Biggest changeOur definition of FPAUM is not based on any definition that is set forth in the agreements governing the customized separate accounts or specialized funds that we manage. 87 Private Markets Strategies Absolute Return Strategies Total Fee-paying AUM (in millions) Balance as of December 31, 2021 $ 33,080 $ 25,575 $ 58,655 Contributions 5,859 571 6,430 Withdrawals (167) (2,464) (2,631) Distributions (1,436) (31) (1,467) Change in market value (85) (1,562) (1,647) Foreign exchange and other (375) (109) (484) Balance as of December 31, 2022 $ 36,876 $ 21,980 $ 58,856 Contributions 4,485 497 4,982 Withdrawals (205) (2,365) (2,570) Distributions (1,006) (167) (1,173) Change in market value 239 1,583 1,822 Foreign exchange and other (120) (114) (234) Balance as of December 31, 2023 $ 40,269 $ 21,414 $ 61,683 Contracted, not yet fee-paying AUM (“CNYFPAUM”) represents limited partner commitments which are expected to be invested and begin charging fees over the ensuing five years.
Biggest changePrivate Markets Strategies Absolute Return Strategies Total Fee-paying AUM (in millions) Balance as of December 31, 2022 $ 36,876 $ 21,980 $ 58,856 Contributions 4,485 497 4,982 Withdrawals (205) (2,365) (2,570) Distributions (1,006) (167) (1,173) Change in market value 239 1,583 1,822 Foreign exchange and other (120) (114) (234) Balance as of December 31, 2023 $ 40,269 $ 21,414 $ 61,683 Contributions 4,749 1,277 6,026 Withdrawals (105) (2,641) (2,746) Distributions (1,381) (292) (1,673) Change in market value 212 2,430 2,642 Foreign exchange and other (1,027) (140) (1,167) Balance as of December 31, 2024 $ 42,717 $ 22,048 $ 64,765 Contracted, not yet fee-paying AUM (“CNYFPAUM”) represents limited partner commitments which are expected to be invested and begin charging fees over the ensuing five years. 89 As of December 31, 2024 2023 2022 (in millions) Contracted, not yet Fee-Paying AUM $ 8,202 $ 7,304 $ 7,603 AUM $ 80,077 $ 76,908 $ 73,667 Of the $8.2 billion CNYFPAUM as of December 31, 2024, approximately $3.0 billion is subject to an agreed upon fee ramp in schedule.
Carried interest is ultimately realized when underlying investments distribute proceeds or are sold and therefore carried interest is highly susceptible to market factors, judgments and actions of third parties that are outside of our control.
Carried interest is ultimately realized when underlying investments distribute proceeds or are sold and therefore carried interest is highly susceptible to market factors, judgments and actions of third parties that are outside of our control.
Agreements generally include a clawback provision that, if triggered, would require us to return up to the cumulative amount of carried interest distributed, typically net of tax, upon liquidation of those funds, if the aggregate amount paid as carried interest exceeds the amount actually due based upon the aggregate performance of each fund.
Agreements generally include a clawback provision that, if triggered, would require us to return up to the cumulative amount of carried interest distributed, typically net of tax, upon liquidation of those funds, if the aggregate amount paid as carried interest exceeds the amount actually due based upon the aggregate performance of each fund.
We analyze our tax filing positions in the U.S. federal, state, local and foreign tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in these jurisdictions. If, based on this analysis, we determine that uncertainties in tax positions exist, a liability is established.
We analyze our tax filing positions in the U.S. federal, state, local and foreign tax jurisdictions where we are required to file income tax returns, as well as for all open tax years in these jurisdictions. If, based on this analysis, we 101 determine that uncertainties in tax positions exist, a liability is established.
Components of Results of Operations Revenues We generate revenues from management fees and incentive fees, which includes carried interest and performance fees. Management Fees Management Fees We earn management fees from providing investment management services to specialized funds and customized separate account clients. Specialized funds are generally structured as partnerships or companies having multiple investors.
Components of Results of Operations Revenues We generate revenues from management fees and incentive fees, which includes carried interest and performance fees. 83 Management Fees Management Fees We earn management fees from providing investment management services to specialized funds and customized separate account clients. Specialized funds are generally structured as partnerships or companies having multiple investors.
Performance fees 82 may or may not be subject to a hurdle or a preferred return, which requires that clients earn a specified minimum return before a performance fee can be assessed. These performance fees are determined based upon investment performance at the end of a specified measurement period, generally the end of the calendar year.
Performance fees may or may not be subject to a hurdle or a preferred return, which requires that clients earn a specified minimum return before a performance fee can be assessed. These performance fees are determined based upon investment performance at the end of a specified measurement period, generally the end of the calendar year.
General, Administrative and Other General, administrative and other consists primarily of professional fees, travel and related expenses, IT operations, communications and information services, occupancy, fund expenses, depreciation and amortization, and other costs associated with our operations. Net Other Income (Expense) Investment Income (Loss) Investment income (loss) primarily consists of gains and losses arising from our equity method investments.
General, Administrative and Other General, administrative and other consists primarily of professional fees, travel and related expenses, IT operations, communications and information services, occupancy, fund expenses, depreciation and amortization, and other costs associated with our operations. Net Other Income (Expense) Investment Income Investment income primarily consists of gains and losses arising from our equity method investments.
Fees paid to a decision maker or service provider are not deemed variable interests in an entity if (i) the fees are compensation for services provided and are commensurate with the level of effort required to provide those services; (ii) the service arrangement includes only terms, conditions, or amounts that are customarily present in arrangements for similar services negotiated at arm’s length; and (iii) the decision maker does not 98 hold other interests in the entity that individually, or in the aggregate, would absorb more than an insignificant amount of the entity’s expected losses or receive more than an insignificant amount of the entity’s expected residual returns.
Fees paid to a decision maker or service provider are not deemed variable interests in an entity if (i) the fees are compensation for services provided and are commensurate with the level of effort required to provide those services; (ii) the service arrangement includes only terms, conditions, or amounts that are customarily present in arrangements for similar services negotiated at arm’s length; and (iii) the decision maker does not 99 hold other interests in the entity that individually, or in the aggregate, would absorb more than an insignificant amount of the entity’s expected losses or receive more than an insignificant amount of the entity’s expected residual returns.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities are non-cash changes and consist of fair value adjustments related to the outstanding public and private warrants issued in connection with the Transaction.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities are non-cash and consist of fair value adjustments related to the outstanding public and private warrants issued in connection with the Transaction.
Customized separate account clients may be structured using an affiliate-managed entity or may involve an investment management 81 agreement between us and a single client.
Customized separate account clients may be structured using an affiliate-managed entity or may involve an investment management agreement between us and a single client.
Finally, the opportunities in private markets continue to expand as firms raise new funds and launch new vehicles and products to access private markets across the globe. 79 In addition to the trends discussed above, we believe the following factors, among others, will influence our future performance and results of operations: Our ability to retain existing investors and attract new investors in our funds.
Finally, the opportunities in private markets continue to expand as firms raise new funds and launch new vehicles and products to access private markets across the globe. 81 In addition to the trends discussed above, we believe the following factors, among others, will influence our future performance and results of operations: Our ability to retain existing investors and attract new investors in our funds.
See Note 14 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our outstanding indebtedness. The terms of the Company’s current debt instruments contain covenants that may restrict the Company and its subsidiaries from paying distributions to its members.
See Note 13 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our outstanding indebtedness. The terms of the Company’s current debt instruments contain covenants that may restrict the Company and its subsidiaries from paying distributions to its members.
This section of the Annual Report on Form 10-K discusses activity as of and for the years ended December 31, 2023 and 2022. For discussion on activity for the year ended December 31, 2021 and period-over-period analysis on results for the year ended December 31, 2022 to 2021, refer to Part II, “Item 7.
This section of the Annual Report on Form 10-K discusses activity as of and for the years ended December 31, 2024 and 2023. For discussion on activity for the year ended December 31, 2022 and period-over-period analysis on results for the year ended December 31, 2023 to 2022, refer to Part II, “Item 7.
The ability to attract and retain clients is partially dependent on returns we are able to deliver versus client objectives, our peers and industry benchmarks. The capital we are able to attract drives the growth of our assets under management and the management and incentive fees we earn.
Our ability to generate competitive returns. The ability to attract and retain clients is partially dependent on returns we are able to deliver versus client objectives, our peers and industry benchmarks. The capital we are able to attract drives the growth of our assets under management and the management and incentive fees we earn.
The following table shows a reconciliation of diluted weighted-average shares of Class A common stock outstanding to adjusted shares outstanding used in the computation of adjusted net income per share for the years ended December 31, 2023, 2022 and 2021, respectively.
The following table shows a reconciliation of diluted weighted-average shares of Class A common stock outstanding to adjusted shares outstanding used in the computation of adjusted net income per share for the years ended December 31, 2024, 2023 and 2022, respectively.
Adjusted Pre-Tax Income represents net income attributable to GCM Grosvenor Inc. including (a) net income (loss) attributable to GCMH, excluding (b) provision for income taxes, (c) changes in fair value of derivatives and warrant liabilities, (d) amortization expense, (e) partnership interest-based and non-cash compensation, (f) equity-based compensation, including cash-settled equity awards (as we view the cash settlement as a separate capital transaction), (g) unrealized investment income, (h) changes in TRA liability and (i) certain other items that we believe are not indicative of our core performance, including charges related to corporate transactions, employee severance, and New York office relocation costs.
Adjusted Pre-Tax Income represents net income attributable to GCM Grosvenor Inc. including (a) net income (loss) attributable to GCMH, excluding (b) provision for income taxes, (c) changes in fair value of derivatives and warrant liabilities, (d) amortization expense, (e) partnership interest-based and non-cash compensation, (f) equity-based compensation, including cash-settled equity awards (as we view the cash settlement as a separate capital transaction), (g) unrealized investment income, (h) changes in TRA liability and (i) certain other items that we believe are not indicative of our core performance, including charges related to corporate transactions, employee severance, office relocation costs, and loss on extinguishment of debt.
Revenue Recognition of Incentive Fees Incentive fees are based on the results of our funds, in the form of performance fees and carried interest, which together comprise incentive fees. 99 Performance Fees We may receive performance fees from certain GCM Funds investing in public market investments.
Revenue Recognition of Incentive Fees Incentive fees are based on the results of our funds, in the form of performance fees and carried interest, which together comprise incentive fees. 100 Performance Fees We may receive performance fees from certain GCM Funds investing in public market investments.
Indebtedness On January 2, 2014, GCMH entered into a credit agreement (as amended, amended and restated, supplemented or otherwise modified, the “Credit Agreement”) that provides GCMH with a senior secured term loan facility (the “Term Loan Facility”) and a $50.0 million revolving credit facility (the “Revolving Credit Facility” and, together with the Term Loan Facility, the “Senior Secured Credit Facilities”).
Indebtedness On January 2, 2014, GCMH entered into a credit agreement (as amended, amended and restated, supplemented or otherwise modified, the “Credit Agreement”) that provides GCMH with a senior secured term loan facility (along with subsequent amendments, the “Term Loan Facility”) and a $50.0 million revolving credit facility (the “Revolving Credit Facility” and, together with the Term Loan Facility, the “Senior Secured Credit Facilities”).
The 24.7%, 24.2% and 24.5% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 3.7%, 3.2% and 3.5%, respectively. Net Incentive Fees Attributable to GCM Grosvenor Net incentive fees are used to highlight fees earned from incentive fees that are attributable to GCM Grosvenor.
The 25.0%, 24.7% and 24.2% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 4.0%, 3.7%, and 3.2%, respectively. Net Incentive Fees Attributable to GCM Grosvenor Net incentive fees are used to highlight fees earned from incentive fees that are attributable to GCM Grosvenor.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 23, 2023. Overview We are a leading alternative asset management solutions provider that invests across all major alternative investment strategies.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024. Overview We are a leading alternative asset management solutions provider that invests across all major alternative investment strategies.
We expect that the payments we are required to make under the Tax Receivable Agreement could be substantial. Based on current projections, we anticipate having sufficient taxable income to utilize these tax attributes and receive corresponding tax deductions in future periods. As of December 31, 2023, the Tax Receivable Agreement results in a liability of $54 million.
We expect that the payments we are required to make under the Tax Receivable Agreement could be substantial. Based on current projections, we anticipate having sufficient taxable income to utilize these tax attributes and receive corresponding tax deductions in future periods. As of December 31, 2024, the Tax Receivable Agreement results in a liability of $51 million.
In the event that a client redeems from one of the GCM Funds prior to the end of a measurement period, any accrued performance fee is ordinarily due and payable by such redeeming client as of the redemption date. For the year ended December 31, 2023, the Company recorded $15 million of performance fees.
In the event that a client redeems from one of the GCM Funds prior to the end of a measurement period, any accrued performance fee is ordinarily due and payable by such redeeming client as of the redemption date. For the year ended December 31, 2024, the Company recorded $55 million of performance fees.
Profits and losses, other than partnership interest-based compensation, are allocated to the noncontrolling interests in GCMH in proportion to their relative ownership interests regardless of their basis. 84 Results of Operations The following is a discussion of our consolidated results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022 .
Profits and losses, other than partnership interest-based compensation, are allocated to the noncontrolling interests in GCMH in proportion to their relative ownership interests regardless of their basis. 86 Results of Operations The following is a discussion of our consolidated results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023 .
(2) Represents interest to be paid on our debt obligations. The interest payments are calculated using the interest rate of 8.0% on our Term Loan Facility in effect as of December 31, 2023 and exclude the impact of interest rate hedges. (3) Represents general partner capital funding commitments to several of the GCM Funds.
(2) Represents interest to be paid on our debt obligations. The interest payments are calculated using the interest rate of 6.8% on our Term Loan Facility in effect as of December 31, 2024 and exclude the impact of interest rate hedges. (3) Represents general partner capital funding commitments to several of the GCM Funds.
Accordingly, the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period is deferred at each reporting period. For the year ended December 31, 2023, the Company recorded $50 million of carried interest.
Accordingly, the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period is deferred at each reporting period. For the year ended December 31, 2024, the Company recorded $51 million of carried interest.
Provision for Income Taxes We are a corporation for U.S. federal income tax purposes and therefore are subject to U.S. federal and state income taxes on our share of taxable income generated by the Company and its subsidiaries. GCMH is treated as a pass-through entity for U.S. federal and state income tax purposes.
Provision for Income Taxes We are a corporation for U.S. federal income tax purposes and therefore are subject to U.S. federal and state income taxes on our share of taxable income generated by us and our subsidiaries. GCMH is treated as a pass-through entity for U.S. federal and state income tax purposes.
Assets under management that are subject to performance fees, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $12.8 billion as of December 31, 2023.
Assets under management that are subject to performance fees, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $13.8 billion as of December 31, 2024.
Stock Repurchase Plan On August 6, 2021, GCMG’s Board of Directors authorized a stock repurchase plan which may be used to repurchase the Company’s outstanding Class A common stock and warrants to purchase Class A common stock.
Stock Repurchase Plan On August 6, 2021, GCMG’s Board of Directors authorized a stock repurchase plan which may be used to repurchase our outstanding Class A common stock and warrants to purchase Class A common stock.
Any such expense previously recorded is reversed if the target amount is canceled or forfeited or if the required service period is not provided. For the year ended December 31, 2023, the Company recorded approximately $104 million of partnership interest-based compensation.
Any such expense previously recorded is reversed if the target amount is canceled or forfeited or if the required service period is not provided. For the year ended December 31, 2024, the Company recorded approximately $72 million of partnership interest-based compensation.
The unrealized gains or losses are reclassified from accumulated other comprehensive income into interest expense over the original life of the swap. 83 Other Income (Expense) Other income (expense) consists primarily of other non-operating items, including write-off of unamortized debt issuance costs due to prepayments and refinancing of debt and interest income.
The unrealized gains or losses are reclassified from accumulated other comprehensive income into interest expense over the original life of the swap for terminated derivative instruments. Other Income Other income consists primarily of other non-operating items, including write-off of unamortized debt issuance costs due to prepayments and refinancing of debt and interest income.
The 24.7%, 24.2% and 24.5% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 3.7%, 3.2% and 3.5%, respectively. 92 Adjusted Net Income Per Share Adjusted net income per share is a non-GAAP measure that is calculated by dividing Adjusted Net Income by adjusted shares outstanding.
The 25.0%, 24.7% and 24.2% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 4.0%, 3.7%, and 3.2%, respectively. 93 Adjusted Net Income Per Share Adjusted net income per share is a non-GAAP measure that is calculated by dividing Adjusted Net Income by adjusted shares outstanding.
(2) Excludes severance expense of $6.8 million, $1.6 million and $3.1 million for the years ended December 31, 2023, 2022 and 2021, respectively. (3) Excludes amortization of intangibles of $1.3 million, $2.3 million and $2.3 million for the years ended December 31, 2023, 2022 and 2021, respectively.
(2) Excludes severance expense of $1.5 million, $6.8 million and $1.6 million for the years ended December 31, 2024, 2023 and 2022, respectively. (3) Excludes amortization of intangibles of $1.3 million, $1.3 million and $2.3 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Management fees will be charged on the remaining approximately $4.6 billion of CNYFPAUM as such capital is invested, which will depend on a number of factors, including the availability of eligible investment opportunities.
Management fees will be charged on the remaining approximately $5.2 billion of CNYFPAUM as such capital is invested, which will depend on a number of factors, including the availability of eligible investment opportunities.
Net Income (Loss) Attributable to Noncontrolling Interests Net income attributable to noncontrolling interests in subsidiaries was $5.0 million and $6.8 million for the years ended December 31, 2023 and 2022, respectively. The decrease was primarily attributable to a decrease in income generated by our consolidated subsidiaries not wholly owned by the Company.
Net Income (Loss) Attributable to Noncontrolling Interests Net income attributable to noncontrolling interests in subsidiaries was $2.5 million and $5.0 million for the years ended December 31, 2024 and 2023, respectively. The decrease was primarily attributable to a decrease in income generated by our consolidated subsidiaries not wholly owned by the Company.
On June 29, 2023, the Company entered into Amendment No. 7 to the Credit Agreement to incorporate changes for the contemplated transition to the Term Secured Overnight Financing Rate (“Term SOFR”), and on July 1, 2023, in conjunction with a Benchmark Transition Event, the interest rate defaulted to the Term SOFR plus a Benchmark Replacement Adjustment as recommended by the Relevant Governmental Body (all terms as defined in the Amended Credit Agreement).
On June 29, 2023, the Company amended the Term Loan Facility to incorporate changes for the contemplated transition to the Term Secured Overnight Financing Rate (“Term SOFR”), and on July 1, 2023, in conjunction with a Benchmark Transition Event, the interest rate defaulted to the Term SOFR plus a Benchmark Replacement Adjustment as recommended by the Relevant Governmental Body (all terms as defined in the Amended Credit Agreement).
Approximate ownership percentages are as of February 27, 2024. 1 Mr. Sacks, the chairman of our board of directors and our chief executive officer, ultimately owns and controls GCM V. The address for Mr.
Approximate ownership percentages are as of February 14, 2025. 1 Mr. Sacks, the chairman of our board of directors and our Chief Executive Officer, ultimately owns and controls GCM V. The address for Mr.
Interest Expense Interest expense includes interest paid and accrued on our outstanding debt, along with the amortization of deferred debt issuance costs incurred from debt issued by us, including the Term Loan Facility and the Revolving Credit Facility entered into by us.
Interest Expense Interest expense includes interest paid and accrued on our outstanding debt, along with the amortization of deferred debt issuance costs incurred from debt issued by us, including the Term Loan Facility and the Revolving Credit Facility (each of 85 which defined below) entered into by us.
Items considered in this analysis include the ability to carry back losses, the reversal of temporary differences, tax planning strategies and expectations of future earnings. As of December 31, 2023, the Company has $58 million of deferred tax assets.
Items considered in this analysis include the ability to carry back losses, the reversal of temporary differences, tax planning strategies and expectations of future earnings. As of December 31, 2024, the Company has $51 million of net deferred tax assets.
We provided investment management / advisory services on assets of $76.9 billion, $73.7 billion and $72.1 billion as of December 31, 2023, 2022 and 2021, respectively.
We provided investment management / advisory services on assets of $80.1 billion, $76.9 billion and $73.7 billion as of December 31, 2024, 2023 and 2022, respectively.
As of December 31, 2023, GCMH had borrowings of $389.0 million outstanding under the Term Loan Facility and no outstanding balance under the Revolving Credit Facility. As of December 31, 2023, we had available borrowing capacity of $50.0 million under our Revolving Credit Facility.
As of December 31, 2024, GCMH had borrowings of $435.8 million outstanding under the Term Loan Facility and no outstanding balance under the Revolving Credit Facility. As of December 31, 2024, we had available borrowing capacity of $50.0 million under our Revolving Credit Facility.
For the years ended December 31, 2023 and 2022 , we spent $25.8 million and $6.4 million, respectively, to reduce Class A shares to be issued to employees to satisfy tax obligations in connection with the settlement of RSUs; and $4.5 million and $26.4 million, respectively, to repurchase shares of Class A common stock.
For the years ended December 31, 2024 and 2023 , we spent $33.2 million and $25.8 million, respectively, to reduce Class A shares to be issued to employees to satisfy tax obligations in connection with the settlement of RSUs; and for the year ended December 31, 2023 we spent $4.5 million to repurchase shares of Class A common stock.
Net Cash Used in Investing Activities Net cash used in investing activities was $(18.8) million and $(10.1) million for the years ended December 31, 2023 and 2022 , respectively.
Net Cash Used in Investing Activities Net cash used in investing activities was $(31.8) million and $(18.8) million for the years ended December 31, 2024 and 2023 , respectively.
Absent an event of default under the Credit Agreement governing the terms of the Term Loan Facility, GCMH may make unlimited distributions when the Total Leverage Ratio (as defined in the Credit Agreement) is below 2.75x. As of December 31, 2023, the Total Leverage Ratio was below 2.75x and the Company was in compliance with all financial covenants.
Absent an event of default under the Credit Agreement governing the terms of the Term Loan Facility, GCMH may make unlimited distributions when the Total Leverage Ratio (as defined in the Credit Agreement) is below stated thresholds. As of December 31, 2024, the Total Leverage Ratio was below 3.00x and the Company was in compliance with all financial covenants.
Also excludes completed and contemplated corporate transaction-related costs of $6.4 million, $2.1 million and $7.8 million for the years ended December 31, 2023, 2022 and 2021, respectively, and non-core expenses of $2.2 million, $0.6 million 89 and $0.6 million for the years ended December 31, 2023, 2022 and 2021, respectively.
Also excludes completed and contemplated corporate transaction-related costs of $6.1 million, $6.4 million and $2.1 million for the years ended December 31, 2024, 2023 and 2022, respectively, and non-core expenses of $2.5 million, $2.2 million and $0.6 million for the years ended December 31, 2024, 2023 and 2022, respectively.
Provision for Income Taxes The Company’s effective tax rate was (36)% and 11% for the years ended December 31, 2023 and 2022, respectively.
Provision for Income Taxes The Company’s effective tax rate was 27% and (36)% for the years ended December 31, 2024 and 2023, respectively.
As of December 31, 2023 we are in compliance with these regulatory requirements. 94 Cash Flows Year Ended December 31, 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 92,065 $ 216,513 $ 178,803 Net cash used in investing activities (18,840) (10,073) (28,114) Net cash used in financing activities (113,662) (215,067) (251,274) Effect of exchange rate changes on cash (372) (2,395) (1,376) Net decrease in cash and cash equivalents $ (40,809) $ (11,022) $ (101,961) Net Cash Provided by Operating Activities Net cash provided by operating activities is generally comprised of our net income (loss) in the respective periods after adjusting for significant non-cash activities, including equity-based compensation for equity-classified awards, non-cash partnership interest-based compensation, the change in fair value of warrant liabilities and the change in equity value of our investments, all of which are included in earnings; proceeds received from return on investments; inflows for receipt of management and incentive fees; and outflows for operating expenses, including cash-based compensation.
As of December 31, 2024 we are in compliance with these regulatory requirements. 95 Cash Flows Year Ended December 31, 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 148,774 $ 92,065 $ 216,513 Net cash used in investing activities (31,834) (18,840) (10,073) Net cash used in financing activities (70,378) (113,662) (215,067) Effect of exchange rate changes on cash (1,462) (372) (2,395) Net increase (decrease) in cash and cash equivalents $ 45,100 $ (40,809) $ (11,022) Net Cash Provided by Operating Activities Net cash provided by operating activities is generally comprised of our net income (loss) in the respective periods after adjusting for significant non-cash activities, including equity-based compensation for equity-classified awards, non-cash partnership interest-based compensation, the change in fair value of warrant liabilities and the change in equity value of our investments, all of which are included in earnings; proceeds received from return on investments; inflows for receipt of management and incentive fees; and outflows for operating expenses, including cash-based compensation.
Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 FPAUM increased $2.8 billion, or 5%, to $61.7 billion during the year ended December 31, 2023 primarily due to $5.0 billion of contributions and a $1.8 billion increase in market value, partially offset by $2.6 billion and $1.2 billion of withdrawals and distributions, respectively. • Private markets strategies FPAUM increased $3.4 billion, or 9%, to $40.3 billion during the year ended December 31, 2023 primarily due to $4.5 billion of contributions, partially offset by $1.0 billion of distributions. • Absolute return strategies FPAUM decreased $0.6 billion, or 3%, to $21.4 billion during the year ended December 31, 2023 primarily due to $2.4 billion of withdrawals, partially offset by a $1.6 billion increase in market value and $0.5 billion of contributions.
Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 FPAUM increased $3.1 billion, or 5%, to $64.8 billion during the year ended December 31, 2024 primarily due to $6.0 billion of contributions and a $2.6 billion increase in market value, partially offset by $2.7 billion and $1.7 billion of withdrawals and distributions, respectively. • Private markets strategies FPAUM increased $2.4 billion, or 6%, to $42.7 billion during the year ended December 31, 2024 primarily due to $4.7 billion of contributions, partially offset by $1.4 billion of distributions. • Absolute return strategies FPAUM increased $0.6 billion, or 3%, to $22.0 billion during the year ended December 31, 2024 primarily due to a $2.4 billion increase in market value and $1.3 billion of contributions. partially offset by $2.6 billion of withdrawals.
GCMG’s Board of Directors has made subsequent increases to its stock repurchase authorization for shares and warrants. As of December 31, 2022, the total authorization was $90 million, excluding fees and expenses. On August 8, 2023, GCM Grosvenor's Board of Directors increased the firm’s existing share repurchase authorization by $25 million, from $90 million to $115 million.
GCMG’s Board of Directors has made subsequent increases to its stock repurchase authorization for shares and warrants. As of December 31, 2023, the total authorization was $115 million, excluding fees and expenses. On February 8, 2024, GCMG’s Board of Directors increased the firm's existing repurchase authorization by $25 million , from $115 million to $140 million.
The ramp in schedule will result in management fees being charged on approximately $0.9 billion, $0.7 billion and $1.1 billion of such amount beginning in 2024, in 2025 and in 2026 and beyond, respectively.
The ramp in schedule will result in management fees being charged on approximately $1.0 billion , $0.8 billion and $1.2 billion of such amount beginning in 2025, 2026 and 2027 and beyond, respectively.
These financing cash flows were driven by: • capital contributions received from noncontrolling interest holders of $2.3 million and $1.8 million during the years ended December 31, 2023 and 2022 , respectively; • capital distributions paid to partners and member of $(58.3) million and $(118.3) million during the years ended December 31, 2023 and 2022 , respectively; • capital distributions paid to noncontrolling interest holders of $(15.4) million and $(37.4) million during the years ended December 31, 2023 and 2022 respectively; 95 • principal payments on the Term Loan Facility of $(4.0) million during each of the years ended December 31, 2023 and 2022; • payments to repurchase Class A common stock of $(4.5) million and $(26.4) million during the years ended December 31, 2023 and 2022, respectively; • payments to repurchase warrants of $(2.6) million during the year ended December 31, 2022 ; • the settlement of equity-based compensation to satisfy withholding tax requirements of $(10.2) million and $(6.4) million during the years ended December 31, 2023 and 2022, respectively; • dividends paid of $(20.3) million and $(18.4) million during the years ended December 31, 2023 and 2022, respectively; and • payments to related parties, pursuant to tax receivable agreement of $(3.2) million and $(3.3) million during the years ended December 31, 2023 and 2022.
These financing cash flows were driven by: • capital contributions received from noncontrolling interest holders of $1.9 million and $2.3 million during the years ended December 31, 2024 and 2023 , respectively; • capital distributions paid to partners and member of $(69.6) million and $(58.3) million during the years ended December 31, 2024 and 2023 , respectively; • capital distributions paid to noncontrolling interest holders of $(12.4) million and $(15.4) million during the years ended December 31, 2024 and 2023 respectively; 96 • proceeds from the Term Loan Facility amendment of $50.0 million during the year ended December 31, 2024; • principal payments on the Term Loan Facility of $(3.2) million and $(4.0) million during the years ended December 31, 2024 and 2023, respectively; • payments to repurchase Class A common stock of $(4.5) million during the year ended December 31, 2023; • the settlement of equity-based compensation to satisfy withholding tax requirements of $(12.7) million and $(10.2) million during the years ended December 31, 2024 and 2023, respectively; • dividends paid of $(20.5) million and $(20.3) million during the years ended December 31, 2024 and 2023, respectively; and • payments to related parties, pursuant to tax receivable agreement of $(3.2) million and $(3.2) million during the years ended December 31, 2024 and 2023, respectively.
Net income (loss) attributable to noncontrolling interests in GCMH was $(47.0) million and $52.8 million for the years ended December 31, 2023 and 2022, respectively. The decrease was primarily attributable to an increase in partnership-interest based compensation as described above, which was fully allocated to noncontrolling interests in GCMH, and underlying performance of GCMH.
Net income (loss) attributable to noncontrolling interests in GCMH was $15.4 million and $(47.0) million for the years ended December 31, 2024 and 2023, respectively. The change was primarily attributable to a decrease in partnership-interest based compensation as described above, which was fully allocated to noncontrolling interests in GCMH, and underlying performance of GCMH.
P erformance fees increased $12.7 million, to $15.3 million for the year ended December 31, 2023, compared to the year ended December 31, 2022. The increase in performance fees was primarily due to higher returns for absolute return strategies funds during the year ended December 31, 2023 as compared to the year ended December 31, 2022.
P erformance fees increased $40.0 million, to $55.3 million for the year ended December 31, 2024, compared to the year ended December 31, 2023. The increase in performance fees was primarily due to higher returns for absolute return strategies funds during the year ended December 31, 2024 as compared to the year ended December 31, 2023.
As of December 31, 2023, we had $44.4 million of cash and cash equivalents and available borrowing capacity of $50.0 million under our Revolving Credit Facility.
As of December 31, 2024, we had $89.5 million of cash and cash equivalents and available borrowing capacity of $50.0 million under our Revolving Credit Facility.
These investing cash flows were driven by: • purchases of premises and equipment of $(3.8) million and $(0.8) million during the years ended December 31, 2023 and 2022 , respectively; and • contributions/subscriptions to investments of $(27.6) million and $(29.4) million during the years ended December 31, 2023 and 2022 , respectively; partially offset by • distributions received from investments of $12.6 million and $20.1 million during the years ended December 31, 2023 and 2022 , respectively.
These investing cash flows were driven by: • purchases of premises and equipment of $(16.7) million and $(3.8) million during the years ended December 31, 2024 and 2023 , respectively; and • contributions/subscriptions to investments of $(26.2) million and $(27.6) million during the years ended December 31, 2024 and 2023 , respectively; partially offset by • distributions received from investments of $11.1 million and $12.6 million during the years ended December 31, 2024 and 2023 , respectively.
Net cash provided by operating activities was $92.1 million and $216.5 million for the years ended December 31, 2023 and 2022 , respectively.
Net cash provided by operating activities was $148.8 million and $92.1 million for the years ended December 31, 2024 and 2023 , respectively.
Net Cash Used in Financing Activities Net cash used in financing activities was $(113.7) million and $(215.1) million, for the years ended December 31, 2023 and 2022, respectively.
Net Cash Used in Financing Activities Net cash used in financing activities was $(70.4) million and $(113.7) million, for the years ended December 31, 2024 and 2023, respectively.
We recognize interest and penalties related to 100 unrecognized tax benefits, if any, within provision for income taxes in the Consolidated Statements of Income (Loss). Accrued interest and penalties, if any, would be included within accrued expenses and other liabilities in the Consolidated Statements of Financial Condition.
We recognize interest and penalties related to unrecognized tax benefits, if any, within provision for income taxes in the Consolidated Statements of Income (Loss). Accrued interest and penalties, if any, would be included within accrued expenses and other liabilities in the Consolidated Statements of Financial Condition. As of December 31, 2024, the Company has $1 million in uncertain tax positions.
Significant judgment is required in determining tax expense and in evaluating tax positions, including evaluating uncertainties under GAAP. We review our tax positions quarterly and adjust our tax balances as new legislation is enacted or new information becomes available. Tax Receivable Agreement In connection with the Transaction, we entered into the Tax Receivable Agreement with the GCMH Equityholders.
We review our tax positions quarterly and adjust our tax balances as new legislation is enacted or new information becomes available. Tax Receivable Agreement In connection with the Transaction, we entered into the Tax Receivable Agreement with the GCMH Equityholders.
Further, these measures have limitations as analytical tools, and when assessing our operating performance, you should not consider these measurements in isolation or as a substitute for GAAP measures including revenues and net income (loss).
These non-GAAP measures should not be considered a substitute for the most directly comparable GAAP measures, which are reconciled below. Further, these measures have limitations as analytical tools, and when assessing our operating performance, you should not consider these measurements in isolation or as a substitute for GAAP measures including revenues and net income (loss).
These operating cash flows were primarily driven by: • net income of $93.3 million and $125.6 million for the years ended December 31, 2023 and 2022, respectively, after adjusting for $122.6 million and $46.1 million of net non-cash activities, respectively; • a decrease in working capital of $(11.8) million during the year ended December 31, 2023, as compared to an increase in working capital of $28.8 million during the year ended December 31, 2022, largely due to higher receipts of incentive fees in the year ended December 31, 2022, partially offset by lower payments for cash-based compensation in the year ended December 31, 2023; • proceeds received from investments of $10.5 million and $21.8 million for the years ended December 31, 2023 and 2022 , respectively; and • proceeds received for terminated interest rate derivatives of $40.3 million in the year ended December 31, 2022 .
These operating cash flows were primarily driven by: • net income of $152.6 million and $93.3 million for the years ended December 31, 2024 and 2023, respectively, after adjusting for $116.0 million and $122.6 million of net non-cash activities for the years ended December 31, 2024 and 2023, respectively; • a decrease in working capital of $16.9 million during the year ended December 31, 2024, as compared to a decrease in working capital of $11.8 million during the year ended December 31, 2023, largely due to an increase in incentive fees earned during the year ended December 31, 2024, partially offset by lower cash-based compensation during the year ended December 31, 2024; and • proceeds received from investments of $13.1 million and $10.5 million for the years ended December 31, 2024 and 2023 , respectively.
Net income attributable to noncontrolling interests in subsidiaries represents the economic interests of third parties in certain consolidated subsidiaries. Net income (loss) attributable to noncontrolling interests in GCMH represents the economic interests of GCMH Equityholders in GCMH.
Net income (loss) attributable to noncontrolling interests in GCMH represents the economic interests of GCMH Equityholders in GCMH.
The following table shows reconciliations of Total Operating Revenues to Fee-Related Revenue for the years ended December 31, 2023, 2022 and 2021, respectively: 93 Year Ended December 31, 2023 2022 2021 (in thousands) Fee-Related Revenue Total Operating Revenues $ 444,999 $ 446,530 $ 531,592 Less: Incentive fees (64,903) (75,167) (173,853) Fund reimbursement revenue (14,556) (10,841) (10,372) Fee-Related Revenue $ 365,540 $ 360,522 $ 347,367 The following table shows reconciliations of Adjusted EBITDA to Fee-Related Earnings for the years ended December 31, 2023, 2022 and 2021, respectively: Year Ended December 31, 2023 2022 2021 (in thousands) Adjusted EBITDA $ 162,185 $ 149,347 $ 179,131 Less: Incentive fees (64,903) (75,167) (173,853) Depreciation expense (1,383) (1,540) (1,688) Other non-operating expense (2,130) (708) (78) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (1) (3,103) (4,699) (1,496) Plus: Incentive fee-related compensation 44,181 52,869 97,081 Carried interest attributable to redeemable noncontrolling interest holder — — 8,059 Carried interest attributable to other noncontrolling interest holders, net 5,095 8,411 13,245 Fee-Related Earnings $ 139,942 $ 128,513 $ 120,401 ____________ (1) Investment income or loss is generally realized when the Company redeems all or a portion of its investment or when the Company receives or is due cash, such as a from dividends or distributions.
The following table shows reconciliations of Total Operating Revenues to Fee-Related Revenue for the years ended December 31, 2024, 2023 and 2022, respectively: 94 Year Ended December 31, 2024 2023 2022 (in thousands) Fee-Related Revenue Total Operating Revenues $ 514,012 $ 444,999 $ 446,530 Less: Incentive fees (106,237) (64,903) (75,167) Fund reimbursement revenue (14,694) (14,556) (10,841) Fee-Related Revenue $ 393,081 $ 365,540 $ 360,522 The following table shows reconciliations of Adjusted EBITDA to Fee-Related Earnings for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Adjusted EBITDA $ 213,844 $ 162,185 $ 149,347 Less: Incentive fees (106,237) (64,903) (75,167) Depreciation expense (2,007) (1,383) (1,540) Other non-operating expense (2,355) (2,130) (708) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (1) (6,676) (3,103) (4,699) Plus: Incentive fee-related compensation 66,445 44,181 52,869 Carried interest attributable to other noncontrolling interest holders, net 3,337 5,095 8,411 Fee-Related Earnings $ 166,351 $ 139,942 $ 128,513 ____________ (1) Investment income or loss is generally realized when the Company redeems all or a portion of its investment or when the Company receives or is due cash, such as a from dividends or distributions.
The following table shows reconciliations of incentive fees to net incentive fees attributable to GCM Grosvenor for the years ended December 31, 2023, 2022 and 2021, respectively: Year Ended December 31, 2023 2022 2021 (in thousands) Incentive fees: Performance fees $ 15,313 $ 2,623 $ 51,947 Carried interest 49,590 72,544 121,906 Less incentive fees contractually owed to others: Cash carried interest compensation (28,505) (41,920) (67,773) Non-cash carried interest compensation (48) 52 (1,306) Carried interest attributable to redeemable noncontrolling interest holder — — (8,059) Carried interest attributable to other noncontrolling interest holders (5,095) (8,411) (13,245) Firm share of incentive fees (1) 31,255 24,888 83,470 Less: Cash-based incentive fee related compensation (15,628) (11,001) (28,002) Net Incentive Fees Attributable to GCM Grosvenor $ 15,627 $ 13,887 $ 55,468 ____________ (1) Firm share represents incentive fees net of contractual obligations but before discretionary cash based incentive compensation.
The following table shows reconciliations of incentive fees to net incentive fees attributable to GCM Grosvenor for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Incentive fees: Performance fees $ 55,323 $ 15,313 $ 2,623 Carried interest 50,914 49,590 72,544 Less incentive fees contractually owed to others: Cash carried interest compensation (30,450) (28,505) (41,920) Non-cash carried interest compensation 460 (48) 52 Carried interest attributable to other noncontrolling interest holders (3,337) (5,095) (8,411) Firm share of incentive fees (1) 72,910 31,255 24,888 Less: Cash-based incentive fee related compensation (36,455) (15,628) (11,001) Net Incentive Fees Attributable to GCM Grosvenor $ 36,455 $ 15,627 $ 13,887 ____________ (1) Firm share represents incentive fees net of contractual obligations but before discretionary cash based incentive compensation.
Year Ended December 31, $000, except per share amounts 2023 2022 2021 (in thousands, except share and per share amounts) Adjusted Net Income Per Share Adjusted Net Income $ 103,204 $ 94,366 $ 118,806 Weighted-average shares of Class A common stock outstanding - basic 43,198,517 43,872,300 43,765,651 Exercise of private warrants - incremental shares under the treasury stock method — — 90,062 Exercise of public warrants - incremental shares under the treasury stock method — — 691,396 Exchange of partnership units 144,235,246 144,235,246 144,235,246 Assumed vesting of RSUs - incremental shares under the treasury stock method — 460,446 277,019 Weighted-average shares of Class A common stock outstanding - diluted 187,433,763 188,567,992 189,059,374 Effect of RSU’s, if antidilutive for GAAP 808,716 — — Adjusted shares - diluted 188,242,479 188,567,992 189,059,374 Adjusted Net Income Per Share - Diluted $ 0.55 $ 0.50 $ 0.63 Fee-Related Revenue and Fee-Related Earnings Fee-Related Revenue (“FRR”) is a non-GAAP measure used to highlight revenues from recurring management fees and administrative fees.
Year Ended December 31, $000, except per share amounts 2024 2023 2022 (in thousands, except share and per share amounts) Adjusted Net Income Per Share Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Weighted-average shares of Class A common stock outstanding - basic 44,741,336 43,198,517 43,872,300 Exercise of private warrants - incremental shares under the treasury stock method — — — Exercise of public warrants - incremental shares under the treasury stock method — — — Exchange of partnership units 144,235,246 144,235,246 144,235,246 Assumed vesting of RSUs - incremental shares under the treasury stock method 1,613,459 — 460,446 Weighted-average shares of Class A common stock outstanding - diluted 190,590,041 187,433,763 188,567,992 Effect of dilutive warrants, if antidilutive for GAAP 141,420 — — Effect of RSUs, if antidilutive for GAAP — 808,716 — Adjusted shares - diluted 190,731,461 188,242,479 188,567,992 Adjusted Net Income Per Share - Diluted $ 0.74 $ 0.55 $ 0.50 Fee-Related Revenue and Fee-Related Earnings Fee-Related Revenue (“FRR”) is a non-GAAP measure used to highlight revenues from recurring management fees and administrative fees.
We have defined the portion to be deferred as the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period. As of December 31, 2023, deferred revenue relating to constrained realized carried interest was approximately $5.6 million.
We have defined the portion to be deferred as the amount of carried interest, typically net of tax, that we would be required to return if all remaining investments had no value as of the end of each reporting period.
The complex and evolving regulatory and tax environment may have an adverse effect on our business and subject us to additional expenses or capital requirements, as well as restrictions on our business operations.
The complex and evolving regulatory and tax environment may have an adverse effect on our business and subject us to additional expenses or capital requirements, as well as restrictions on our business operations. Operating Segments We have determined that we operate in a single operating and reportable segment.
Although there can be no assurance that we will be able to secure the opportunity to invest on behalf of our clients in all or a substantial portion of the investments we select, or that the size of the investment opportunities available to us will be as large as we would desire, we seek to maintain excellent relationships with investment managers of investment funds, including those in which we have previously made investments for our clients and those in which we may in the future invest, as well as sponsors of investments that might provide co-investment opportunities in portfolio companies alongside the sponsoring fund manager.
Although there can be no assurance that we will be able to secure the opportunity to invest on behalf of our clients in all or a substantial portion of the investments we select, or that the size of the investment opportunities available to us will be as large as we would desire, we seek to maintain excellent relationships with investment managers that we have invested with previously or who we may invest with in the future.
See Note 15 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our interest rate derivatives to hedge interest rate risk related to the Company’s outstanding indebtedness.
See Note 14 of our Consolidated Financial Statements included elsewhere in this Annual Report on Form 10-K for a summary of our interest rate derivatives to hedge interest rate risk related to the Company’s outstanding indebtedness. During the year ended December 31, 2024, the Company entered into swap agreements to hedge interest rate risk related to our debt.
On February 8, 2024, we declared a quarterly dividend of $0.11 per share of Class A common stock to record holders as of the close of business on March 1, 2024. The payment date will be March 15, 2024.
On February 6, 2025, GCMG’s Board of Directors declared a quarterly dividend of $0.11 per share of Class A common stock to record holders as of the close of business on March 3, 2025. The payment date will be March 17, 2025.
Performance fees are typically a fixed percentage of investment gains, subject to loss carryforward provisions that require the recapture of any previous losses before any performance fees can be earned in the current period.
Performance Fees We may receive performance fees from certain GCM Funds, more commonly in funds associated with absolute return strategies. Performance fees are typically a fixed percentage of investment gains, subject to loss carryforward provisions that require the recapture of any previous losses before any performance fees can be earned in the current period.
Operating Segments We have determined that we operate in a single operating and reportable segment, consistent with how our chief operating decision maker allocates resources and assesses performance. 80 Organizational Structure The diagram below depicts our current organizational structure: Note: The diagram depicts a simplified version of our structure and does not include all legal entities in our structure.
This is consistent with how our chief operating decision maker, who is our Chief Executive Officer, allocates resources and assesses performance. 82 Organizational Structure The diagram below depicts our current organizational structure: Note: The diagram depicts a simplified version of our structure and does not include all legal entities in our structure.
(3) Represents corporate income taxes at a blended statutory effective tax rates of 24.7%, 24.2% and 24.5% applied to Adjusted Pre-Tax Income for the years ended December 31, 2023, 2022 and 2021, respectively.
(2) Includes $1.9 million and $1.2 million related to New York office relocation costs for the years ended December 31, 2024 and 2023, respectively. (3) Represents corporate income taxes at a blended statutory effective tax rates of 25.0%, 24.7% and 24.2% applied to Adjusted Pre-Tax Income for the years ended December 31, 2024, 2023 and 2022, respectively.
Year Ended December 31, 2023 2022 2021 (in thousands) Revenues Management fees $ 375,444 $ 367,242 $ 351,216 Incentive fees 64,903 75,167 173,853 Other operating income 4,652 4,121 6,523 Total operating revenues 444,999 446,530 531,592 Expenses Employee compensation and benefits 356,044 277,311 333,837 General, administrative and other 100,801 88,907 88,351 Total operating expenses 456,845 366,218 422,188 Operating income (loss) (11,846) 80,312 109,404 Investment income 11,640 10,108 52,495 Interest expense (23,745) (23,314) (20,084) Other income 1,008 1,436 3,394 Change in fair value of warrant liabilities 1,429 20,551 7,853 Net other income (expense) (9,668) 8,781 43,658 Income (loss) before income taxes (21,514) 89,093 153,062 Provision for income taxes 7,692 9,611 10,993 Net income (loss) (29,206) 79,482 142,069 Less: Net income attributable to redeemable noncontrolling interest — — 19,827 Less: Net income attributable to noncontrolling interests in subsidiaries 5,033 6,823 36,912 Less: Net income (loss) attributable to noncontrolling interests in GCMH (47,013) 52,839 63,848 Net income attributable to GCM Grosvenor Inc. $ 12,774 $ 19,820 $ 21,482 Revenues Year Ended December 31, 2023 2022 2021 (in thousands) Private markets strategies $ 214,338 $ 197,267 $ 175,447 Absolute return strategies 146,550 159,134 165,397 Fund expense reimbursement revenue 14,556 10,841 10,372 Total management fees 375,444 367,242 351,216 Incentive fees 64,903 75,167 173,853 Administrative fees 3,570 3,184 5,111 Other 1,082 937 1,412 Total other operating income 4,652 4,121 6,523 Total operating revenues $ 444,999 $ 446,530 $ 531,592 Management fees increased $8.2 million, or 2%, to $375.4 million, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Year Ended December 31, 2024 2023 2022 (in thousands) Revenues Management fees $ 401,648 $ 375,444 $ 367,242 Incentive fees 106,237 64,903 75,167 Other operating income 6,127 4,652 4,121 Total operating revenues 514,012 444,999 446,530 Expenses Employee compensation and benefits 336,236 356,044 277,311 General, administrative and other 104,296 100,801 88,907 Total operating expenses 440,532 456,845 366,218 Operating income (loss) 73,480 (11,846) 80,312 Investment income 15,589 11,640 10,108 Interest expense (24,160) (23,745) (23,314) Other income 1,334 1,008 1,436 Change in fair value of warrant liabilities (16,079) 1,429 20,551 Net other income (expense) (23,316) (9,668) 8,781 Income (loss) before income taxes 50,164 (21,514) 89,093 Provision for income taxes 13,560 7,692 9,611 Net income (loss) 36,604 (29,206) 79,482 Less: Net income attributable to noncontrolling interests in subsidiaries 2,545 5,033 6,823 Less: Net income (loss) attributable to noncontrolling interests in GCMH 15,364 (47,013) 52,839 Net income attributable to GCM Grosvenor Inc. $ 18,695 $ 12,774 $ 19,820 Revenues Year Ended December 31, 2024 2023 2022 (in thousands) Private markets strategies $ 238,546 $ 214,338 $ 197,267 Absolute return strategies 148,408 146,550 159,134 Fund expense reimbursement revenue 14,694 14,556 10,841 Total management fees 401,648 375,444 367,242 Incentive fees 106,237 64,903 75,167 Administrative fees 3,850 3,570 3,184 Other 2,277 1,082 937 Total other operating income 6,127 4,652 4,121 Total operating revenues $ 514,012 $ 444,999 $ 446,530 Management fees increased $26.2 million, or 7%, to $401.6 million, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The following table shows reconciliations of net income attributable to GCM Grosvenor Inc. and Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA for the years ended December 31, 2023, 2022 and 2021, respectively: 91 Year Ended December 31, 2023 2022 2021 (in thousands) Adjusted Pre-Tax Income & Adjusted Net Income Net income attributable to GCM Grosvenor Inc. $ 12,774 $ 19,820 $ 21,482 Plus: Net income (loss) attributable to noncontrolling interests in GCMH (47,013) 52,839 63,848 Provision for income taxes 7,692 9,611 10,993 Change in fair value of derivatives — — (1,934) Change in fair value of warrants (1,429) (20,551) (7,853) Amortization expense 1,313 2,316 2,332 Severance 6,826 1,647 3,110 Transaction expenses (1) 6,445 2,051 7,827 Loss on extinguishment of debt — — 675 Changes in TRA liability and other (2) 3,048 (241) (1,372) Partnership interest-based compensation 103,934 31,811 27,671 Equity-based compensation 50,667 30,721 44,190 Other non-cash compensation 1,157 1,336 3,300 Less: Unrealized investment income, net of noncontrolling interests (8,309) (6,919) (15,604) Non-cash carried interest compensation (48) 52 (1,306) Adjusted Pre-Tax Income 137,057 124,493 157,359 Less: Adjusted income taxes (3) (33,853) (30,127) (38,553) Adjusted Net Income $ 103,204 $ 94,366 $ 118,806 Adjusted EBITDA Adjusted Net Income $ 103,204 $ 94,366 $ 118,806 Plus: Adjusted income taxes (3) 33,853 30,127 38,553 Depreciation expense 1,383 1,540 1,688 Interest expense 23,745 23,314 20,084 Adjusted EBITDA $ 162,185 $ 149,347 $ 179,131 ____________ (1) Represents 2023 and 2022 expenses related to contemplated corporate transactions and 2021 expenses related to a debt offering, other contemplated corporate transactions and other public company transition expenses.
The following table shows reconciliations of net income attributable to GCM Grosvenor Inc. and Adjusted Pre-Tax Income, Adjusted Net Income and Adjusted EBITDA for the years ended December 31, 2024, 2023 and 2022, respectively: Year Ended December 31, 2024 2023 2022 (in thousands) Adjusted Pre-Tax Income & Adjusted Net Income Net income attributable to GCM Grosvenor Inc. $ 18,695 $ 12,774 $ 19,820 Plus: Net income (loss) attributable to noncontrolling interests in GCMH 15,364 (47,013) 52,839 Provision for income taxes 13,560 7,692 9,611 Change in fair value of warrants 16,079 (1,429) (20,551) Amortization expense 1,313 1,313 2,316 Severance 1,502 6,826 1,647 Transaction expenses (1) 6,116 6,445 2,051 Loss on extinguishment of debt 157 — — Changes in TRA liability and other (2) 2,908 3,048 (241) Partnership interest-based compensation 72,068 103,934 31,811 Equity-based compensation 48,158 50,667 30,721 Other non-cash compensation 558 1,157 1,336 Less: Unrealized investment income, net of noncontrolling interests (9,261) (8,309) (6,919) Non-cash carried interest compensation 460 (48) 52 Adjusted Pre-Tax Income 187,677 137,057 124,493 Less: Adjusted income taxes (3) (46,919) (33,853) (30,127) Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Adjusted EBITDA Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 Plus: Adjusted income taxes (3) 46,919 33,853 30,127 Depreciation expense 2,007 1,383 1,540 Interest expense 24,160 23,745 23,314 Adjusted EBITDA $ 213,844 $ 162,185 $ 149,347 ____________ (1) Represents 2024 expenses incurred, including $3.0 million related to a debt amendment and extension, and contemplated corporate transactions and 2023 and 2022 expenses related to contemplated corporate transactions.
Amounts were de minimis for periods prior to the Mosaic repurchase on July 2, 2021. Liquidity and Capital Resources We have historically financed our operations and working capital through net cash provided by operating activities and borrowings under our Term Loan Facility and Revolving Credit Facility (each as defined below).
Liquidity and Capital Resources We have historically financed our operations and working capital through net cash provided by operating activities and borrowings under our Term Loan Facility and Revolving Credit Facility (each as defined below).
The availability of investment opportunities is subject to certain factors outside of our control and the control of the investment managers with which we invest for our funds, including the market environment at a given point in time.
Our success largely depends on the identification and availability of suitable investment opportunities for our clients, including the success of the investment vehicles managed by third-party investment managers in which GCM Funds invest. The availability of investment opportunities is subject to certain factors outside of our control, including the market environment at a given point in time.
Any distribution of proceeds derived from the securities held by the GCMH Equityholders is shared among the respective members of such entities in accordance with the applicable operating agreements of such entities. 5 Common Units may be exchanged on a one-for-one basis for shares of Class A common stock or, at our election, for cash, pursuant to and subject to the restrictions set forth in the A&R LLLPA.
Any distribution of proceeds derived from the securities held by the GCMH Equityholders is shared among the respective members of such entities in accordance with the applicable operating agreements of such entities. 5 As of February 14, 2025, there were 44,911,734 shares of Class A common stock outstanding and 144,235,246 common units of GCMH (“Common Units”) outstanding held by the GCMH Equityholders, which may be exchanged for shares of Class A common stock on a one-to-one basis, or, at the Company’s election for cash, pursuant to and subject to the restrictions set forth in the Fifth Amended and Restated Limited Liability Limited Partnership Agreement of GCMH.
Expenses Employee Compensation and Benefits Year Ended December 31, 2023 2022 2021 (in thousands) Cash-based employee compensation and benefits $ 156,153 $ 160,522 $ 162,901 Equity-based compensation 50,667 30,721 44,190 Partnership interest-based compensation 103,934 31,811 27,671 Carried interest compensation 28,505 41,920 67,773 Cash-based incentive fee related compensation 15,628 11,001 28,002 Other non-cash compensation 1,157 1,336 3,300 Total employee compensation and benefits $ 356,044 $ 277,311 $ 333,837 Employee compensation and benefits increased $78.7 million, or 28%, for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Expenses Employee Compensation and Benefits Year Ended December 31, 2024 2023 2022 (in thousands) Cash-based employee compensation and benefits $ 148,547 $ 156,153 $ 160,522 Equity-based compensation 48,158 50,667 30,721 Partnership interest-based compensation 72,068 103,934 31,811 Carried interest compensation 30,450 28,505 41,920 Cash-based incentive fee related compensation 36,455 15,628 11,001 Other non-cash compensation 558 1,157 1,336 Total employee compensation and benefits $ 336,236 $ 356,044 $ 277,311 Employee compensation and benefits decreased $19.8 million, or 6%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Summary of Non-GAAP Financial Measures Year Ended December 31, 2023 2022 2021 (in thousands) Revenues Private markets strategies $ 214,338 $ 197,267 $ 175,447 Absolute return strategies 146,550 159,134 165,397 Management fees, net (1) 360,888 356,401 340,844 Administrative fees and other operating income 4,652 4,121 6,523 Fee-Related Revenue 365,540 360,522 347,367 Less: Cash-based employee compensation and benefits, net (2) (149,327) (158,875) (159,791) General, administrative and other, net (1,3) (76,271) (73,134) (67,175) Fee-Related Earnings 139,942 128,513 120,401 Incentive fees: Performance fees 15,313 2,623 51,947 Carried interest 49,590 72,544 121,906 Incentive fee related compensation and NCI: Cash-based incentive fee related compensation (15,628) (11,001) (28,002) Carried interest compensation, net (4) (28,553) (41,868) (69,079) Carried interest attributable to noncontrolling interests (5,095) (8,411) (21,304) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (5) 3,103 4,699 1,496 Interest income 2,021 787 18 Other (income) expense 109 (79) 60 Depreciation 1,383 1,540 1,688 Adjusted EBITDA 162,185 149,347 179,131 Depreciation (1,383) (1,540) (1,688) Interest expense (23,745) (23,314) (20,084) Adjusted Pre-Tax Income 137,057 124,493 157,359 Adjusted income taxes (6) (33,853) (30,127) (38,553) Adjusted Net Income $ 103,204 $ 94,366 $ 118,806 ____________ (1) Excludes fund reimbursement revenue of $14.6 million, $10.8 million and $10.4 million for the years ended December 31, 2023, 2022 and 2021, respectively.
We may calculate or present these non-GAAP financial measures differently than other companies who report measures with the same or similar names, and as a result, the non-GAAP measures we report may not be comparable. 90 Summary of Non-GAAP Financial Measures Year Ended December 31, 2024 2023 2022 (in thousands) Revenues Private markets strategies $ 238,546 $ 214,338 $ 197,267 Absolute return strategies 148,408 146,550 159,134 Management fees, net (1) 386,954 360,888 356,401 Administrative fees and other operating income 6,127 4,652 4,121 Fee-Related Revenue 393,081 365,540 360,522 Less: Cash-based employee compensation and benefits, net (2) (147,045) (149,327) (158,875) General, administrative and other, net (1,3) (79,685) (76,271) (73,134) Fee-Related Earnings 166,351 139,942 128,513 Fee-Related Earnings Margin (4) 42 % 38 % 36 % Incentive fees: Performance fees 55,323 15,313 2,623 Carried interest 50,914 49,590 72,544 Incentive fee related compensation and NCI: Cash-based incentive fee related compensation (36,455) (15,628) (11,001) Carried interest compensation, net (5) (29,990) (28,553) (41,868) Carried interest attributable to noncontrolling interests (3,337) (5,095) (8,411) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (6) 6,676 3,103 4,699 Interest income 2,695 2,021 787 Other (income) expense (340) 109 (79) Depreciation 2,007 1,383 1,540 Adjusted EBITDA 213,844 162,185 149,347 Depreciation (2,007) (1,383) (1,540) Interest expense (24,160) (23,745) (23,314) Adjusted Pre-Tax Income 187,677 137,057 124,493 Adjusted income taxes (7) (46,919) (33,853) (30,127) Adjusted Net Income $ 140,758 $ 103,204 $ 94,366 ____________ (1) Excludes fund reimbursement revenue of $14.7 million, $14.6 million and $10.8 million for the years ended December 31, 2024, 2023 and 2022, respectively.
CNYFPAUM decreased $0.3 billion, or 4%, to $7.3 billion during the year ended December 31, 2023 due to CNYFPAUM that became FPAUM during the period, net of closing of new commitments.
CNYFPAUM increased $0.9 billion, or 12%, to $8.2 billion during the year ended December 31, 2024 due to the closing of new commitments during the period, net of reductions for CNYFPAUM that became FPAUM during the period.