Arthur J. Gallagher & Co.

SWB:GAH

Earnings Call Analysis

Brokerage Segment Maintains Strong Growth Outlook

The company remains steadfast in its expectation of 7% to 9% organic growth for the full year within the Brokerage segment. Additionally, this sector showcased an adjusted EBITDAC margin increase of 48 basis points in Q4, evidencing robust performance at the high end of anticipated ranges. Although the company has faced headwinds due to recent mergers showing signs of seasonality, they still predict full-year margin expansions starting at 4% organic growth. Growth prognosis also remains unaffected by a $15 million shift on a $10 billion business, which only affects the overall figures by 10 to 15 basis points, insufficient to alter the 7% to 9% guidance.

A Strong Finish to a Fantastic Year

The company celebrated a robust fourth quarter, concluding a stellar year with vital metrics aligning with prior guidance. Revenue surged by 20% for the combined Brokerage and Risk Management segments. Organic growth headlined at 8.1%, with a refined figure of 9.4% after adjusting for accounting nuances and timing of large life case events. A flurry of mergers and acquisitions totaling $410 million in estimated annualized revenue added to the company's growth, while adjusted earnings per share elevated by 23% year-over-year to $2.22. An incremental rise in EBITDAC margin by 69 basis points to 30.1% underscored improved profitability.

Brokerage Segment Shows Consistent Performance

The Brokerage segment reported a substantial 20% revenue growth and an organic increase of 7.2%, revised to 8.7% after adjustments, or 11% with the inclusion of interest income. Various international markets, such as the U.S., U.K., Canada, and Australia/New Zealand, contributed to an 8% global retail P/C brokerage organic growth. The employee benefits brokerage and consulting business posted a 2% organic growth, further tuned to 6% without the timing effects of large life cases. Moreover, exceptional performance was noted in reinsurance, wholesale, and specialty businesses, with organics soaring up to 16% in specific domains.

Mergers and Acquisitions Augment Market Position

The company's aggressive M&A strategy led to 13 new brokerage mergers, amounting to about $350 million of estimated annualized revenue, enhancing the organization's professional family and capabilities. The stream of mergers is set to continue, fostering growth and diversity in services.

Risk Management Segment Outperforms

Gallagher Bassett, part of the Risk Management segment, achieved outstanding organic growth of 13.2% in the fourth quarter, culminating a full year at 15.8%. Adjusted EBITDAC margins for both the quarter and full year hovered around 20%, attesting to successful client retention and business acquisition strategies. An Australian merger introduced new competencies in the disability space, further strengthening the segment's market offering.

Cultural Foundations Drive Success

A deep-rooted culture of client service, ethics, and teamwork, recognized as 'the Gallagher way', was pivotal in driving remarkable full-year results. Revenue growth of 18%, of which 10% was organic, alongside a 20% increase in adjusted EBITDAC, demonstrated how a steadfast cultural identity could translate into material success as the company looks to replicate this growth going forward.

Sustaining Growth in 2024

The company's forward-looking statements indicate stability and growth with expectations of a 7% to 9% organic growth for the Brokerage segment and a 9% to 11% range for the Risk Management segment. These projections suggest consistent performance continuation, with margin expansion anticipated and approximately $540 million of rollover revenues recognized from recently closed mergers. A healthy cash position along with $3.5 billion of capacity for M&A activities in 2024 supports these ambitions, as the company aims to leverage its sound fiscal management to underpin future growth initiatives.

Earnings Call Transcript 2023-Q4

[Operator]

Good afternoon, and welcome to Arthur J. Gallagher & Co.'s Fourth Quarter 2023 Earnings Conference Call. [Operator Instructions] Today's call is being recorded. [Operator Instructions] Some of the comments made during this conference call, including answers given in response to questions, may constitute forward-looking statements within the meaning of the securities laws. The company does not assume any obligation to update information or forward-looking statements provided on this call.

These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially. Please refer to the information concerning forward-looking statements and Risk Factors sections contained in the company's most recent 10-K, 10-Q and 8-K filings for more details on such risks and uncertainties. In addition, for reconciliations of the non-GAAP measures discussed on this call as well as other information regarding these measures, please refer to the earnings release and other materials in the Investor Relations section of the company's website.

It is now my pleasure to introduce J. Patrick Gallagher, Jr., Chairman and CEO of Arthur J. Gallagher & Co. Mr. Gallagher, you may begin.

[J. Gallagher, executive]

Thank you very much, and good afternoon, everyone. Thank you for joining us for our fourth quarter '23 earnings call. On the call with me today is Doug Howell, our CFO, as well as the heads of our operating divisions. We had a strong fourth quarter to wrap up another fantastic year. All measures were right in line with what we said during our December IR day.

For our combined Brokerage and Risk Management segments, we posted 20% growth in revenue, headline 8.1% organic growth, but that's more like 9.4% controlling for the 606 accounting and large life case timing. We also had a terrific merger and acquisition quarter. We completed 14 mergers totaling $410 million of estimated annualized revenue. GAAP earnings per share of $0.30 and net earnings margin of 2.8% were impacted by the counterintuitive earn-out payable accounting that Doug will elaborate on in a few minutes.

So better to look at it more on a comparable basis. Adjusted earnings per share were $2.22, up 23% year-over-year, and we posted an EBITDAC margin of 30.1%, up 69 basis points over fourth quarter '22. What a terrific quarter to close out an incredibly good year by the team. When I think about our growth for the full year, we are up 18% in revenue. That's an increase of $1.5 billion. That's amazing.

Moving to results on a segment basis, starting with the Brokerage segment. Reported revenue growth was 20%. Organic headline was 7.2%, but I see it more like 8.7% without the accounting and timing noise and 11% if you include interest income. Adjusted EBITDAC was $647 million, growing 21% year-over-year, and we posted adjusted EBITDAC margin expansion of 48 basis points.

Let me give you some insights behind our Brokerage segment organic and just to level set the following does not including interest income. Our global retail P/C brokerage operations posted organic of 8%. This includes about 8% organic in the U.S., 8% in the U.K., 5% in Canada, 10% in Australia and New Zealand. Our employee benefit brokerage and consulting business posted organic of 2% or 6%, controlling for the timing of those large life cases.

Shifting to reinsurance, wholesale and specialty businesses, overall organic of 14%. This includes Gallagher Re at 12%, U.S. wholesale at 12% and U.K. specialty at 16%. So all of these are very similar to what we were seeing throughout the year. Next, let me provide some thoughts on the P/C insurance pricing environment, starting with the primary insurance market. Global fourth quarter renewal premiums, which include both rate and exposure changes, were up 8.5%. That's in line with the 8% to 10% renewal premium change we have been reporting throughout '22 and '23.

Renewal premium increases continue to be broad-based, up across all of our major geographies and most product lines. For example, property is up 15%, even in a slow cat property quarter. General liability is up 6%, workers' comp is up 2%, umbrella and package are each up about 10%.

Shifting to the reinsurance market. 1/1 renewals were orderly reflected a more balanced supply-demand dynamic. Continued strong demand for property cat cover was met with sufficient reinsurance capacity from existing reinsurers and cat bonds. Importantly, reinsurers continue to exercise discipline on pricing and terms, not giving back the structural changes achieved last year.

In casualty, while there was adequate supply, most casualty treaties experienced pricing pressure. Specialty lines renewed mostly flattish. However, coverage limitations continued on war-related products. So in our view, insurance and reinsurance carriers continued to behave rationally, pushing for a rate where it's needed to generate an acceptable underwriting profit. Property is still needing rate. And more and more, we're hearing about the need for rate in casualty lines. The prior year development turns into a big concern, we think it could be a multiyear journey of rate increases.

All that said, always remember, our job as brokers is to help our clients find the best coverage while mitigating price increases. So not all these renewal premium increases ultimately show up in our organic. Moving to our customers' business activity. Overall, it continues to be strong. During the fourth quarter, our daily indication showed positive midyear policy endorsements and audits ahead of last year's levels. So we are not seeing a slowdown. The same strength is also evident in the U.S. labor market with continued growth in nonfarm payrolls and low unemployment rate, which is why I believe our HR consulting retirement and benefits business will have terrific opportunities in '24.

As we sit here today, we are very well positioned. 2023 was a great new business year, and I believe we will continue to win new clients while retaining our existing customers. We have incredible niche expertise. Our client service is top notch, and our data and analytics continues to distance ourselves from the competition. We can handle any account of any size anywhere around the globe. All this leads me to reaffirm that we will still see further '24 Brokerage organic in the 7% to 9% range that would lead to another outstanding year.

Shifting to mergers and acquisitions. We had an excellent fourth quarter, completing 13 new brokerage mergers, representing about $350 million of estimated annualized revenue. I'd like to thank all of our new partners for joining us and extend a very warm welcome to our growing family of Gallagher professionals. And we are off to a strong start to '24. We've already closed 4 brokerage mergers here in January for about $30 million of annualized revenue.

We also have around 40 term sheets signed or being prepared representing around $350 million of annualized revenue. We know not all of these will ultimately close, but we believe we'll get our fair share, clearly, a very strong pipeline. Moving on to Risk Management segment, Gallagher Bassett. Fourth quarter organic growth was terrific at 13.2%, full year at 15.8%. Adjusted fourth quarter EBITDAC margins of 21% and full year at 20%, all this right in line with our December expectations.

We also completed 1 merger in Australia with expected annualized revenue of about $60 million, adding new capabilities in the disability space. Looking forward, we continue to see '24-year organic in the 9% to 11% range and full year margins close to 20%, and that would be another outstanding year. And I'll conclude with some comments regarding our bedrock culture. It's a culture of client service, ethics and teamwork encapsulated in the Gallagher way. It is an unrelenting culture of excellence that helped drive full year '23 results for our combined Brokerage and Risk Management segments of 18% growth in revenue, of which 10% was organic.

51 mergers with nearly $900 million in estimated annualized revenue and 20% growth in adjusted EBITDAC. Most importantly, we have a culture that our people believe in, embrace and live every day. It's a huge competitive advantage and will continue to fuel our success and growth. That is the Gallagher way. Okay. I'll stop now and turn it over to Doug. Doug?

[Douglas Howell, executive]

Thanks, Pat, and hello, everyone. Today, I'll walk you through our earnings release commenting on fourth quarter and full year organic and margins by segment. I'll also provide some comments on our full year '24 outlook. We'll then shift to the CFO commentary document that we posted on our IR website where I'll provide some comments on our typical modeling helpers and then give 2 short vignettes, one on investment income and another as a quick refresher on earn-out payable accounting. I'll then conclude my prepared remarks with a few comments on cash, M&A and capital management.

Okay. Let's flip to Page 3 of the earnings release. Headline fourth quarter Brokerage organic of 7.2% is right in line with our December IR Day expectation of 7% to 7.5%. But as Pat noted, we see that closer to 8.7% and organic of 11% if we were to also include interest income. That's a darn good quarter, no matter what percentage you want to focus on.

A couple of other puts and takes to call out on that page. First, contingents did come in a little bit better than our December thinking due to more favorable carrier performance than we thought at that time. And second, base commission and fee organic of 6.5%. That's where you should levelize for the impact of 606 in those life cases. Controlling for those takes that over 8%.

Looking ahead to '24, our Brokerage segment organic outlook is unchanged from our late October and mid-December expectations. We still see full year organic growth in that 7% to 9% range.

All right. Let's flip to Page 5 of the earnings release to the Brokerage segment adjusted EBITDAC table. Adjusted fourth quarter EBITDAC margin was up 48 basis points. But remember, to get to that requires recomputing last year's fourth quarter using current FX rates. We've done that in this table and is 31.3% for fourth quarter '22. So posting a 31.6% margin this quarter gives you that 48 basis points of margin expansion, and that's right at the high end of our December IR Day expectation.

Then if you control for the role in a Buck and other mergers we closed late in the quarter that have some seasonality, that would have been 150 basis points of expansion. That's simply terrific work by the team. Looking ahead to next year, we anticipate seeing some full year margin expansion starting at 4% organic. And if organic was, say, double that, maybe around 60 basis points of expansion. And note, that includes about 40 basis points of pressure against it due to the roll in of M&A, mostly Buck.

On a quarterly basis, the headwind is about 80 to 90 basis points in the first quarter '24. So please don't forget to reflect this nuance in your models. Okay. Moving to the Risk Management segment and the organic and EBITDAC tables on Pages 5 and 6. Another excellent quarter for Gallagher Bassett, 13.2% organic growth and margins at 21%. We continue to benefit from new business wins and excellent retention. Looking forward, even as we lap growth associated with some large new business wins from early '23, we see full year '24 organic in that 9% to 11% range and margins around 20%. That's -- again, that's unchanged from our December views.

So let's turn to Page 7 of the earnings release and the corporate segment shortcut table. Total segment adjusted fourth quarter numbers came in a little better than the favorable end of our December IR Day expectations due to less borrowing on our line of credit and slightly lower corporate expenses. So now let's shift to the CFO commentary document to Page 3, that's where we provide many modeling helpers.

Most of the fourth quarter actual numbers are very close to our December IR Day estimates. We've also now added 2024 information. So take a look at that. In particular, as we -- take a look at FX. We are expecting a small headwind to EPS in the first half within the Brokerage segment. Now moving to Page 4 of the CFO commentary document to the corporate segment outlook for full year '24. There's no change there to our full year estimate that we provided 6 weeks ago during our IR Day, but we are now providing quarterly estimates.

So please take some time to refine your models with us added information. When you get to Page 5, this page shows our tax credit carryforwards. You'll see what we discussed at our December IR Day. We are able to reestablish a portion of our tax credits following the change in tax method election when we filed our '22 U.S. federal tax return here in the fourth quarter. Accordingly, as of December 31, we have about $870 million of tax credits available. That's a nice future cash flow sweetener that helps us fund future M&A.

So let's turn to the new table that we put in the top of Page 6. We thought this would be helpful as we've been giving a lot of questions about our investment income line. The punchline is that this line includes items such as premium finance revenues, book gains and equity investments in third-party brokers in addition to interest income. So this table breaks it down for you by quarter. We hope you will find this helpful. We've also renamed that line in our financial statements to clarify that it contains other items. No numbers change, we've just broadened the descriptor.

So just shifting down on that page, on Page 6, you'll see total Brokerage rollover revenue for fourth quarter was $180 million. That's consistent with our IR Day expectation. Looking forward, we've included estimated revenues for mergers closed through yesterday for the Brokerage segment in that table and for the Risk Management segment in the text below that table. Based on Brokerage and Risk Management mergers closed through yesterday, we're estimating around $540 million of rollover revenues to be recognized in '24. And also, don't forget, you'll need to make a pad for future M&A and also add interest expense as we fund a portion of those acquisitions via future borrowings.

So while I'm on the topic of M&A, as we foreshadowed in December, we did increase our estimated earn-out payable for Willis Re during the quarter because we now have good line of sight of what we might pay out in the first quarter of 2025. Remember, the accounting for earn-out payables is a bit backwards. If expectations of performance are more favorable, it creates GAAP expense. And if expectations of performance are less favorable, it creates GAAP income. That's what Pat meant when he said counterintuitive accounting.

That said, we do adjust these estimate changes, but were the highlight because it does create some GAAP earnings noise. The punchline on all this and what's more important, our reinsurance business is performing extremely well. So moving to cash, capital management and M&A funding. Available cash on hand at December 31 was about $400 million. And with another year of strong expected cash flow generation here in '24, we estimate about $3.5 billion of capacity to fund M&A in '24 using only free cash and incremental borrowings.

So those are my comments. As I reflect on '23, 2 metrics for our combined Brokerage and Risk Management segments really sum up how good our year was. Revenue growth of 18%, up $1.5 billion and adjusted EBITDAC growth of 20% or nearly $550 million. So the team delivered another terrific year, and we all have tremendous momentum to do it again here in '24. Back to you, Pat.

[J. Gallagher, executive]

Thank you, Doug. And operator, I think we can go to questions now, please.

[Operator]

[Operator Instructions] Our first question is coming from Elyse Greenspan with Wells Fargo.

[Elyse Greenspan, analyst]

My first question, within the 7% to 9% organic Brokerage guide for 2024, can you guys give us a sense of what you're assuming for pricing and economic exposure throughout the course of the year?

[Douglas Howell, executive]

Well, I think when we did that in our budget process, the range of 7% to 9%, it's pretty much so what we're seeing today throughout next year is really the assumptions is. Where are we today in pricing? Where are we in exposure units? What we've been running here this year? We don't see a lot of change to that next year.

[Elyse Greenspan, analyst]

And then when you guys go through and come up with the 7% to 9%, are you assuming that all of your businesses will be in that range? I mean, you've been seeing really strong growth within reinsurance, wholesale and specialty. Are those expected to continue to be above and maybe some of the others like benefits might be below? How do you see the different businesses shaking out in '24?

[Douglas Howell, executive]

All right. So on that point, not every business has given a flat target number They view it based on what they're seeing in the marketplace rate exposure opportunities, hiring, hiring new producers. So every business does that differently. What would I say is being different? Who's on the pet upper end of the range and who's on maybe the lower end of the range? Benefits might be a little bit on the lower end of the range, and you might see reinsurance and specialty on the upper end of the range in that. But by and large, each business unit rolls it up, and that's how we get to that 7% to 9% range.

[Elyse Greenspan, analyst]

And then, Pat, you mentioned some interesting comments on the casualty side. We're starting to hear your thoughts about pricing pressure and just you said right, multiyear journey here. Can you just tell us like what you're seeing and then how you expect this cycle could transpire assuming we do start to see more reserve holes emerge across the industry?

[J. Gallagher, executive]

Well, I just think it makes some logical sense, at least. When you take a look back, we saw this in the property side. Nobody touched values for 5, 6, 7 years because inflation was 0. And so you've got a bunch of reserves on the casualty side, set at those very same years that all of a sudden you come into a spike in inflation. And yes, it's been tamped down, but it's still there. And you look back at those reserves and then you take a look at these settlements that are, in fact, nuclear.

And you start to say, well, all right, how well are those reserves going to hold up? Now look, I can't speak for the industry as a whole. But my sense in the meetings that we're having and discussions we're having with a number of the various carriers is that they have some concerns there that they are not necessarily comfortable with exactly where they are. And so our view on that is, okay, if you take a look at if there were inflation in those numbers and if it were something where you had to get them right, you'd have to see price increases in order to do it.

I don't think that, that's something with the kind of payout structure that you have in casualty that you need to get in 1 year. So I think you're going to see possibly affirming that does, in fact, take a few years to catch up with reality.

[Elyse Greenspan, analyst]

And then one last one. Have you guys reserved to the maximum on the earn-out associated with the Willis Re deal?

[Douglas Howell, executive]

Effectively yes. I mean we still have to accrete that for 1 more year. So it might be -- I think there's $50 million of accretion that will go through the financial statements as next year.

[Operator]

Our next question is coming from Mark Hughes with Truist Securities.

[Mark Hughes, analyst]

Pat, did you give the organic for open brokerage versus the program business within wholesale?

[J. Gallagher, executive]

Well, I think open brokerage has been where we've had the real nice run-up. I mean it's probably double to triple what's going on in the program business. So if you look at open brokerage running around 13% to 15%, you're probably looking at 5% on the programs.

[Mark Hughes, analyst]

And then what's your take on the property market? Do you think little bit of deceleration there? Well, one, do you think that's the case? And two, would it have any kind of material impact on your organic?

[J. Gallagher, executive]

No. I think -- well, I mean, any change in pricing is going to have an impact on organic. But I'm not -- no, I don't see carriers at this point saying, "Oh, the good news is I can take the price backwards." So we are still seeing a push on property rate. And then you do, of course, have carriers incredibly focused on valuations. That kind of went by the wayside for years. There was no inflation, fine, 0% blah, blah, blah.

Now claims are coming in, they didn't get their premium for it, the replacement costs are substantially higher than they may be predicted. And so I think you do have a little bit of time left where there's going to be some valuation correction, and I do think there is a need for continued rate strengthening.

[Operator]

Our next question comes from the line of Mike Zaremski with BMO Capital Markets.

[Michael Zaremski, analyst]

So first question on M&A. You guys have been extremely successful integrating and acquiring firms. But I'm just curious if the landscape has changed a bit in terms of kind of what's available. And, I guess, just for example, when I was -- we -- you've announced a few bank-owned brokers. I believe, historically, there's 2 of your competitors that did most of those, and they would -- one of them would talk openly about those deals being tougher, meaning take a couple of years to turn them into the growth machines that those companies are and Buck was a little different, too.

So just curious if the pool is changing a bit, and so we should kind of expect probably different types of deals going forward versus the historical 5, 10 years?

[J. Gallagher, executive]

Well, I'd tell you, first of all, let's remember. I think that when we do acquisitions, we like to talk about the fact that we're getting two things. We're not we're not just getting revenue and earnings, which, of course, we want, we get. But we're getting terrific brains. And the bank-owned deals happen to be more sizable and they've got a lot of terrific people. And in addition to the brain power we're getting, we're getting expertise in the niches from the brain power, but we're also getting more volume in areas that now are spreading the brand. And it adds to that the virtuous circle of knowing about Gallagher, listening to the con-call, accepting the call.

And I think what we're seeing is that our acquisition targets come aboard, and I guess this is the right way to phrase it, they kind of get on fire. It is our -- it's our organic engine. There's no question about it. They come in. They've got a lot to say. Now the bank deals are bigger. But if you take our data and down, roll-in acquisitions, these are people that more often than not have not been able to really tackle the large accounts in their own geography.

In the minute they sign on to us, they're out telling those clients we're part of Gallagher. Here's what we've got. Let me tell you about the expertise we've got. Let me show you some of the things that we do in data and analytics. You've all heard us talk about drive. What do people like you buy? What kind of limits should you have? So we arm them with tools that they just -- whether they're in a bank or not a bank, they've never had before. So the excitement level does not take a long time to resonate.

The calls go out pretty immediately, hey, did you hear that we're part of another firm." And these are not folks that are in any way on their back foot. They are on the front foot and moving literally at the day of closing.

[Douglas Howell, executive]

Yes. Let me add one thing on that. I think that the organic and cadence and Eastern was running very similar to what we're seeing in our similar geographies in similar areas. So I think your premise was that it take a while to restart them. I think they're already started. I think they're going after it. Buck is already showing terrific organic growth. We don't get it in our numbers for a year. So somebody goes out and sells something within the year, but we never get organic credit for that. And we get the revenues for it, but we don't get the organic growth credit in our numbers. So I wouldn't say that the premise was, if the ones that we bought that they were -- they needed a restart.

[J. Gallagher, executive]

No, -- in fact, Mike, I'll tell you what we're referring to in our process is the Gallagher effect. The Gallagher effect is what happens after you announced your part of Gallagher. It's not a slowdown, explain it. It takes their list, their pipeline of prospects and energizes the team to go back and tell about we really have something new to talk about here. And it's not just about, I know you -- I've called on you many times. I've got a good relationship in the marketplace. Can I talk to you about your pricing? It's a hard market, soft market, but no, no.

This is -- let me bring some data and analytics. Let me show you what's going on in our niches. We have experts in your specific area that I think you're going to want to meet. It's pretty exciting, actually. When I get a chance to get involved, it turns me out.

[Michael Zaremski, analyst]

Okay. No, I appreciate that color. We'll change gears, and you could tell me if I'm splitting hairs here. But on the December Investor Day, there was a number of reasons you kind of lowered the very near-term 4Q organic growth estimates versus what you previously have been thinking. And I think a couple of those sounded like they were more of like a push into '24 like on the life insurance side and maybe entertainment business rebounding.

But I didn't think you really brought up your -- you didn't bring up your '24 guide. So I guess, should we -- seasonally -- obviously, we know there's seasonality in the quarters. But should we be thinking 1Q or the first half of the year gets a little bit more of a bump than it does historically? Or am I just reading too much into things?

[Douglas Howell, executive]

I think you're missing the magnitude of this that in the quarter, let's call it, $10 million of a $15 million in total here that gets pushed out on a $10 billion business next year. Okay, it's 10 or 15 basis points in there, but so that wouldn't be enough to change that 7% to 9% guide in there.

[Michael Zaremski, analyst]

Okay, And just lastly. You're one of the leaders. You've been doing it successfully for a while in terms of moving folks -- or sorry, in your center of excellence. Any changes in kind of the trajectory there in terms of what you guys talked about last year in terms of kind of the goal of kind of doubling, maybe the percentage of employees there over the next 5 or so years?

[Douglas Howell, executive]

I think what we said is that over the next 5 to 7 years, we'll need twice as many people there as we have there now. I think what's really exciting about all the work that we've done for almost 2 decades there now has put us in a position of being so standardized in many of the processes that we do. We now have the opportunity to unleash AI on that because that's already done. We have made that investment. And now what we can do is deploy AI against it.

And those folks, if you're going to hire twice as many folks, they're going to end up with better jobs over there because they're going to be using AI. So our colleagues there are going to be well rewarded by deploying that technology into it. So we are really fired up about it.

[J. Gallagher, executive]

Yes. Let me hit a couple of other items. Why would we need to double our employee count there because we're going to double the business. And that's going to lead to plenty of opportunity there. Secondly, and I think this is a hugely important point. Standardizing a Brokerage business from an agency system through the operating processes to things like issuing certificates of insurance is a bitch. It takes 4, 5 years to bang it through. I've done it. It's a headache. We're there. We don't need to do it. We don't need to sell it. It's standard operating procedure.

When you join us, you know that in your due diligence, you come aboard, you plan the effort to change into our agency system and you get rewarded for it by virtue of the data and analytics we can provide you to go out and sell. We don't need to sell our team on that. We don't need to prove it to them. We did that 15 years ago.

[Operator]

Our next question is coming from David Motemaden with Evercore ISI.

[David Motemaden, analyst]

I just had a question on -- just on -- it looks like there was a little bit of favorable timing during the quarter on incentive compensation expenses that helped the margin in Brokerage. Was that a big help? And is that something that you guys have sort of baked into the first quarter of '24, just that timing coming through?

[Douglas Howell, executive]

Well, first of all, we talked about that, I think, back in our April or June call that we were probably a little further ahead at that point of the year and our incentive comp accruals. So that's been contemplated in our guidance of margin expansion since way back then. So that -- I would say there's no new news of what we were expecting in December versus what we delivered this quarter. So -- and what's the impact of it? It's not a point. I mean, so it's not a big number.

[David Motemaden, analyst]

Got it. Understood. And then I just wanted to come back to the 7% to 9% Brokerage organic for 2024 and sort of level set in terms of what you guys are thinking on the exposure growth side, the range of outcomes that you guys are considering within that 7% to 9%.

[Douglas Howell, executive]

All right. So I think when you break down our organic, we usually have more net new versus lost is probably 3% to 4% on that. When you get some rate in there, probably, we're at that 2 points and maybe there's 2 points of it, that's 2 or 3 points that's exposure unit growth. I don't -- it's -- we're going to have more lift next year from new versus lost probably proportionately. So if you break down 9%, it might be 1/3, 1/3, 1/3. If you break down 7%, it's probably half rate -- excuse me, mostly new business and then exposure unit growth again.

[Operator]

Our next question is coming from Gregory Peters with Raymond James.

[Charles Peters, analyst]

I guess I'm going to the new table that you added to the CFO commentary, which we appreciate, which is the interest income, premium finance revenues and other income. And could you give us some perspective? Because ever since mid-December, when the Fed changed their perspective on what's going to happen with rates, there's obviously some mechanics we're trying to calculate on what might happen with that line depending on what the Fed does with interest rates? So maybe there's some benchmarks you can provide for us that will help us sort of map out what we think might happen there.

[Douglas Howell, executive]

All right. So you got the rate sensitivity and you've got the amount of cash that we have on our balance sheet, that's not only ours, but our clients, okay? So first and foremost, it's both the rate that we're earning and then it's the -- on what we're earning that on. Second of all, you've got the dynamic. You mentioned the Fed. The U.S. portion of that interest income is only about 45% of the numbers. So it's actually more heavily weighted to internationally, and you would expect that with kind of large reinsurance balances in some of the large specialty businesses that we have in the U.K.

So you got to separate your thinking on that. The other thing, too, is that you've got the growth as it -- because they grew this year. It was not only because of rate that was going up, but it was also because of the way the reinsurance receivables migrated from Willis' books onto our books during the transition services agreement. So you got that dynamic in it. I think what you're trying to plumb for is how sensitive is that number to rate changes.

I would say that it's price-sensitive $5 million per rate cut that the Fed does in the U.S. per year. So if there's 4 points in, there's $20 million -- 4 cuts that might be $20 million. Again, that's just answering your question about the Fed. How the other central banks, what they do with their policy next year, I just don't have that number right off the top of my head. But when you asked about the Fed, think about it as $5 million per cut.

[Charles Peters, analyst]

Excellent. Just a follow-up on that table for '23. And what quarter did the services agreement with WTW shift? Because I assume that would have meant -- change July 1. So that's -- so when we're looking at the third quarter and fourth quarter, that's more normalized under going forward operating conditions, correct?

[J. Gallagher, executive]

That's correct.

[Charles Peters, analyst]

Thank you for that Clarification.

[Douglas Howell, executive]

Yes, it's important for -- yes, okay. You got -- you've got the premium finance just to make sure you know that there's expenses associated with premium finance that's down there. So that's a spread business. But you get -- gross is up. We get the revenues up above, and then we get the -- we have the operating expenses and the interest costs down below in operational.

[Charles Peters, analyst]

That's excellent detail. I appreciate that. And then I don't -- there's a bigger picture question I have before I get there. I can't -- I'm hung up on the clean energy tax credit carryforward balance, which caught me by surprise going up. And I know there's obviously a revised approach towards your tax credits here. But without getting into detailed commentary on the changes and the nuances and the tax, is it your expectation going forward that this -- that you're still going to be pulling down $150 million or more of tax credits from clean energy going forward? And then is that $867 million just related to the clean energy? Or is there other things in that?

[Douglas Howell, executive]

All right. So two things. You can see on Page 5, we have reaffirmed that we think that there'd be about $150 million worth of utilization of that balance in '24. And maybe when you get to '25, '26, '27 is somewhere around $180 million of utilization in a year. So you need to think about it coming in over the next 4 years. There is a very small other balance of credits in there that I would say is a rounding there, and it has to do with when we construct our home office building. But for all intents and purposes, consider these credits to be from our clean energy work.

[Charles Peters, analyst]

Great. So pivoting back to the bigger picture question is, I'm going to focus on reinsurance because last year was one of the most challenging reinsurance renewal periods in our lifetimes. And especially on the cat side, I should say. And clearly, based on your commentary and others, it seems like it's going to be more normal this year. It seems like the lift you might get from the pricing or rate component is going to be a lot less this year than it was last year. So I don't want to get too hung up on, and I realize casualty has its own cadence. But I was just curious about your response to that observation and how you think it might work with Gallagher?

[J. Gallagher, executive]

Well, first of all, let me just say that when I look back, I can't tell you how proud I am of the team. We came into a year, new to the organization, we've got some expertise for sure that got paid, but it was very difficult a year ago. And we basically, in a tough environment, took care of our clients. And I think that's really -- we learned a lot all of us from that. And then we come around to this year. Yes, the supply and demand balance was a little easier, but what you've got now is a group of our clients that, number one, the price is up; and number two, demand is up. So you've got pricing not coming down and people looking and saying, no, okay, it's not as sloppy as it was a year ago, I'd like to get more of that. And we saw a bunch of that at 1/1. remember, about 45% of our business is book 1/1. So the year when it comes to cat property is pretty much in the bank. And it's been a great year.

Easier to place than last year, but as I said, demand up and pricing up. So it still remains a very good market for us and one in which there aren't that many people, Greg, that can do what we do for our clients. And our larger competitors are very, very good. But it falls off pretty quick after us.

[Operator]

And our next question comes from the line of Andrew Kligerman with TD Cowen.

[Andrew Kligerman, analyst]

I just want to clarify, Doug, when you were saying $5 million per rate cut, just define what you meant by rate cut, how much rate gets cut?

[Douglas Howell, executive]

25 basis points.

[Andrew Kligerman, analyst]

How many?

[Douglas Howell, executive]

25. They do at 25. I was referring to a rate cut of 25 basis points.

[Andrew Kligerman, analyst]

25 bps. Perfect. And then with respect to Gallagher Re could you talk a bit about how the cross-selling with Risk Management is playing in? Is that a big driver? And also, I understand you're going to be moving into facultative reinsurance and -- or maybe you've been doing that. What kind of tailwinds do those provide to 2024?

[J. Gallagher, executive]

Well, I mean, first of all, I have to say that the reinsurance team has been incredibly pleased with and nicely surprised by the amount of interaction with our retail team around the world. And when we did the deal, we told the team and ourselves that we thought there was a considerable benefit from having both sides of the equation under one roof, and that is playing out over and over and over again.

As you know, we're very, very strong in our niche or niche marketing, and that's a global play. And the capability to have the reinsurance perspective in those meetings. And then we're the largest player in the pooling sector for public clients in the United States. We kind of thought we had that pretty well nailed. Not a lot to learn. Our reinsurance team has added a tremendous amount of value and helped us add cover for the pools and revenue for our retailers and revenue for our reinsurance people.

So it's been an incredible 2-year journey, and we're just getting started in terms of the opportunity to play together in the Sandbox. What was the other question, Andrew?

[Andrew Kligerman, analyst]

[indiscernible]

[J. Gallagher, executive]

But of course, now coming along with treaty clients and having our retailers here is an example of what you're talking about, where retailers are trying to get things done and oftentimes, it's hard to place areas like property, et cetera, we are seeing our facultative opportunities grow. No, it's not brand new. But we are organizing ourselves better in the world. And I think we're getting -- we're in a better position today than 6 months ago to go out to our insurance carrier customers and our trading partners and say, we want to participate in this. We want to help you. So we are seeing an uptick in opportunities.

[Andrew Kligerman, analyst]

Lot of tailwinds there. Shifting over to Risk Management and the organic change in fees. I mean, just -- it seems terrific. And I'm just wondering on the claims management side, what kind of carriers are you growing with? Are they the large ones? Or are they the small ones? Like where are you seeing the most growth in claims management?

[J. Gallagher, executive]

But you're seeing two things: one, our historical play in the Risk Management accounts, where you've got large accounts, you name it, whatever the large hotel chains or what have you, that are procuring our business on their accounts. And there's -- we've got a great, great year in that regard, and that includes public sector clients as well. And then as you know, we have over the last decade or so really focused on outsourcing of claims from insurance companies.

And I don't have liberty on this call to name some of those because some of those carriers are pretty well-known carriers and not one that I necessarily have the approval to be touting. But from inside the organization, you look at some of these carriers you go, it's fantastic. And then, of course, the regional small companies that would like to expand that don't want to add infrastructure, they think they've got an opportunity in a given stage or geography. They don't want to be putting a lot of boots on the ground. We're picking those up as well. So the team at GB is, in my opinion, just outperformed expectations every single year.

[Andrew Kligerman, analyst]

No, it just seems like in the carriers, I mean, there's just a lot of runway there.

[J. Gallagher, executive]

Well, let me put it this way, Andrew. I really believe this. I believe that it will not be unusual, and I believe that people will ask. Did insurance companies pay their own claims? Why would they do that? When I sit with some of our insurance company partners and explain to them that Gallagher Bassett pays substantially more claims in numeric numbers and substantially more dollars than they do in claims by line of cover, by geography, not just in the U.S., the first reaction is oftentimes shock. And again, I won't mention any names of carriers. They go no, no.

Look, if you put a capital structure around GB and called it an insurance company, it'd be 1 of the 5 top insurance companies probably in the world. Think about that in terms of the amount of claim work that's coming through. And our focus, and this is, I think, really key. And what we're selling and we believe, proving day in and day out is if you outsource your claim work to us, whether you are a large risk management account through self-insuring or whether you're a carrier, your outcomes will be superior.

And if I look at an insurance company CEO and saying, "I think I'm worth or could help you find 2 points of ROE, it could be pretty dramatic.

[Andrew Kligerman, analyst]

Maybe if I could just squeak one last one in on the contingent revenues. They were up 30% in the quarter. Just given it was such a great year for underwriting, do you see that kind of being flattish as we go into '24, when you provided your 7% to 9% guidance, maybe that impact becomes flattish in the scope of it all?

[Douglas Howell, executive]

No, I said it -- I would say it would be in that same 7% to 9% range. I'm not going to see it outperforming that. And yes, we were pleasantly supplied by a few extra million bucks, and we thought we were going to get there.

[J. Gallagher, executive]

By the way, look through that number and see what it's telling you as a potential owner. Our book of business is superior to the competition. That's interesting, isn't it?

[Andrew Kligerman, analyst]

Yes.

[Operator]

And your next question comes from the line of Yaron Kinar with Jefferies.

[Yaron Kinar, analyst]

First question I have and forgive me it's a bit nitpicky here. But in Brokerage organic, I know the organic came in line with December guide. But I think contingents were a bit better than you were expecting. You were already accounting for the life case timing and the 606 accounting. So it seems like there may have been something there that came in a little bit lighter than expectations? Or am I thinking about it incorrectly?

[Douglas Howell, executive]

Maybe there's $5 million less than we had hoped on a few of them. But it's -- I mean, when you're looking at a $2 billion quarter, $5 million, it does move the percentage a little bit, but it doesn't -- it's not a meaningful that we are a sales order I look back last year, we had 11% 1 quarter. We had 7% in another quarter. We had 9%, 8%. So it bounces around a little bit. So the fact that we brought it in within a 0.5 point or what we're looking at here, you do get some bounce around for a few million bucks here or there.

[Yaron Kinar, analyst]

Okay. And then a couple of quick ones on the CFO commentary. So I am seeing a bit of a slowdown in Brokerage earn-out payables in 2024. Is that just the Willis Re true-up in '23?

[Douglas Howell, executive]

That's right.

[Yaron Kinar, analyst]

Okay. And then I'm also seeing a meaningful increase in the amortization of intangibles and risk management. Are you expecting any large M&A there? Or did you already

[Douglas Howell, executive]

Yes, we announced by plan manager acquisition here a month or so or 2 months ago. So that's the $60 million worth of revenue in that disability business down in Australia.

[Yaron Kinar, analyst]

Okay. Got it. Thanks so much.

[Operator]

Our next question comes from the line of Michael Ward with Citi.

[Michael Ward, analyst]

Maybe just curious on Canada. I think one of your peers mentioned some headwinds there. And I think if we're interpreting the commentary, it sounds like maybe you saw a slowdown, too. Just wondering if you could talk about that dynamic if you think that should persist in '24?

[Douglas Howell, executive]

Well, listen, I think they had some -- they were posting 13 points, 14 points of organic growth. The market has shifted up there a little bit. So I think they've been in the mid- to upper mid-single digits for the last 4 or 5 quarters. So I don't see much of a shift going into 2024.

[J. Gallagher, executive]

Let me pile on that one, if you would, Michael. First of all, Doug, you're right on. They've been killing in Canada. High upper digit organic year in and year out, and now they're about 5%. That makes perfect sense to me, given where they've been. And I think the 5% is a great number.

[Douglas Howell, executive]

Yes. We actually had a couple of really great new business opportunity that just didn't fall our way. For some reason, they decided to stay with the incumbent. So I think that if you normalize for those a handful of items, I think they would have had 3 or 4 more points to it.

[Michael Ward, analyst]

Okay. And then in the CFO commentary, it looked like you guys outperformed your revenue PIK for 2Q '23 acquisition activity and increase the PIK for first quarter for your 2Q '23 acquisition activity. Just wondering is that momentum from Buck or what's driving that?

[Douglas Howell, executive]

All right. Help me understand what you're looking at, again saw. I just didn't track to your question. Sorry about that.

[Michael Ward, analyst]

It was just the revenue PIK from 2Q '23. Well, and you increased the 1Q 24 PIK -- just sort of wondering if that was Buck from 90 to 95?

[Douglas Howell, executive]

Listen, it -- remember, every time we buy something, you're going to get maybe 4 quarters of this disclosure. So as Buck runs that off, we also have Cadence and Eastern that are coming on in fourth quarter '24, but that's -- you can see it there, the ,2000 -- second quarter 2,000 it falls away to nothing, right? It goes -- which it would even if it were $5 million a quarter, it's $95 million. So that is what you're seeing there. It's just the run in a Buck that's no longer M&A roll over.

[Michael Ward, analyst]

Okay. Awesome. And then maybe just following up on the question from earlier. Did I hear you sort of mention for benefits growth was kind of going to be at the -- or you think it's going to be towards the bottom end of the kind of spectrum across product lines this year?

[Douglas Howell, executive]

No, I just said they might be running more like 7% versus 9% in some things next year. So that's what I said, they would be more towards that lower end of that 7% to 9% range, just on the nature of their business.

[Michael Ward, analyst]

Okay. Got it.

[Douglas Howell, executive]

Pause on that a little bit inflation that many are starting to worry about. We might have a different answer for you on that one that heats up.

[Operator]

And our last question is coming from Meyer Shields with KBW.

[Meyer Shields, analyst]

I think two really small ball questions. Doug, you talked about why contingents in the fourth quarter a little bit better than the December expectation. But it also sounds like you're not expecting reserve development to be a problem in 2024 if contingent organic matches core organic. Am I thinking about that right?

[Douglas Howell, executive]

No, I didn't say that. I think that on the casualty lines, I think that would impact our base commission. I don't see it really eroding our supplemental or our contingents. If we do have a reserving, again, I don't like you to use word crisis, but if there's something like that, that happens may be something that, but I don't see that eroding the contingent commission substantially next year as they take rational and orderly rate increases.

[Meyer Shields, analyst]

Okay. Understood. And then just -- I may have missed this. But the increasing detail on Page 6 of the commentary where you break out the individual components. Should we assume that those are all, I don't know, 90% plus margin revenue?

[Douglas Howell, executive]

No, that -- my point was on the premium funding. There's -- the margin on that would be very similar to our Brokerage business. So that's not -- equity interest is not that big of a number. We just don't have that many 100%-owned entities on it. And then interest income, yes, there's margin on that. But remember, interest income is there because there's inflation out there. And we do have inflation in some of our categories like travel and entertainment, for instance, a substantial inflation in that.

So if that -- if interest rates come down, then I would expect inflation on travel to come down also. So there are some offsets on it, but the premium funding business is 30 points of margin, something like that.

[J. Gallagher, executive]

Thanks, Meyer. And let me just say thank you again for joining us this afternoon. And to our 52,000-plus colleagues across the globe, thank you for another fantastic year. Our achievements are due to all of your hard work and dedication. As thrilled as I am with our fourth quarter and full year '23 performance, I get even more excited when I think about our future. We operate in an essential industry for the economy within a fragmented market having leader data and analytics and niche expertise and limited global market share. So I believe our opportunities for future growth are immense. And while I always say, we're just getting started. It's pretty cool to be Gallagher. We look forward to seeing you at our mid-March IR Day. Thanks for being with us today.

[Operator]

Thank you. This does conclude today's conference call. You may disconnect your lines at this time.