XML 81 R39.htm IDEA: XBRL DOCUMENT v3.25.1
SEGMENT REPORTING (Tables)
3 Months Ended
Mar. 31, 2025
Segment Reporting [Abstract]  
Schedule of Financial Results for Company's Operating Segments and OMG
The following tables present the financial results for the Company’s operating segments, as well as the OMG:
Three months ended March 31, 2025
Credit GroupReal Assets GroupPrivate Equity Group
Secondaries Group
Other
Total SegmentsOMGTotal
Management fees$585,396 $130,453 $31,998 $57,650 $12,879 $818,376 $— $818,376 
Fee related performance revenues18,395 — — 9,656 — 28,051 — 28,051 
Other fees10,598 21,380 397 122 136 32,633 5,537 38,170 
Compensation and benefits(164,747)(56,702)(13,831)(18,371)(7,063)(260,714)(116,468)(377,182)
General, administrative and other expenses(41,048)(20,852)(4,257)(8,473)(1,483)(76,113)(64,026)(140,139)
Fee related earnings408,594 74,279 14,307 40,584 4,469 542,233 (174,957)367,276 
Performance income—realized54,112 65,305 6,031 — — 125,448 — 125,448 
Performance related compensation—realized(34,258)(46,807)(3,351)— — (84,416)— (84,416)
Realized net performance income19,854 18,498 2,680 — — 41,032 — 41,032 
Investment income (loss)—realized5,379 7,919 (4,602)138 2,530 11,364 331 11,695 
Interest income4,420 2,618 2,022 957 11,688 21,705 603 22,308 
Interest expense(1)
(6,308)(15,717)(4,180)(2,008)(7,918)(36,131)(256)(36,387)
Realized net investment income (loss)3,491 (5,180)(6,760)(913)6,300 (3,062)678 (2,384)
Realized income$431,939 $87,597 $10,227 $39,671 $10,769 $580,203 $(174,279)$405,924 
Three months ended March 31, 2024
Credit GroupReal Assets GroupPrivate Equity Group
Secondaries Group
Other
Total SegmentsOMGTotal
Management fees$510,966 $93,814 $34,933 $44,421 $9,231 $693,365 $— $693,365 
Fee related performance revenues755 — — 2,962 — 3,717 — 3,717 
Other fees9,911 5,075 439 114 15,543 4,333 19,876 
Compensation and benefits
(134,849)(37,918)(14,785)(12,714)(5,592)(205,858)(94,157)(300,015)
General, administrative and other expenses(34,366)(14,453)(5,216)(9,068)(1,690)(64,793)(50,480)(115,273)
Fee related earnings352,417 46,518 15,371 25,605 2,063 441,974 (140,304)301,670 
Performance income—realized16,766 3,677 2,738 — — 23,181 — 23,181 
Performance related compensation—realized(8,734)(2,228)(2,194)— — (13,156)— (13,156)
Realized net performance income8,032 1,449 544 — — 10,025 — 10,025 
Investment income—realized1,765 2,678 298 187 2,000 6,928 11 6,939 
Interest income2,767 700 23 4,409 7,905 441 8,346 
Interest expense(1)
(8,753)(7,406)(4,662)(8,229)(8,734)(37,784)(40)(37,824)
Realized net investment income (loss)(4,221)(4,028)(4,358)(8,019)(2,325)(22,951)412 (22,539)
Realized income$356,228 $43,939 $11,557 $17,586 $(262)$429,048 $(139,892)$289,156 

(1)    Interest expense was historically allocated among our segments based only on the cost basis of the Company’s balance sheet investments. Beginning in the first quarter of 2025, the Company changed its interest expense allocation methodology to consider the growing sources of financing requirements, including the cost of acquisitions in addition to the cost basis of its balance sheet investments. Prior period amounts have been reclassified to conform to the current period presentation.
Schedule of Segment Revenue, Expenses and Realized Net Investment Income (Expense)
The following table presents the components of the Company’s operating segments’ revenue, expenses and realized net investment income (loss):
Three months ended March 31,
20252024
Segment revenues
Management fees$818,376 $693,365 
Fee related performance revenues28,051 3,717 
Other fees32,633 15,543 
Performance income—realized125,448 23,181 
Total segment revenues$1,004,508 $735,806 
Segment expenses
Compensation and benefits$260,714 $205,858 
General, administrative and other expenses76,113 64,793 
Performance related compensation—realized84,416 13,156 
Total segment expenses$421,243 $283,807 
Segment realized net investment income (loss)
Investment income—realized$11,364 $6,928 
Interest income21,705 7,905 
Interest expense(36,131)(37,784)
Total segment realized net investment loss$(3,062)$(22,951)
Schedule of Segment Revenues Components
The following table reconciles the Company’s consolidated revenues to segment revenue:
Three months ended March 31,
20252024
Total consolidated revenue$1,088,805 $707,363 
Performance (income) loss—unrealized(64,443)45,476 
Management fees of Consolidated Funds eliminated in consolidation9,894 12,453 
Performance income of Consolidated Funds eliminated in consolidation5,128 5,925 
Administrative, transaction and other fees of Consolidated Funds eliminated in consolidation124 113 
Administrative fees(1)
(19,728)(16,407)
OMG revenue(5,537)(4,333)
Principal investment income, net of eliminations(21,998)(7,050)
Net (revenue) expense of non-controlling interests in consolidated subsidiaries12,263 (7,734)
Total consolidation adjustments and reconciling items(84,297)28,443 
Total segment revenue$1,004,508 $735,806 
(1)Represents administrative fees from expense reimbursements that are presented within administrative, transaction and other fees within the Company’s Condensed Consolidated Statements of Operations and are netted against the respective expenses for segment reporting.
Schedule of Segment Expenses Components
The following table reconciles the Company’s consolidated expenses to segment expenses:
Three months ended March 31,
20252024
Total consolidated expenses$1,014,328 $538,493 
Performance related compensation-unrealized(40,550)64,514 
Expenses of Consolidated Funds added in consolidation(16,684)(17,708)
Expenses of Consolidated Funds eliminated in consolidation10,028 12,995 
Administrative fees(1)
(19,728)(16,407)
OMG expenses(180,494)(144,637)
Acquisition and merger-related expense(34,608)(10,578)
Equity compensation expense(257,862)(92,422)
Acquisition-related compensation expense(2)
(21,999)(5,504)
Placement fee adjustment(5,540)
Depreciation and amortization expense(48,229)(36,644)
Expense of non-controlling interests in consolidated subsidiaries
17,035 (2,755)
Total consolidation adjustments and reconciling items(593,085)(254,686)
Total segment expenses$421,243 $283,807 
(1)Represents administrative fees from expense reimbursements that are presented within administrative, transaction and other fees within the Company’s Condensed Consolidated Statements of Operations and are netted against the respective expenses for segment reporting.
(2)Represents bonus payments, contingent liabilities (“earnouts”) and other costs recorded in connection with various acquisitions that are recorded as compensation expense and are presented within compensation and benefits within the Company’s Condensed Consolidated Statements of Operations. See “Note 8. Commitments and Contingencies” for a further description of the contingent liabilities related to the various acquisitions.
Schedule of Segment Other Income Components
The following table reconciles the Company’s consolidated other income to segment realized net investment loss:

Three months ended March 31,
20252024
Total consolidated other income$66,561 $62,178 
Investment income—unrealized(21,638)(3,685)
Interest and other investment (income) loss—unrealized3,774 (602)
Other income, net from Consolidated Funds added in consolidation(86,422)(79,977)
Other expense, net from Consolidated Funds eliminated in consolidation1,800 902 
OMG other (income) expense4,197 (549)
Principal investment income (loss)26,839 (2,666)
Other expense, net
2,526 131 
Other (income) loss of non-controlling interests in consolidated subsidiaries(699)1,317 
Total consolidation adjustments and reconciling items(69,623)(85,129)
Total segment realized net investment loss$(3,062)$(22,951)
Schedule of Reconciliation of Segment Results to the Company's Income Before Taxes and Total Assets
The following table presents the reconciliation of income before taxes as reported in the Condensed Consolidated Statements of Operations to segment results of RI and FRE:
Three months ended March 31,
20252024
Income before taxes$141,038 $231,048 
Adjustments:
Depreciation and amortization expense48,229 36,644 
Equity compensation expense257,862 92,421 
Acquisition-related compensation expense(1)
21,999 5,504 
Acquisition and merger-related expense34,608 10,578 
Placement fee adjustment(6)5,540 
OMG expense, net179,154 139,755 
Other expense, net
2,526 131 
Income before taxes of non-controlling interests in consolidated subsidiaries(5,471)(3,662)
Income before taxes of non-controlling interests in Consolidated Funds, net of eliminations(57,979)(65,586)
Total performance (income) loss—unrealized(64,443)45,476 
Total performance related compensation—unrealized40,550 (64,514)
Total net investment income—unrealized(17,864)(4,287)
Realized income580,203 429,048 
Total performance income—realized(125,448)(23,181)
Total performance related compensation—realized84,416 13,156 
Total net investment loss—realized3,062 22,951 
Fee related earnings$542,233 $441,974 
(1)Represents bonus payments, earnouts and other costs recorded in connection with various acquisitions that are recorded as compensation expense and are presented within compensation and benefits within the Company’s Condensed Consolidated Statements of Operations. See “Note 8. Commitments and Contingencies” for a further description of the contingent liabilities related to the various acquisitions.