjusted $           (153.4) $             (76.9) $             (76.5) $                  - $             (76.5) $             (0.34) See "Information Regarding Non-GAAP Measures" on page 8 of 13. Contact:              Ray Iardella            Vice President - Investor Relations            630-285-3661 or [email protected]  (13 of 13) SOURCE Arthur J. Gallagher & Co. WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM? 440k+ Newsrooms & Influencers 9k+ Digital Media Outlets 270k+ Journalists Opted In

Related News