XML 38 R26.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

DEBT OBLIGATIONS | 6 Months Ended
--- | ---
Jun. 30, 2024
Debt Disclosure [Abstract] |
DEBT OBLIGATIONS | DEBT OBLIGATIONS The following table summarizes Secured Financing Agreements, Secured Notes and Bonds Payable and also includes debt obligations of consolidated CFEs:
|  |  | June 30, 2024 |  | December 31, 2023
|  |  |  |  |  |  |  |  |  |  |  |  |  | Collateral |  | (As Restated)
Debt Obligations/Collateral(C) |  |  |  | Outstanding Face Amount |  | Carrying Value(A) |  | Final Stated Maturity(B) |  | Weighted Average Funding Cost |  | Weighted Average Life (Years) |  | Outstanding Face |  | Amortized Cost Basis |  | Carrying Value |  | Weighted Average Life (Years) |  | Carrying Value(A)
Secured Financing Agreements |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Warehouse Credit Facilities-Residential Mortgage Loans(D) |  |  |  | $ | 3,799,496 |  |  | $ | 3,799,496 |  |  | Jul-24 to Feb-26 |  | 6.9 | % |  | 0.6 |  | $ | 4,244,227 |  |  | $ | 4,296,216 |  |  | $ | 4,238,965 |  |  | 22.8 |  | $ | 1,940,038 |
Warehouse Credit Facilities-Mortgage Loans Receivable(G) |  |  |  | 1,411,054 |  |  | 1,411,054 |  |  | Mar-25 to Dec-25 |  | 8.0 | % |  | 1.3 |  | 1,721,912 |  |  | 1,731,239 |  |  | 1,731,239 |  |  | 1.1 |  | 1,337,010 |
Government and government-backed securities(F) |  |  |  | 9,114,181 |  |  | 9,114,181 |  |  | Jul-24 to Feb-25 |  | 5.4 | % |  | 0.2 |  | 9,559,841 |  |  | 9,361,449 |  |  | 9,496,785 |  |  | 8.6 |  | 8,152,469 |
Non-Agency RMBS(E) |  |  |  | 630,000 |  |  | 630,000 |  |  | Jul-24 to Oct-28 |  | 7.4 | % |  | 0.6 |  | 17,276,385 |  |  | 985,108 |  |  | 1,008,536 |  |  | 7.1 |  | 610,189 |
CLOs(G) |  |  |  | 191,655 |  |  | 190,196 |  |  | Jan-30 to Oct-36 |  | 6.4 | % |  | 8.8 |  | 192,683 |  |  | N/A |  | 193,560 |  |  | 8.8 |  | 183,947 |
SFR Properties and Commercial(G) |  |  |  | 34,972 |  |  | 34,972 |  |  | Dec-24 |  | 8.2 | % |  | 0.5 |  | N/A |  | 82,407 |  |  | 82,407 |  |  | N/A |  | 337,630 |
Total Secured Financing Agreements |  |  |  | 15,181,358 |  |  | 15,179,899 |  |  |  |  | 6.1 | % |  | 0.5 |  |  |  |  |  |  |  |  |  | 12,561,283 |
Secured Notes and Bonds Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Excess MSRs(E) |  |  |  | 161,406 |  |  | 161,406 |  |  | Oct-25 |  | 8.7 | % |  | 3.3 |  | 56,559,914 |  |  | 221,408 |  |  | 255,389 |  |  | 6.0 |  | 181,522 |
MSRs(H) |  |  |  | 5,395,119 |  |  | 5,389,633 |  |  | Dec-24 to Nov-27 |  | 7.5 | % |  | 1.4 |  | 569,894,934 |  |  | 7,212,153 |  |  | 9,429,829 |  |  | 6.4 |  | 4,800,728 |
Servicer Advance Investments(I) |  |  |  | 262,069 |  |  | 262,069 |  |  | Mar-26 |  | 7.3 | % |  | 1.7 |  | 302,282 |  |  | 336,131 |  |  | 357,220 |  |  | 8.3 |  | 278,042 |
Servicer Advances(I) |  |  |  | 2,281,451 |  |  | 2,280,652 |  |  | Jul-24 to Jun-26 |  | 8.1 | % |  | 1.5 |  | 2,634,706 |  |  | 2,623,070 |  |  | 2,623,070 |  |  | 0.7 |  | 2,254,369 |
Consumer Loans(J) |  |  |  | 811,073 |  |  | 786,425 |  |  | Jun-28 to Sep 37 |  | 6.4 | % |  | 3.9 |  | 1,011,653 |  |  | 984,285 |  |  | 946,367 |  |  | 1.6 |  | 1,106,974 |
SFR Properties(K) |  |  |  | 830,582 |  |  | 791,984 |  |  | Mar-26 to Sep-27 |  | 4.1 | % |  | 2.8 |  | N/A |  | 940,601 |  |  | 940,601 |  |  | N/A |  | 789,174 |
Mortgage Loans Receivable |  |  |  | 200,000 |  |  | 200,000 |  |  | Jul-26 |  | 5.8 | % |  | 2.0 |  | 224,995 |  |  | 224,995 |  |  | 224,995 |  |  | 0.6 |  | 200,000 |
Secured Facility- Asset Management |  |  |  | 75,000 |  |  | 70,393 |  |  | Nov-25 |  | 8.8 | % |  | 1.3 |  | N/A |  | N/A |  | N/A |  | N/A |  | 69,121 |
CLOs(G) |  |  |  | 13,361 |  |  | 13,329 |  |  | Jul-30 |  | 6.8 | % |  | 6.0 |  | 15,780 |  |  | N/A |  | 15,017 |  |  | 6.0 |  | 30,258 |
Total Secured Notes and Bonds Payable |  |  |  | 10,030,061 |  |  | 9,955,891 |  |  |  |  | 7.3 | % |  | 1.8 |  |  |  |  |  |  |  |  |  | 10,360,188 |
Notes Payable of Consolidated CFEs(L) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Consolidated funds(M) |  |  |  | 222,250 |  |  | 221,801 |  |  | May-37 |  | 5.0 | % |  | 4.3 |  | 202,130 |  |  | N/A |  | 200,552 |  |  | N/A |  | 218,157 |
Residential Mortgage Loans |  |  |  | 3,126,741 |  |  | 2,887,692 |  |  | Mar-64 |  | 4.4 | % |  | 25.9 |  | 3,577,247 |  |  | N/A |  | 3,347,246 |  |  | 25.9 |  | 2,618,082 |
Mortgage Loans Receivable |  |  |  | 454,249 |  |  | 451,682 |  |  | Mar-39 |  | 6.8 | % |  | 14.7 |  | 479,203 |  |  | 479,203 |  |  | 492,103 |  |  | 1.0 |  | 318,998 |
Total Notes Payable of Consolidated CFEs |  |  |  | 3,803,240 |  |  | 3,561,175 |  |  |  |  | 4.8 | % |  | 23.1 |  |  |  |  |  |  |  |  |  | 3,155,237 |
Total / Weighted Average |  |  |  | $ | 29,014,659 |  |  | $ | 28,696,965 |  |  |  |  | 6.3 | % |  | 4.0 |  |  |  |  |  |  |  |  |  | $ | 26,076,708 |
(A)Net of deferred financing costs. (B)Debt obligations with a stated maturity through the date of issuance were refinanced, extended or repaid. (C)Associated with accrued interest payable of approximately $164.5 million as of June 30, 2024. (D)Includes $11.3 million with an average fixed-rate of 5.0% with the remaining based on SOFR interest rates. (E)SOFR-based floating interest rates. Includes repurchase agreements and related collateral on Non-Agency securities retained through consolidated securitizations. (F)Repurchase agreements have a fixed-rate. Includes financing on and collateral for US Treasuries purchased to cover short sales. Collateral carrying value includes margin deposits. (G)All SOFR- or Euro Interbank Offered Rate (EURIBOR) based floating interest rates. (H)Includes $4.5 billion of MSR notes with an interest equal to the sum of (i) a floating rate index equal to SOFR, and (ii) a margin ranging from 2.5% to 3.7%; and $0.9 billion of MSR notes with fixed interest rates ranging 3.0% to 5.4%. The outstanding face amount of the collateral represents the UPB of the residential mortgage loans underlying the MSRs and MSR financing receivables securing these notes. (I)Includes debt with an interest rate equal to the sum of (i) a floating rate index equal to SOFR, and (ii) a margin ranging from 1.6% to 3.7%. Collateral includes servicer advance investments, as well as servicer advances receivable related to the MSRs and MSR financing receivables owned by NRM and Newrez. (J)Includes (i) SpringCastle debt, which is primarily composed of the following classes of asset-backed notes held by third parties: $172.2 million UPB of Class A notes with a coupon of 2.0% and $53.0 million UPB of Class B notes with a coupon of 2.7% and (ii) $581.1 billion of debt collateralized by the Marcus loans with an interest rate of SOFR plus a margin of 3.0%. (K)Includes $830.6 million of fixed-rate notes with an interest rate ranging from 3.5% to 7.1%. (L)See Note 20 for the balance sheets of consolidated CFEs. (M)Includes $120.0 million UPB of Class A notes with a fixed coupon of 4.3%, $70.0 million UPB of Class B notes with a fixed coupon of 6.0%, $15.0 million UPB of Class C notes with a fixed coupon of 6.8%, and $17.3 million UPB of Subordinated notes, held within consolidated funds (Note 20). Weighted average life is based on expected maturity. General Certain of the debt obligations included above are obligations of Rithm Capital’s consolidated subsidiaries, which own the related collateral. In some cases, such collateral is not available to other creditors of Rithm Capital. The assets of consolidated CFEs can only be used to settle obligations and liabilities of the CFEs for which creditors do not have recourse to Rithm Capital Corp. As of June 30, 2024, Rithm Capital has margin exposure on $15.2 billion of secured financing agreements. To the extent that the value of the collateral underlying these secured financing agreements declines, Rithm Capital may be required to post margin, which could significantly impact its liquidity. The following table summarizes activities related to the carrying value of debt obligations:
| Servicer Advances and Excess MSRs(A) |  | MSRs |  |  |  | Real Estate and Other Securities |  | Residential Mortgage Loans and REO |  | Consumer Loans |  | SFR Properties and Commercial |  | Mortgage Loans Receivable |  | Asset Management |  | Total
Balance at December 31, 2023 (As Restated) | $ | 2,713,933 |  |  | $ | 4,800,728 |  |  |  |  | $ | 8,762,658 |  |  | $ | 5,208,120 |  |  | $ | 1,106,974 |  |  | $ | 1,126,804 |  |  | $ | 1,856,008 |  |  | $ | 501,483 |  |  | $ | 26,076,708 |
Secured Financing Agreements |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Borrowings | — |  |  | — |  |  |  |  | 40,053,308 |  |  | 26,670,929 |  |  | — |  |  | 15,183 |  |  | 1,807,048 |  |  | 17,404 |  |  | 68,563,872 |
Repayments | — |  |  | — |  |  |  |  | (39,071,785) |  |  | (24,811,728) |  |  | — |  |  | (324,197) |  |  | (1,733,004) |  |  | (6,068) |  |  | (65,946,782) |
FX remeasurement | — |  |  | — |  |  |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (4,987) |  |  | (4,987) |
Capitalized deferred financing costs, net of amortization | — |  |  | — |  |  |  |  | — |  |  | 257 |  |  | — |  |  | 6,356 |  |  | — |  |  | (100) |  |  | 6,513 |
Secured Notes and Bonds Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Acquired borrowings, net of discount (Note 3) | 190,596 |  |  | — |  |  |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 190,596 |
Borrowings | 1,157,000 |  |  | 1,191,159 |  |  |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 5,225 |  |  | 2,353,384 |
Repayments | (1,357,552) |  |  | (603,815) |  |  |  |  | — |  |  | (650,000) |  |  | (323,594) |  |  | (2,811) |  |  | — |  |  | (22,194) |  |  | (2,959,966) |
FX remeasurement | — |  |  | — |  |  |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (99) |  |  | (99) |
Unrealized (gain) loss on notes, fair value | — |  |  | — |  |  |  |  | — |  |  | — |  |  | 2,451 |  |  | — |  |  | — |  |  | — |  |  | 2,451 |
Capitalized deferred financing costs, net of amortization | 150 |  |  | 1,561 |  |  |  |  | — |  |  | — |  |  | 594 |  |  | 5,621 |  |  | — |  |  | 1,411 |  |  | 9,337 |
Notes Payable of Consolidated CFEs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Borrowings | — |  |  | — |  |  |  |  | — |  |  | 445,250 |  |  | — |  |  | — |  |  | 454,249 |  |  | — |  |  | 899,499 |
Repayments | — |  |  | — |  |  |  |  | — |  |  | (169,363) |  |  | — |  |  | — |  |  | (324,062) |  |  | — |  |  | (493,425) |
Discount on borrowings, net of amortization | — |  |  | — |  |  |  |  | — |  |  | (24,260) |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (24,260) |
Unrealized (gain) loss on notes, fair value | — |  |  | — |  |  |  |  | — |  |  | 17,983 |  |  | — |  |  | — |  |  | 5,228 |  |  | 3,644 |  |  | 26,855 |
Capitalized deferred financing costs, net of amortization | — |  |  | — |  |  |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (2,731) |  |  | — |  |  | (2,731) |
Balance at June 30, 2024 | $ | 2,704,127 |  |  | $ | 5,389,633 |  |  |  |  | $ | 9,744,181 |  |  | $ | 6,687,188 |  |  | $ | 786,425 |  |  | $ | 826,956 |  |  | $ | 2,062,736 |  |  | $ | 495,719 |  |  | $ | 28,696,965 |
(A)Rithm Capital net settles daily borrowings and repayments of the secured notes and bonds payable on its servicer advances. Maturities Contractual maturities of debt obligations as of June 30, 2024 are as follows:
Year Ending |  | Nonrecourse(A) |  | Recourse(B) |  | Total
July 1 through December 31, 2024 |  | $ | 842,943 |  |  | $ | 12,869,976 |  |  | $ | 13,712,919 |
2025 |  | 247,781 |  |  | 5,299,929 |  |  | 5,547,710 |
2026 |  | 2,084,833 |  |  | 1,950,470 |  |  | 4,035,303 |
2027 |  | 734,398 |  |  | 440,000 |  |  | 1,174,398 |
2028 |  | 705,783 |  |  | — |  |  | 705,783 |
2029 and thereafter |  | 4,113,546 |  |  | 775,000 |  |  | 4,888,546 |
|  | $ | 8,729,284 |  |  | $ | 21,335,375 |  |  | $ | 30,064,659 |
(A)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $1.0 billion, $3.9 billion, $0.2 billion, and $3.6 billion, respectively. (B)Includes secured financing agreements, secured notes and bonds payable, unsecured notes net of issuance costs, and notes payable of consolidated CFEs of $14.1 billion, $6.1 billion, $1.1 billion, and $0.0 billion, respectively. Borrowing Capacity The following table represents borrowing capacity as of June 30, 2024:
Debt Obligations / Collateral |  |  |  | Borrowing Capacity |  | Balance Outstanding |  | Available Financing(A)
Secured Financing Agreements |  |  |  |  |  |  |  |
Residential mortgage loans, mortgage loans receivable, SFR and commercial notes receivable |  |  |  | $ | 5,282,943 |  |  | $ | 2,342,051 |  |  | $ | 2,940,892 |
Loan originations |  |  |  | 5,627,000 |  |  | 2,903,472 |  |  | 2,723,528 |
CLOs |  |  |  | 314,230 |  |  | 191,655 |  |  | 122,575 |
Secured Notes and Bonds Payable |  |  |  |  |  |  |  |
Excess MSRs |  |  |  | 197,016 |  |  | 161,406 |  |  | 35,610 |
MSRs |  |  |  | 5,983,998 |  |  | 5,395,119 |  |  | 588,879 |
Servicer advances |  |  |  | 4,210,000 |  |  | 2,543,520 |  |  | 1,666,480 |
SFR |  |  |  | 296,423 |  |  | 192,606 |  |  | 103,816 |
Liabilities of Consolidated CFEs |  |  |  |  |  |  |  |
Consolidated funds |  |  |  | 52,500 |  |  | — |  |  | 52,500 |
|  |  |  | $ | 21,964,110 |  |  | $ | 13,729,830 |  |  | $ | 8,234,280 |
(A)Although available financing is uncommitted, Rithm Capital’s unused borrowing capacity is available if it has additional eligible collateral to pledge and meets other borrowing conditions as set forth in the applicable agreements, including any applicable advance rate. Certain of the debt obligations are subject to customary loan covenants and event of default provisions, including event of default provisions triggered by certain specified declines in Rithm Capital’s equity or a failure to maintain a specified tangible net worth, liquidity or indebtedness to tangible net worth ratio. Rithm Capital was in compliance with all of its debt covenants as of June 30, 2024. 2029 Senior Unsecured Notes On March 19, 2024, the Company issued in a private offering $775.0 million aggregate principal amount of senior unsecured notes due on April 1, 2029 (the “2029 Senior Notes”) at an issue price of 98.981%. Interest on the 2029 Senior Notes accrues at the rate of 8.000% per annum with interest payable semi-annually in arrears on each April 1 and October 1, commencing on October 1, 2024. The notes become redeemable at any time and from time to time, on or after April 1, 2026, at a price equal to the following fixed redemption prices (expressed as a percentage of principal amount of the 2029 Senior Notes to be redeemed):
Year |  | Price
2026 |  | 104.000 | %
2027 |  | 102.000 | %
2028 and thereafter |  | 100.000 | %
Prior to April 1, 2026, the Company is entitled at its option on one or more occasions to redeem the 2029 Senior Notes in an aggregate principal amount not to exceed 40% of the aggregate principal amount of the 2029 Senior Notes originally issued prior to the applicable redemption date at a redemption price of 108.000%, plus accrued but unpaid interest, if any, to, but not including, the applicable redemption date with the net cash proceeds from one or more Qualified Equity Offerings (as defined in the Indenture, dated March 19, 2024, pursuant to which the 2029 Senior Notes were issued (the “2029 Notes Indenture”)). Proceeds from the offering were approximately $759 million, net of discount and commissions and estimated offering expenses payable by the Company. The Company incurred fees of approximately $9.1 million in relation to the issuance of the 2029 Senior Notes. These fees were capitalized as debt issuance cost and presented as part of Unsecured notes, net of issuance costs on the Consolidated Balance Sheets. For the three months ended June 30, 2024, the Company recognized interest expense of $5.3 million. At June 30, 2024, the unamortized discount and debt issuance cost was approximately $16.2 million. The 2029 Senior Notes are senior unsecured obligations and rank pari passu in right of payment with all of the Company’s existing and future senior unsecured indebtedness and senior unsecured guarantees. At the time of issuance, the 2029 Senior Notes were not guaranteed by any of the Company’s subsidiaries and none of its subsidiaries are required to guarantee the 2029 Senior Notes in the future, except under limited specified circumstances. The 2029 Senior Notes contain financial covenants and other non-financial covenants, including, among other things, limits on the ability of the Company and its restricted subsidiaries to incur certain indebtedness (subject to various exceptions), requires that the Company maintain Total Unencumbered Assets (as defined in the 2029 Notes Indenture) of not less than 120% of the aggregate principal amount of the outstanding unsecured debt of the Company or its subsidiaries, and imposes certain requirements in order for the Company to merge or consolidate with or transfer all or substantially all of its properties and assets to another person, in each case subject to certain qualifications set forth in the debt agreement. If the Company were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lenders. As of June 30, 2024, the Company was in compliance with all covenants. In the event of a Change of Control or Mortgage Business Triggering Event (each as defined in the 2029 Notes Indenture), each holder of the 2029 Senior Notes will have the right to require the Company to repurchase all or any part of the outstanding balance at a purchase price of 101% of the principal amount of the 2029 Senior Notes, plus accrued and unpaid interest, if any, to, but not including, the date of such repurchase. 2025 Senior Unsecured Notes On September 16, 2020, the Company issued in a private offering $550.0 million of aggregate principal amount of senior unsecured notes due on October 15, 2025 (the “2025 Senior Notes”) for net proceeds of $544.5 million. Interest on the 2025 Senior Notes accrues at the rate of 6.250% per annum with interest payable semi-annually in arrears on each April 15 and October 15, commencing on April 15, 2021. The notes became redeemable at any time and from time to time, on or after October 15, 2022. The Company may redeem the notes at a fixed redemption price of 101.563% from October 15, 2023 to October 16, 2024 and at a fixed redemption price of 100.000% after October 14, 2024, in each case, plus accrued and unpaid interest, if any, to, but not including the applicable redemption date. The Company incurred fees of approximately $8.3 million in relation to the issuance of the 2025 Senior Notes which were capitalized as debt issuance cost and are presented as part of Unsecured notes, net of issuance costs on the Consolidated Balance Sheets. For the three months ended June 30, 2024, the Company recognized interest expense of $12.3 million. At June 30, 2024, the unamortized debt issuance costs was approximately $2.3 million. The 2025 Senior Notes are senior unsecured obligations and rank pari passu in right of payment with all of the Company’s existing and future senior unsecured indebtedness and senior unsecured guarantees. At the time of issuance, the 2025 Senior Notes were not guaranteed by any of the Company’s subsidiaries and none of its subsidiaries are required to guarantee the 2025 Senior Notes in the future, except under limited specified circumstances. The 2025 Senior Notes contain financial covenants and other non-financial covenants, including, among other things, limits on the ability of the Company and its restricted subsidiaries to incur certain indebtedness (subject to various exceptions), requires that the Company maintain Total Unencumbered Assets, as defined in the Indenture, dated September 16, 2020, pursuant to which the 2025 Senior Notes were issued (the “2025 Notes Indenture”) of not less than 120% of the aggregate principal amount of the outstanding unsecured debt of the Company and its subsidiaries, and imposes certain requirements in order for the Company to merge or consolidate with or transfer all or substantially all of its assets to another person, in each case subject to certain qualifications set forth in the debt agreement. If the Company were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lenders. As of June 30, 2024, the Company was in compliance with all covenants. In the event of a Change of Control (as defined in the 2025 Notes Indenture), each holder of the 2025 Senior Notes will have the right to require the Company to repurchase all or any part of the outstanding balance at a purchase price of 101% of the principal amount of the 2025 Senior Notes repurchased, plus accrued and unpaid interest, if any, to, but not including, the date of such repurchase. In connection with the offering of the 2029 Senior Notes, the Company tendered for and repurchased $275.0 million aggregate principal amount of its 2025 Senior Notes for cash in a total amount of $282.4 million, inclusive of an early tender premium of $30 per $1,000 principal amount of 2025 Senior Notes and accrued and unpaid interest. Following such tender offer, $275.0 million aggregate principal amount of 2025 Senior Notes remains outstanding. Tax Receivable Agreement At the time of its initial public offering in 2007, Sculptor entered into a tax receivable agreement (“TRA”) with the former holders of units in Sculptor’s operating partnerships (the “TRA Holders”). The TRA provides for the payment by Sculptor to the TRA Holders of a portion of the cash savings in US federal, state and local income tax that Sculptor realizes as a result of certain tax benefits attributable to taxable acquisitions by Sculptor (and certain affiliates and successors) of Sculptor operating partnership units. The TRA includes certain “change of control” assumptions that became applicable as a result of the acquisition of Sculptor, including the assumption that Sculptor (or its successor) has sufficient taxable income to use the relevant tax benefits. As a result, payments under the TRA will be calculated without regard to Sculptor’s ability to actually use tax assets (including net operating losses), the use of which may be significantly limited and may therefore exceed the actual tax savings to Sculptor of the associated tax assets. As of June 30, 2024, the estimated undiscounted future payment under the TRA was $256.3 million. The carrying value of the TRA liability measured at amortized cost was $165.6 million as of June 30, 2024 with interest expense recognized under the effective interest method. The TRA liability is recorded in Unsecured notes, net of issuance costs on the Consolidated Balance Sheets. The table below presents the Company’s estimate as of June 30, 2024, of the maximum undiscounted amounts that would be payable under the TRA using the assumptions described above. In light of the numerous factors affecting Sculptor’s obligation to make such payments, the timing and amounts of any such actual payments may differ materially from those presented in the table.
Year Ending |  | Potential Payments Under TRA
July 1 through December 31, 2024 |  | $ | — |
2025 |  | 29,819 |
2026 |  | 17,374 |
2027 |  | 18,994 |
2028 |  | 15,940 |
2029 and thereafter |  | 174,203 |
|  | $ | 256,330 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration