XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Changes in Equity (unaudited) - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Total TPG Inc. Equity
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-In Capital
Accumulated Deficit
Non-Controlling Interests
Beginning balance (in shares) at Dec. 31, 2023         80,596,501 281,657,626      
Beginning balance at Dec. 31, 2023 $ 3,361,134     $ 579,157 $ 80 $ 282 $ 613,476 $ (34,681) $ 2,781,977
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (9,006)     15,519       15,519 (24,525)
Equity-based compensation 216,277     37,285     37,285   178,992
Capital contributions 1,043               1,043
Dividends/distributions (231,637)     (40,358)       (40,358) (191,279)
Shares issued for net settlement of equity-based awards (in shares)         2,425,290        
Shares issued for net settlement of equity-based awards 0       $ 3   (3)    
Withholding taxes paid on net settlement of equity-based awards (58,048)     (18,221)     (18,221)   (39,827)
Exchange of Common Units to TPG Inc. Class A Common stock and related deferred tax effects (in shares)         17,704,987 (17,704,987)      
Exchange of Common Units to TPG Inc. Class A Common stock and related deferred tax effects 16,555     16,555 $ 18 $ (18) 16,555    
Equity reallocation between controlling and non-controlling interest 0     130,421     130,421   (130,421)
Ending balance (in shares) at Mar. 31, 2024         100,726,778 263,952,639      
Ending balance at Mar. 31, 2024 3,296,318     720,358 $ 101 $ 264 779,513 (59,520) 2,575,960
Beginning balance (in shares) at Dec. 31, 2024   109,211,355 255,756,502   109,211,355 255,756,502      
Beginning balance at Dec. 31, 2024 3,591,989     784,101 $ 109 $ 256 970,719 (186,983) 2,807,888
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) 87,828     25,393       25,393 62,435
Equity-based compensation 201,248     52,616     52,616   148,632
Capital contributions 62,212               62,212
Dividends/distributions (280,234)     (65,524)       (65,524) (214,710)
Shares issued for net settlement of equity-based awards (in shares)         4,554,542        
Shares issued for net settlement of equity-based awards 0       $ 5   (5)    
Withholding taxes paid on net settlement of equity-based awards (180,112)     (66,506)     (66,506)   (113,606)
Exchange of Common Units to TPG Inc. Class A Common stock and related deferred tax effects (in shares)         9,786,354 (9,786,354)      
Exchange of Common Units to TPG Inc. Class A Common stock and related deferred tax effects 15,784     15,784 $ 10 $ (10) 15,784    
Equity reallocation between controlling and non-controlling interest 0     77,215     77,215   (77,215)
Ending balance (in shares) at Mar. 31, 2025   123,552,251 245,970,148   123,552,251 245,970,148      
Ending balance at Mar. 31, 2025 $ 3,498,715     $ 823,079 $ 124 $ 246 $ 1,049,823 $ (227,114) $ 2,675,636