Biggest changeYear Ended December 31, (dollars in thousands) 2023 2022 GAAP Net Income (Loss) Attributable to Class A Shares $ 54,343 $ (9,289) Net income (loss) attributable to noncontrolling interests 166,433 (30,946) Income tax expense (benefit) 25,608 (9,380) GAAP Income (Loss) Before Income Taxes 246,384 (49,615) Net income (loss) allocated to noncontrolling interests included in Fee-Related Earnings (10,690) 7,709 Strategic Revenue-Share Purchase consideration amortization 40,858 37,383 DE performance revenues (2,345) (12,221) DE performance revenues compensation 821 4,282 Equity-based compensation - other 158,573 99,520 Equity-based compensation - acquisition related 84,543 248,455 Equity-based compensation - Business Combination grants 69,448 72,857 Acquisition-related cash earnout amortization 25,731 66,110 Capital-related compensation 5,930 4,327 Amortization of intangible assets 300,341 256,909 Transaction Expenses 13,308 9,089 Expense support (6,617) 8,194 Net gains (losses) on investments (4,203) 132 Change in TRA liability 1,656 11,435 Change in warrant liability 14,050 (34,634) Change in earnout liability 6,409 14,488 Interest and dividend income (22,176) (4,357) Interest expense 75,696 60,068 Fee-Related Earnings 997,717 800,131 DE performance revenues 2,345 12,221 DE performance revenues compensation (821) (4,282) Interest and dividend income 22,176 4,357 Interest expense (75,696) (60,068) Taxes and TRA payments (17,883) (9,557) Distributable Earnings $ 927,838 $ 742,802 Year Ended December 31, (dollars in thousands) 2023 2022 GAAP Revenues $ 1,731,608 $ 1,369,722 Strategic Revenue-Share Purchase consideration amortization 40,858 37,383 DE performance revenues (2,345) (12,221) Reimbursed expenses (109,662) (73,144) FRE Revenues $ 1,660,459 $ 1,321,740 78 Table of Contents Year Ended December 31, (dollars in thousands) 2023 2022 GAAP Compensation and Benefits $ 870,642 $ 894,686 DE performance revenues compensation (821) (4,282) Equity-based compensation - other (158,573) (98,798) Equity-based compensation - acquisition related (84,543) (248,455) Equity-based compensation - Business Combination grants (69,448) (72,857) Acquisition-related cash earnout amortization (25,731) (66,110) Capital-related compensation (5,930) (4,327) Reimbursed expenses (58,324) (38,816) FRE Compensation and Benefits $ 467,272 $ 361,041 Year Ended December 31, (dollars in thousands) 2023 2022 GAAP General, Administrative and Other Expenses $ 242,809 $ 220,610 Equity-based compensation - other — (722) Transaction Expenses (13,308) (9,089) Expense support 6,617 (8,194) Reimbursed expenses (51,338) (34,328) FRE General, Administrative and Other Expenses $ 184,780 $ 168,277 Liquidity and Capital Resources Overview We rely on management fees as the primary source of our operating liquidity.
Biggest changeYear Ended December 31, (dollars in thousands) 2024 2023 GAAP Net Income Attributable to Class A Shares $ 109,584 $ 54,343 Net income attributable to noncontrolling interests 310,862 166,433 Income tax expense 48,782 25,608 GAAP Income Before Income Taxes 469,228 246,384 Strategic Revenue-Share Purchase consideration amortization 43,553 40,858 DE performance revenues (409) (2,345) DE performance revenues compensation 143 821 Equity-based compensation - other 215,464 158,573 Equity-based compensation - acquisition related 27,972 84,543 Equity-based compensation - Business Combination grants 69,173 69,448 Acquisition-related cash earnout amortization — 25,731 Capital-related compensation 3,858 5,930 Amortization of intangible assets 258,256 300,341 Transaction Expenses 74,476 13,308 Expense support (9,805) (6,617) Net losses on investments (1,713) (4,203) Change in TRA liability (7,080) 1,656 Change in warrant liability 38,300 14,050 Change in earnout liability 28,300 6,409 Interest and dividend income (42,172) (22,176) Interest expense 121,894 75,696 Fee-Related Earnings Before Noncontrolling Interests 1,289,438 1,008,407 Net income allocated to noncontrolling interests included in Fee-Related Earnings (36,072) (10,690) Fee-Related Earnings 1,253,366 997,717 DE performance revenues 409 2,345 DE performance revenues compensation (143) (821) Interest and dividend income 42,172 22,176 Interest expense (121,894) (75,696) Taxes and TRA payments (44,662) (17,883) Distributable Earnings $ 1,129,248 $ 927,838 Year Ended December 31, (dollars in thousands) 2024 2023 GAAP Revenues $ 2,295,427 $ 1,731,608 Strategic Revenue-Share Purchase consideration amortization 43,553 40,858 DE performance revenues (409) (2,345) Reimbursed expenses (168,008) (109,662) FRE Revenues $ 2,170,563 $ 1,660,459 83 Table of Contents Year Ended December 31, (dollars in thousands) 2024 2023 GAAP Compensation and Benefits $ 1,017,483 $ 870,642 DE performance revenues compensation (143) (821) Equity-based compensation - other (215,464) (158,573) Equity-based compensation - acquisition related (27,972) (84,543) Equity-based compensation - Business Combination grants (69,173) (69,448) Acquisition-related cash earnout amortization — (25,731) Capital-related compensation (3,858) (5,930) Reimbursed expenses (79,996) (58,324) FRE Compensation and Benefits $ 620,877 $ 467,272 Year Ended December 31, (dollars in thousands) 2024 2023 GAAP General, Administrative and Other Expenses $ 412,931 $ 242,809 Transaction Expenses (74,476) (13,308) Expense support 9,805 6,617 Reimbursed expenses (88,012) (51,338) FRE General, Administrative and Other Expenses $ 260,248 $ 184,780 Year Ended December 31, (dollars in thousands) 2024 2023 Income Before Income Taxes $ 469,228 $ 246,384 GAAP Revenues $ 2,295,427 $ 1,731,608 GAAP Margin 20 % 14 % Fee-Related Earnings Before Noncontrolling Interests $ 1,289,438 $ 1,008,407 FRE Revenues $ 2,170,563 $ 1,660,459 FRE Margin 59 % 61 % Liquidity and Capital Resources Overview We rely on management fees as the primary source of our operating liquidity.
We may need to incur debt to finance payments under the TRA to the extent the Blue Owl Operating Group does not distribute cash to Registrant or Blue Owl GP in an amount sufficient to meet our obligations under the TRA.
We may need to incur debt to finance payments under the TRA to the extent the Blue Owl Operating Group does not distribute cash to the Registrant or Blue Owl GP in an amount sufficient to meet our obligations under the TRA.
When setting our dividend, our Board considers Blue Owl’s share of Distributable Earnings, and makes adjustments as necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and products, including funding of GP commitments and potential strategic transactions; to provide for future cash requirements such as tax-related payments, operating reserves, fixed asset purchases, purchases under the Company's share repurchase program and dividends to stockholders for any ensuing quarter; or to comply with applicable law and the Company's contractual obligations.
When setting our dividend, our Board considers Blue Owl’s share of Distributable Earnings, and makes adjustments as necessary or appropriate to provide for the conduct of our business, to make appropriate investments in our business and products, including funding of GP commitments and potential strategic transactions; to provide for future cash requirements such as TRA and tax-related payments, operating reserves, fixed asset purchases, purchases under the Company’s share repurchase program and dividends to stockholders for any ensuing quarter; or to comply with applicable law and the Company’s contractual obligations.
Fee-Related Earnings exclude various items that are required for the presentation of our results under GAAP, including the following: noncontrolling interests in the Blue Owl Operating Partnerships; equity-based compensation expense; compensation expenses related to capital contributions in certain subsidiary holding companies that are in-turn paid as compensation to certain employees, as such contributions are not included in Fee-Related Earnings or Distributable Earnings; amortization of acquisition-related earnouts; amortization of intangible assets; “Transaction Expenses” as defined below; expense support payments and subsequent reimbursements; net gains (losses) on investments, net losses on retirement of debt; interest and dividend income; interest expense; changes in TRA, warrant and earnout liabilities; and taxes.
Fee-Related Earnings exclude various items that are required for the presentation of our results under GAAP, including the following: noncontrolling interests in the Blue Owl Operating Partnerships; equity-based compensation expense; compensation expenses related to capital contributions in certain subsidiary holding companies that are in-turn paid as compensation to certain employees, as such contributions are not included in Fee-Related Earnings or Distributable Earnings; amortization of acquisition-related earnouts; amortization of intangible assets; “Transaction Expenses” as defined below; expense support payments and subsequent reimbursements; net gains (losses) on investments; interest and dividend income; interest expense; changes in TRA, warrant and earnout liabilities; and taxes.
(2) For the purposes of calculating Gross IRR, the expense support provided to the fund would be impacted when assuming a performance excluding management fees (including Part I Fees) and Part II Fees, and therefore is not meaningful for OBDC II and OCIC.
(2) For the purposes of calculating Gross IRR, the expense support provided to the fund would be impacted when assuming a performance excluding management fees (including Part I Fees) and Part II Fees, and therefore is not meaningful for OBDC II, OCIC and OTIC.
Equity-based Compensation The grant-date fair values of our RSU and Incentive Unit (both defined in Note 1 to our Financial Statements) grants, as well as the Wellfleet Earnouts are generally determined using our Class A Share price on the grant date, adjusted for the lack of dividend participation during the vesting period, and the application of a discount for lack of marketability on RSUs and Incentive Units that are subject to post-vesting transfer restrictions.
Equity-based Compensation The grant-date fair values of our RSU and Incentive Unit (both defined in Note 1 to our Financial Statements) grants, as well as the compensation-classified earnouts are generally determined using our Class A Share price on the grant date, adjusted for the lack of dividend participation during the vesting period, and the application of a discount for lack of marketability on RSUs and Incentive Units that are subject to post-vesting transfer restrictions.
To the extent that we do not have sufficient taxable income to utilize the amortization deductions available as a result of the increased tax basis in the Blue Owl Operating Partnerships’ assets, payments required under the TRA would be reduced. • The price of our Class A Shares at the time of any exchange will determine the actual increase in tax basis of the Blue Owl Operating Partnerships’ assets resulting from such exchange; payments under the TRA resulting from future exchanges, if any, will be dependent in part upon such actual increase in tax basis. • The composition of the Blue Owl Operating Group assets at the time of any exchange will determine the extent to which we may benefit from amortizing the increased tax basis in such assets and thus will impact the amount of future payments under the TRA resulting from any future exchanges. • The extent to which future exchanges are taxable will impact the extent to which we will receive an increase in tax basis of the Blue Owl Operating Group assets as a result of such exchanges, and thus will impact the benefit derived by us and the resulting payments, if any, to be made under the TRA. • The tax rates in effect at the time any potential tax savings are realized, which would affect the amount of any future payments under the TRA.
To the extent that we do not have sufficient taxable income to utilize the amortization deductions available as a result of the increased tax basis in the Blue Owl Operating Partnerships’ assets, payments required under the TRA would be reduced. 85 Table of Contents • The price of our Class A Shares at the time of any exchange will determine the actual increase in tax basis of the Blue Owl Operating Partnerships’ assets resulting from such exchange; payments under the TRA resulting from future exchanges, if any, will be dependent in part upon such actual increase in tax basis. • The composition of the Blue Owl Operating Group assets at the time of any exchange will determine the extent to which we may benefit from amortizing the increased tax basis in such assets and thus will impact the amount of future payments under the TRA resulting from any future exchanges. • The extent to which future exchanges are taxable will impact the extent to which we will receive an increase in tax basis of the Blue Owl Operating Group assets as a result of such exchanges, and thus will impact the benefit derived by us and the resulting payments, if any, to be made under the TRA. • The tax rates in effect at the time any potential tax savings are realized, which would affect the amount of any future payments under the TRA.
Impact of Changes in Accounting on Recent and Future Trends We believe that none of the changes to GAAP that went into effect during the year ended December 31, 2023, or that have been issued but that we have not yet adopted, are expected to materially impact our future trends.
Impact of Changes in Accounting on Recent and Future Trends We believe that none of the changes to GAAP that went into effect during the year ended December 31, 2024, or that have been issued but that we have not yet adopted, are expected to materially impact our future trends.
(2) Information presented in the AUM through Total Value columns for this vehicle is presented on a quarter lag due to the vehicle being a public filer with the SEC and not yet filing its quarterly information as of our filing date.
(2) Information presented in the AUM through Total Value columns for this vehicle, as well as total return, is presented on a quarter lag due to the vehicle being a public filer with the SEC and not yet filing its quarterly information as of our filing date.
However, payments under the TRA are ultimately only made to the extent we realize the offsetting cash savings on our income taxes due to the tax goodwill and other intangibles deduction. See Note 9 to our Financial Statements for additional details.
However, payments under the TRA are ultimately only made to the extent we realize the offsetting cash savings on our income taxes due to the tax goodwill and other intangibles deduction. See Note 4 to our Financial Statements for additional details.
Management fees from our GP Strategic Capital and other Real Estate products are generally based on commitments or investment cost, so our management fees are generally not impacted by changes in the estimated fair values of investments held by these products.
Management fees from our GP Strategic Capital and other Real Assets products are generally based on commitments or investment cost, so our management fees are generally not impacted by changes in the estimated fair values of investments held by these products.
It is currently not possible to predict the ultimate effects of these events on the financial markets, overall economy and our Financial Statements. See “ Item 1A. Risk Factors — Risks Related to Macroeconomic Factors. ” Additionally, we intend to pursue strategic acquisitions and investments to accelerate our growth and broaden our product offerings.
It is currently not possible to predict the ultimate effects of these events on the financial markets, overall economy and our Financial Statements. See “ Item 1A. Risk Factors — Risks Related to Macroeconomic Factors. ” Additionally, we intend to continue pursuing strategic acquisitions and investments to accelerate our growth and broaden our product offerings.
As of December 31, 2023, assuming no material changes in the relevant tax law and that we generate sufficient taxable income to realize the full tax benefit of the increased amortization resulting from the increase in tax basis of certain Blue Owl Operating Group assets, we expect to pay approximately $1.0 billion under the TRA (such amount excludes the adjustment to fair value for the portion classified as contingent consideration).
As of December 31, 2024, assuming no material changes in the relevant tax law and that we generate sufficient taxable income to realize the full tax benefit of the increased amortization resulting from the increase in tax basis of certain Blue Owl Operating Group assets, we expect to pay approximately $1.5 billion under the TRA (such amount excludes the adjustment to fair value for the portion classified as contingent consideration).
Changes in estimated useful lives could result in significant changes to the amount of amortization expense recognized in future periods. Variable Interest Entities The determination of whether to consolidate a variable interest entity (“VIE”) under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests.
Changes in estimated useful lives could result in significant changes to the amount of amortization expense recognized in future periods. 90 Table of Contents Variable Interest Entities The determination of whether to consolidate a variable interest entity (“VIE”) under GAAP requires a significant amount of judgment concerning the degree of control over an entity by its holders of variable interests.
Please see Note 10 to our Financial Statements for a discussion of the significant tax differences that impacted our effective tax rate. 74 Table of Contents Net (Income) Loss Attributable to Noncontrolling Interests Net (income) loss attributable to noncontrolling interests primarily represents the allocation to Common Units (as defined in Note 1 to our Financial Statements) of their pro rata share of the Blue Owl Operating Group’s net income or loss due to the drivers discussed above.
Please see Note 11 to our Financial Statements for a discussion of the significant tax differences that impacted our effective tax rate. 79 Table of Contents Net (Income) Loss Attributable To Noncontrolling Interests Net (income) loss attributable to noncontrolling interests primarily represents the allocation to Common Units (as defined in Note 1 to our Financial Statements) of their pro rata share of the Blue Owl Operating Group’s net income or loss due to the drivers discussed above.
For investments where little market activity exists, the determination of fair value is based on the best information available, we incorporate our own assumptions and involves a significant degree of judgment, and the consideration of a combination of internal and external factors.
For investments where little market activity exists, the determination of fair value is based on the best information available, our own assumptions, a significant degree of judgment, and the consideration of a combination of internal and external factors.
The Common Units represented an approximately 67% weighted average economic interest in the Blue Owl Operating Group for the year ended December 31, 2023. Non-GAAP Analysis In addition to presenting our results in accordance with GAAP, we present certain other financial measures that are not presented in accordance with GAAP.
The Common Units represented an approximately 63% weighted average economic interest in the Blue Owl Operating Group for the year ended December 31, 2024. Non-GAAP Analysis In addition to presenting our results in accordance with GAAP, we present certain other financial measures that are not presented in accordance with GAAP.
We also had $205.0 million outstanding under our Revolving Credit Facility as of December 31, 2023. We expect to use cash on hand to pay interest and principal due on our financing arrangements over time, which would reduce amounts available for dividends and distributions to our stockholders.
We also had $130.0 million outstanding under our Revolving Credit Facility as of December 31, 2024. We expect to use cash on hand to pay interest and principal due on our financing arrangements over time, which would reduce amounts available for dividends and distributions to our stockholders.
Cash flows from investing activities for 2023 were primarily related to purchases of investments including funding of the promissory note from a product that we manage, cash outflows related to office space-related leasehold improvements, as well as cash consideration paid in connection with the Par Four Acquisition.
Cash flows from investing activities for the year ended December 31, 2023 were primarily related to purchases of investments including funding of the promissory note from a product that we manage, cash outflows related to office space-related leasehold improvements, as well as cash consideration paid in connection with the Par Four Acquisition.
Amortization of Intangible Assets. Amortization of intangible assets increased $61.6 million, primarily due to corporate actions taken during the first quarter of 2023, resulting in a change of the estimated useful lives of acquired trademarks. As a result of the corporate actions, the remaining unamortized balance of the trademarks of $72.4 million was expensed through June 30, 2023.
Amortization of Intangible Assets. Amortization of intangible assets decreased $42.1 million, primarily due to corporate actions taken during the first quarter of 2023, resulting in a change of the estimated useful lives of acquired trademarks. As a result of the corporate actions, the remaining unamortized balance of the trademarks of $72.4 million was expensed through June 30, 2023.
Change in Warrant Liability. The change in the warrant liability for the current year period was driven by the increase in the price of our Class A Shares.
The change in the warrant liability for the prior year period was driven by the increase in the price of our Class A Shares. Change in Earnout Liability.
For a discussion of our results for the year ended December 31, 2022, compared to the year ended December 31, 2021, please refer to “Blue Owl Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K , filed February 27, 2023.
For a discussion of our results for the year ended December 31, 2023, compared to the year ended December 31, 2022, please refer to “Blue Owl Management's Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K , filed with the SEC on February 23, 2024.
(7) Net MoIC measures the aggregate value generated by a product's investments in absolute terms. Net MoIC is calculated by adding total realized proceeds and unrealized values of a product's investments and dividing by the total amount of invested capital. Net MoIC is calculated after giving effect to management fees and carried interest, as applicable, and all other expenses.
(6) Gross MoIC is calculated by adding total realized proceeds and unrealized values of a product’s investments and dividing by the total amount of invested capital. Gross MoIC is calculated before giving effect to management fees and carried interest, as applicable. (7) Net MoIC measures the aggregate value generated by a product’s investments in absolute terms.
As of December 31, 2023, assets under management related to us, our executives and other employees totaled approximately $3.1 billion (including $1.8 billion related to accrued carried interest). A portion of these assets under management are not charged fees.
As of December 31, 2024, assets under management related to us, our executives and other employees totaled approximately $4.1 billion (including $2.2 billion related to accrued carried interest). A portion of these assets under management are not charged fees.
Changes in the estimated fair values of these liabilities may have material impacts on our results of operations in any given period, as any increases in these liabilities have a corresponding negative impact on our GAAP results of operations. See Note 9 to our Financial Statements for additional details.
Changes in the estimated fair values of this liability may have a material impacts on our results of operations in any given period, as any increases in this liability has a corresponding negative impact on our GAAP results of operations. See Note 4 to our Financial Statements for additional details.
Cash flows from financing activities for 2023 were primarily related to distributions on our Common Units (noncontrolling interests) and dividends on our Class A Shares.
Cash flows from financing activities for the year ended December 31, 2023 were primarily related to distributions on our Common Units (noncontrolling interests) and dividends on our Class A Shares.
Earnout Liability and Warrant Liability The fair values of our earnout liability and warrant liability were determined using various significant unobservable inputs, including a discount rate and our best estimate of expected volatility and expected holding periods.
Earnout Liability The fair value of our earnout liability was determined using various significant unobservable inputs, including a discount rate and our best estimate of expected volatility and expected holding periods.
Income Tax Expense (Benefit) The change in income tax expense (benefit) was due to pre-tax income in the current period as a result of the drivers discussed above.
Income Tax Expense The increase in income tax expense was due to higher pre-tax income in the current period as a result of the drivers discussed above.
As we approach each Triggering Event, we generally would expect the respective liabilities to increase due to the passage of time, which would result in mark-to-market losses being recognized in our consolidated and combined statement of operations.
As we approach each triggering event, we generally would expect the respective liabilities to increase due to the passage of time and meeting certain revenue thresholds, which would result in mark-to-market losses being recognized in our consolidated statements of operations.
Overview Year Ended December 31, (dollars in thousands) 2023 2022 Net Income (Loss) Attributable to Blue Owl Capital Inc. $ 54,343 $ (9,289) Fee-Related Earnings (1) $ 997,717 $ 800,131 Distributable Earnings (1) $ 927,838 $ 742,802 (1) For the specific components and calculations of these Non-GAAP measures, as well as a reconciliation of these measures to the most comparable measure in accordance with GAAP, see “—Non-GAAP Analysis” and “—Non-GAAP Reconciliations.” Please see “—GAAP Results of Operations Analysis” and “—Non-GAAP Analysis” for a detailed discussion of the underlying drivers of our results.
Overview Year Ended December 31, (dollars in thousands) 2024 2023 Net Income Attributable to Blue Owl Capital Inc. $ 109,584 $ 54,343 Fee-Related Earnings (1) $ 1,253,366 $ 997,717 Distributable Earnings (1) $ 1,129,248 $ 927,838 (1) For the specific components and calculations of these Non-GAAP measures, as well as a reconciliation of these measures to the most comparable measure in accordance with GAAP, see “—Non-GAAP Analysis” and “—Non-GAAP Reconciliations.” Please see “—GAAP Results of Operations Analysis” and “—Non-GAAP Analysis” for a detailed discussion of the underlying drivers of our results.
An individual investor's IRR may differ from the reported IRR based on the timing of capital transactions. 72 Table of Contents GAAP Results of Operations Analysis As a result of the Wellfleet Acquisition, prior period amounts may not be comparable to current period amounts or expected future trends. Wellfleet’s results of operations are included from April 1, 2022.
An individual investor’s IRR may differ from the reported IRR based on the timing of capital transactions. 77 Table of Contents GAAP Results of Operations Analysis As a result of the Prima Acquisition, KAM Acquisition and Atalaya Acquisition, prior period amounts may not be comparable to current period amounts or expected future trends.
(3) Invested capital includes investments by the general partner, capital calls, dividends reinvested, recallable capital which has been reinvested and periodic investor closes, as applicable. 71 Table of Contents (4) Realized proceeds represent the sum of all cash distributions to all investors. (5) Unrealized value represents the fund’s NAV.
(3) Invested capital includes investments by the general partner, capital calls, dividends reinvested, recallable capital which has been reinvested and periodic investor closes, as applicable. (4) Realized proceeds represent the sum of all cash distributions to all investors. (5) Unrealized value represents the fund’s NAV. There can be no assurance that unrealized values will be realized at the valuations indicated.
Year Ended December 31, (dollars in thousands) 2023 2022 FRE compensation and benefits $ 467,272 $ 361,041 FRE general, administrative and other expenses 184,780 168,277 Total FRE Expenses $ 652,052 $ 529,318 FRE Compensation and Benefits. FRE compensation and benefits expenses increased, driven by higher compensation to existing employees, as well as increased headcount due to our continued growth.
Year Ended December 31, (dollars in thousands) 2024 2023 FRE compensation and benefits $ 620,877 $ 467,272 FRE general, administrative and other expenses 260,248 184,780 Total FRE Expenses $ 881,125 $ 652,052 FRE Compensation and Benefits. FRE compensation and benefits expenses increased, driven by higher compensation to existing employees, as well as increased headcount due to our continued growth.
Compensation and benefits expenses decreased, primarily due to the following: • $107.5 million decrease in equity-based compensation, primarily reflecting a $163.9 million decrease in acquisition-related equity-based compensation primarily due to the settlement of the First Oak Street Earnout (as described in Note 3) in January 2023, partially offset by a $59.8 million increase in our other recurring annual equity grants driven by the additional grants made during the fourth quarter of 2023 in connection with year-end bonus compensation. • $40.4 million decrease in acquisition-related cash compensation, primarily due to the settlement of the First Oak Street Earnout in January 2023. • $123.9 million offsetting increase, driven by higher compensation to existing employees, as well as increased headcount due to our continued growth.
Compensation and benefits expenses increased, primarily due to the following: • $172.5 million increase, driven by higher compensation to existing employees, as well as increased headcount due to our continued growth. • $56.9 million increase in our other recurring annual equity grants driven by additional grants made during the fourth quarter of 2023 in connection with year-end bonus compensation, offset by a $56.6 million decrease in acquisition-related equity-based compensation primarily due to the settlement of the Second Oak Street Earnout (as described in Note 1 to our Financial Statements) in January 2024. • $25.7 million offsetting decrease in acquisition-related cash compensation, primarily due to the settlement of the Second Oak Street Earnout in January 2024.
For details on the Oak Street Cash Earnout and Wellfleet Earnouts, see Note 3 to the Financial Statements. Dividends and Distributions Starting in 2023, we moved to a fixed quarterly dividend based on our expected annual Distributable Earnings for the current fiscal year, which will be reassessed on an annual basis.
Dividends and Distributions Starting in 2023, we moved to a fixed quarterly dividend based on our expected annual Distributable Earnings for the current fiscal year, which will be reassessed on an annual basis.
These estimates, however, are subjective and subject to change, and actual results may differ materially from our current estimates due to the inherent nature of these estimates, including geopolitical, macro-environmental and other uncertainty. For a summary of our significant accounting policies, see Note 2 to our Financial Statements.
These estimates, however, are subjective and subject to change, and actual results may differ materially from our current estimates due to the inherent nature of these estimates, including geopolitical, macro-environmental and other uncertainty.
We set the target annual dividend for fiscal year 2024 at $0.72 per Class A Share (representing a fixed quarterly dividend of $0.18 per Class A Share), subject to the approval of the Board each quarter on or prior to each quarterly distribution date and in compliance with Delaware law, and such dividends are paid following the end of each quarter.
We set the target annual dividend for fiscal year 2025 at $0.90 per Class A Share (representing a fixed quarterly dividend of $0.225 per Class A Share), subject to the approval of the Board each quarter on or prior to each quarterly distribution date and in compliance with Delaware law, and such dividends are paid following the end of each quarter. 86 Table of Contents We intend to increase our fixed dividend each year, in line with our expected growth in Distributable Earnings.
Over the short and long term, we may use cash and cash equivalents, issue additional debt or equity securities, or may seek other sources of liquidity to: • Grow our existing investment management business. • Expand, or acquire, into businesses that are complementary to our existing investment management business or other strategic growth initiatives. • Pay operating expenses, including cash compensation to our employees. • Repay debt obligations and interest thereon. • Opportunistically repurchase Class A Shares on the open market, as well as pay withholding taxes on net settled, vested RSUs. • Pay income taxes and amounts due under the TRA. • Pay dividends to holders of our Class A Shares, as well as make corresponding distributions to holders of Common Units at the Blue Owl Operating Group level. • Fund debt and equity investment commitments to existing or future products. 79 Table of Contents Debt Obligations As of December 31, 2023, our long-term debt obligations consisted of $59.8 million aggregate principal amount of 7.397% Senior Notes due 2028 (the “2028 Notes”), $700.0 million aggregate principal amount of 3.125% Senior Notes due 2031 (the “2031 Notes”), $400.0 million aggregate principal amount of 4.375% Senior Notes due 2032 (the “2032 Notes”) and $350.0 million aggregate principal amount of 4.125% Senior Notes due 2051 (the “2051 Notes” and collectively with the 2028 Notes, 2031 Notes and the 2032 Notes, the “Notes”).
Over the short and long term, we may use cash and cash equivalents, issue additional debt or equity securities, or may seek other sources of liquidity to: • Grow our existing investment management business. • Expand into, or acquire, businesses that are complementary to our existing investment management business or other strategic growth initiatives. • Pay operating expenses, including cash compensation to our employees. • Repay debt obligations and interest thereon. 84 Table of Contents • Opportunistically repurchase Class A Shares on the open market, as well as pay withholding taxes on net settled, vested RSUs. • Pay income taxes and amounts due under the TRA. • Pay dividends to holders of our Class A Shares, as well as make corresponding distributions to holders of Common Units at the Blue Owl Operating Group level. • Fund debt and equity investment commitments to existing or future products.
Redemptions from these products were not material. • $3.4 billion of overall appreciation across the platform. GP Strategic Capital.
Redemptions and repurchases from these products were not material. • $3.9 billion of overall appreciation across the platform, primarily in direct lending. GP Strategic Capital.
However, given the indefinite carryforward period available for NOLs and the conservative estimates used to prepare the taxable income projections, the sensitivity of our estimates and assumptions are not likely to have a material impact on our conclusion that a valuation allowance is not needed. 84 Table of Contents Goodwill and Other Intangible Assets Our ongoing accounting for goodwill and other intangible assets requires us to make significant estimates and assumptions when evaluating these assets for impairment.
However, given the indefinite carryforward period available for NOLs and the conservative estimates used to prepare the taxable income projections, the sensitivity of our estimates and assumptions are not likely to have a material impact on our conclusion that a valuation allowance is not needed.
The 70 Table of Contents gross and net MoIC for the Offshore Levered feeder fund is 1.38x and 1.29x, respectively. The gross and net IRR for the Offshore Levered feeder is 10.5% and 7.7%, respectively. All other values for Blue Owl First Lien Fund Levered are for Onshore Levered and Offshore Levered combined.
The gross and net MoIC for the Offshore Levered feeder fund is 1.42x and 1.31x, respectively. The gross and net IRR for the Offshore Levered feeder is 9.7% and 7.0%, respectively. All other values for Blue Owl First Lien Fund Levered are for Onshore Levered and Offshore Levered combined.
There can be no assurance that any of these products or our other existing and future products will achieve similar returns. Multiple of invested capital (“MoIC”) and internal rate of return (“IRR”) data has not been presented for products that have launched within the last two years as such information is generally not meaningful (“NM”).
Multiple of invested capital (“MoIC”) and internal rate of return (“IRR”) data has not been presented for products that have launched within the last two years as such information is generally not meaningful (“NM”).
A decrease in the discount rate assumption would result in an increase in the fair value estimate of the liability, which would have a correspondingly negative impact on our GAAP results of operations.
We then apply a discount rate that we believe is appropriate given the nature of and expected timing of payments of the liability. A decrease in the discount rate assumption would result in an increase in the fair value estimate of the liability, which would have a correspondingly negative impact on our GAAP results of operations.
The higher the expected holding periods and discount for lack of marketability, the lower the compensation expense taken for these grants. See Note 8 to our Financial Statements. Deferred Tax Assets Substantially all of our deferred tax assets relate to goodwill and other intangible assets deductible for tax purposes, as well as payments expected to be made under the TRA.
The higher these discounts, the lower the compensation expense taken over time for these grants. 89 Table of Contents Deferred Tax Assets Substantially all of our deferred tax assets relate to goodwill and other intangible assets deductible for tax purposes, as well as payments expected to be made under the TRA.
Management uses AUM not yet paying fees as an indicator of management fees that will be coming online as we deploy existing assets in products that charge fees based on deployed and not uncalled capital, as well as AUM that is currently subject to a fee holiday that will expire in the future.
Fee-exempt AUM represents certain investments by us, our employees, other related parties and third parties, as well as certain co-investment vehicles on which we never earn fees. 73 Table of Contents Management uses AUM not yet paying fees as an indicator of management fees that will be coming online as we deploy existing assets in products that charge fees based on deployed and not uncalled capital, as well as AUM that is currently subject to a fee holiday that will expire in the future.
Included in the year ended December 31, 2023, was a portion of the cash outflows related to the First Oak Street Earnout classified as contingent consideration that settled in January 2023, as discussed above. Cash flows from financing activities for 2022 were primarily related to distributions on our Common Units (noncontrolling interests) and dividends on our Class A Shares.
In addition, we had distributions on our Common Units (noncontrolling interests) and dividends on our Class A Shares. Included in the year ended December 31, 2024 was a portion of the cash outflows related to the Second Oak Street Earnout classified as contingent consideration that settled in January 2024, as discussed above, as well as amounts paid under the TRA.
For example, our Real Estate products have a higher concentration in what we refer to as “long-dated” funds, or funds in which the contractual remaining life is five years or more, which in isolation may cause our percentage of management fees from Permanent Capital to decline. 68 Table of Contents Changes in AUM Year Ended December 31, 2023 Year Ended December 31, 2022 (dollars in millions) Credit GP Strategic Capital Real Estate Total Credit GP Strategic Capital Real Estate Total Beginning Balance $ 68,607 $ 48,510 $ 21,085 $ 138,202 $ 39,227 $ 39,906 $ 15,362 $ 94,495 Acquisitions 2,658 — — 2,658 6,529 — — 6,529 New capital raised 8,143 3,207 4,432 15,782 12,104 9,023 3,662 24,789 Change in debt 5,349 — 696 6,045 10,957 — 1,073 12,030 Distributions (3,546) (1,684) (758) (5,988) (1,651) (1,803) (1,210) (4,664) Change in value / other 3,421 4,166 1,401 8,988 1,441 1,384 2,198 5,023 Ending Balance $ 84,632 $ 54,199 $ 26,856 $ 165,687 $ 68,607 $ 48,510 $ 21,085 $ 138,202 Credit.
For example, our Real Assets products have a higher concentration in what we refer to as “long-dated” funds, or funds in which the contractual remaining life is five years or more, which in isolation may cause our percentage of management fees from Permanent Capital to decline. 74 Table of Contents Changes in AUM Year Ended December 31, 2024 Year Ended December 31, 2023 (dollars in millions) Credit GP Strategic Capital Real Assets Total Credit GP Strategic Capital Real Assets Total Beginning Balance $ 84,632 $ 54,199 $ 26,856 $ 165,687 $ 68,607 $ 48,510 $ 21,085 $ 138,202 Acquisitions 27,803 — 15,174 42,977 2,658 — — 2,658 New capital raised 13,940 8,679 4,888 27,507 8,143 3,207 4,432 15,782 Change in debt 12,733 500 4,131 17,364 5,349 — 696 6,045 Distributions (7,294) (2,430) (1,743) (11,467) (3,546) (1,684) (758) (5,988) Change in value / other 3,896 5,087 68 9,051 3,421 4,166 1,401 8,988 Ending Balance $ 135,710 $ 66,035 $ 49,374 $ 251,119 $ 84,632 $ 54,199 $ 26,856 $ 165,687 Credit.
Net cash flows from operating activities increased from the prior year period due to higher management fees, partially offset by higher operating expenses, in particular higher bonus payments made during the first quarter related to the prior year.
One of our largest operating cash outflows generally relates to bonus expense, which are generally paid out during the first quarter of the year following the expense. 87 Table of Contents Net cash flows from operating activities increased from the prior year period due to higher management fees, partially offset by higher operating expenses, in particular higher bonus payments made during the first quarter related to the prior year.
As of December 31, 2023, we have $14.5 billion in AUM not yet paying fees, providing approximately $200 million of annualized management fees once deployed. See “—Assets Under Management” for additional information, including important information on how we define these metrics.
As of December 31, 2024, our AUM was $251.1 billion, which included $159.8 billion of FPAUM. As of December 31, 2024, we have $22.6 billion in AUM not yet paying fees, providing over $300 million of annualized management fees once deployed. See “—Assets Under Management” for additional information, including important information on how we define these metrics.
Depending upon the outcome of these and other factors, payments that we may be obligated to make under the TRA in respect of exchanges could be substantial.
Depending upon the outcome of these and other factors, payments that we may be obligated to make under the TRA in respect of exchanges could be substantial. In light of the numerous factors affecting our obligation to make payments under the TRA, the timing and amounts of any such actual payments are not reasonably ascertainable.
We ended 2023 with $104.2 million of cash and cash equivalents and approximately $1.3 billion available under our Revolving Credit Facility.
We ended the fourth quarter of 2024 with $152.1 million of cash and cash equivalents and approximately $1.6 billion available under our Revolving Credit Facility.
The increase in FPAUM for the year ended December 31, 2023 was driven by the following: • $2.6 billion of products were added in connection with the Par Four Acquisition and the CHI Acquisition that closed in August 2023 and December 2023, respectively. • $3.7 billion new capital raised in diversified lending, primarily driven by continued private wealth fundraising in OCIC. • $1.8 billion new capital raised in technology lending, driven by continued private wealth fundraising in OTIC and OTF II. • $3.3 billion offsetting decrease in distributions, which primarily relate to dividends paid from our BDCs.
The increase in FPAUM for the year ended December 31, 2024 was driven by the following: • $22.8 billion driven by the products added in connection with the KAM Acquisition and the Atalaya Acquisition. • $11.9 billion new capital raised in direct lending, primarily driven by continued private wealth fundraising in OCIC, OTIC. • $6.6 billion offsetting decrease in distributions, which primarily relate to dividends paid from our BDCs and CLOs.
See Note 4 to our Financial Statements for additional information regarding our debt obligations. Tax Receivable Agreement As discussed in Note 11 to our Financial Statements, we may in the future be required to make payments under the TRA.
Tax Receivable Agreement As discussed in Note 8 to our Financial Statements, we made a payment under the TRA and may in the future be required to make additional payments.
FRE Administrative, Transaction and Other Fees . The increase in FRE administrative, transaction and other fees was driven primarily by a $17.8 million increase in fee income earned for services provided to portfolio companies reflecting an increase in average transaction size.
FRE Administrative, Transaction and Other Fees . The increase in FRE administrative, transaction and other fees was driven primarily by an increase of $30.0 million in fee income earned for services provided to portfolio companies, reflecting an increase in volume of transactions on which we earn such fees.
Estimation of Fair Values Investments Held by our Products The fair value of the investments held by our products in our Credit and Real Estate platforms is the primary input to the calculation for the majority of our management fees.
For a summary of our significant accounting policies, see Note 2 to our Financial Statements. 88 Table of Contents Estimation of Fair Values Investments Held by our Products The fair value of the investments held by our products in our Credit and Real Assets platforms is the primary input to the calculation for the majority of our management fees.
There can be no assurance that unrealized values will be realized at the valuations indicated. (6) Gross MoIC is calculated by adding total realized proceeds and unrealized values of a product’s investments and dividing by the total amount of invested capital. Gross MoIC is calculated before giving effect to management fees and carried interest, as applicable.
Net MoIC is calculated by adding total realized proceeds and unrealized values of a product’s investments and dividing by the total amount of invested capital. Net MoIC is calculated after giving effect to management fees and carried interest, as applicable, and all other expenses.
The increase in administrative, transaction and other fees was driven primarily by the following: • $21.0 million increase in administrative fees, driven by a higher level of reimbursable expenses due to growth of our products and business overall. 73 Table of Contents • $17.8 million increase in fee income earned for services provided to portfolio companies reflecting an increase in average transaction size. • $16.1 million increase in dealer manager revenues due to growth in the distribution of our retail BDCs.
The increase in administrative, transaction and other fees was driven primarily by the following: • $35.6 million increase in dealer manager revenues, due primarily to growth in the distribution of OCIC and ORENT. • $30.0 million increase in fee income earned for services provided to portfolio companies, reflecting an increase in volume of transactions on which we earn such fees. • $26.3 million increase in administrative fees, driven by a higher level of reimbursable compensation expenses due to growth of our products and business overall.
Our net cash flows from operating activities are generally comprised of management fees, less cash used for operating expenses, including interest paid on our debt obligations. One of our largest operating cash outflows generally relates to bonus expense, which are generally paid out during the first quarter of the year following the expense.
Our net cash flows from operating activities are generally comprised of management fees, less cash used for operating expenses, including interest paid on our debt obligations.
Oak Street Cash Earnout and Wellfleet Earnout A portion of the Oak Street Cash Earnout and the Wellfleet Earnout (each as defined in Note 3 to our Financial Statements) is classified as a liability and represents the fair value of the obligation to make future cash payments that would need to be made if all the respective Oak Street Triggering Events and Wellfleet Triggering Events occur.
Earnout Liability The KAM Earnouts and the Wellfleet Earnouts (each defined in Note 3 to the Financial Statements), are classified as liabilities in our consolidated statements of financial position and represent the fair value of the obligation to make future cash payments if the respective triggering events occur.
Included in the year ended December 31, 2023, were the cash outflows of the portion of the First Oak Street Earnout classified as contingent consideration that settled in January 2023.
Included in the year ended December 31, 2023, were a portion of the cash outflows related to the First Oak Street Earnout classified as contingent consideration that settled in January 2023. Critical Accounting Estimates We prepare our Financial Statements in accordance with U.S. GAAP.
For the fourth quarter of 2023, we declared a dividend of $0.14 to holders of record as of the close of business on February 23, 2024, which will be paid on March 5, 2024.
For the fourth quarter of 2024, we declared a dividend of $0.18 to holders of record as of the close of business on February 19, 2025, which will be paid on February 28, 2025, bringing our full fiscal year 2024 dividends to $0.72.
AUM not yet paying fees could pr ovide approximately $200 million of additional annualized management fees once deployed or upon the expiration of the relevant fee holidays. 67 Table of Contents Permanency and Duration of Assets Under Management Our capital base is heavily weighted toward Permanent Capital.
AUM not yet paying fees could provide over $300 million of additional annualized management fees once deployed or upon the expiration of the relevant fee holidays. All amounts shown as of December 31, 2024, totals may not sum due to rounding. Permanency and Duration of Assets Under Management Our capital base is heavily weighted toward Permanent Capital.
The valuation of this portion of the TRA liability is mostly sensitive to our expectation of future cash savings that we may ultimately realize related to our tax goodwill and other intangible assets deductions. We then apply a discount rate that we believe is appropriate given the nature of and expected timing of payments of the liability.
TRA Liability We carry a portion of our TRA liability at fair value, as it is contingent consideration related to the Dyal Acquisition. The valuation of this portion of the TRA liability is mostly sensitive to our expectation of future cash savings that we may ultimately realize related to our tax goodwill and other intangible assets deductions.
The increase in AUM for the year ended December 31, 2023 was driven by new capital raised of $4.4 billion across various products, primarily Blue Owl Real Estate Fund VI (“OREF VI”), our triple net-lease drawdown fund, Blue Owl Real Estate Net Lease Trust (“ORENT”), our real estate investment trust, and Blue Owl Real Estate Net Lease Property Fund (“ONLP”), overall appreciation across the platform of $1.4 billion and additional debt commitments of $0.7 billion, primarily related to ONLP and ORENT, partially offset by distributions of $0.8 billion primarily related to ONLP and Blue Owl Real Estate Fund V (“OREF V”).
The increase in AUM for the year ended December 31, 2024 was driven by $15.2 billion of products added in connection with the Prima Acquisition and the KAM Acquisition, as well as new capital raised of $4.9 billion across various products, primarily Blue Owl Real Estate Net Lease Trust (“ORENT”), our real estate investment trust, our European net lease product and Blue Owl Real Estate Fund VI (“OREF VI”), our triple net-lease drawdown product, and $4.1 billion of additional net debt commitments, primarily in OREF VI.
The increase in AUM for the year ended December 31, 2023 was driven by the following: • $2.7 billion of products were added in connection with the Par Four Acquisition and the CHI Acquisition that closed in August 2023 and December 2023, respectively. • $5.1 billion new capital raised in diversified lending, primarily driven by continued private wealth fundraising in OCIC, a private credit product and separately managed accounts. • $2.4 billion new capital raised in technology lending, driven by continued private wealth fundraising in OTIC, OTF II and separately managed accounts. • $5.3 billion of additional net debt commitments primarily in diversified lending and technology lending strategies, as we continue to opportunistically manage leverage in our BDCs. • $3.5 billion offsetting decrease in distributions, which primarily relate to dividends paid from our BDCs.
The increase in AUM for the year ended December 31, 2024 was driven by the following: • $27.8 billion driven by the products added in connection with the KAM Acquisition and the Atalaya Acquisition. • $10.9 billion new capital raised in direct lending, primarily driven by continued private wealth fundraising in OCIC and OTIC, as well as additional fundraise in other recently launched products. • $12.7 billion of additional net debt commitments, primarily in direct lending as we continue to opportunistically manage leverage in our BDCs. • $7.3 billion offsetting decrease in distributions, which primarily relates to distributions paid from our BDCs and CLOs.
Additional information related to this vehicle can be found in its filings with the SEC, which are not part of this report.
Additional information related to this vehicle can be found in its filings with the SEC, which are not part of this report. MoIC and IRR are not meaningful as we consider total return to be a useful measure of the overall investment performance for this product.
Management believes that Distributable Earnings can be useful as a supplemental performance measure to our GAAP results assessing the amount of earnings available for distribution. 75 Table of Contents Fee-Related Earnings and Distributable Earnings Summary Year Ended December 31, (dollars in thousands) 2023 2022 FRE revenues $ 1,660,459 $ 1,321,740 FRE expenses 652,052 529,318 Net income (loss) allocated to noncontrolling interests included in Fee-Related Earnings (10,690) 7,709 Fee-Related Earnings $ 997,717 $ 800,131 Distributable Earnings $ 927,838 $ 742,802 Fee-Related Earnings and Distributable Earnings increased as a result of higher FRE revenues in Credit, GP Strategic Capital and Real Estate, partially offset by higher FRE expenses, as further discussed below.
Fee-Related Earnings and Distributable Earnings Summary Year Ended December 31, (dollars in thousands) 2024 2023 FRE revenues $ 2,170,563 $ 1,660,459 FRE expenses 881,125 652,052 Net income allocated to noncontrolling interests included in Fee-Related Earnings (36,072) (10,690) Fee-Related Earnings $ 1,253,366 $ 997,717 Distributable Earnings $ 1,129,248 $ 927,838 Fee-Related Earnings and Distributable Earnings for the year ended December 31, 2024 increased as a result of higher FRE revenues in Credit, GP Strategic Capital and Real Assets, partially offset by higher FRE expenses, as further discussed below.
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our Board, and our Board may change our dividend policy at any time, including, without limitation, to reduce or eliminate dividends entirely. 81 Table of Contents The Blue Owl Operating Partnerships will make cash distributions (“Tax Distributions”) to the partners of such partnerships, including to Blue Owl GP, if we determine that the taxable income of the relevant partnership will give rise to taxable income for its partners.
All of the foregoing is subject to the qualification that the declaration and payment of any dividends are at the sole discretion of our Board, and our Board may change our dividend policy at any time, including, without limitation, to reduce or eliminate dividends entirely.
Risk Factors — Risks Related to Macroeconomic Factors .” Cash Flows Analysis Year Ended December 31, (dollars in thousands) 2023 2022 $ Change Net cash provided by (used in): Operating activities $ 949,145 $ 728,447 $ 220,698 Investing activities (118,031) (485,218) 367,187 Financing activities (795,033) (217,717) (577,316) Net Change in Cash and Cash Equivalents $ 36,081 $ 25,512 $ 10,569 Operating Activities.
Risk Factors — Risks Related to Macroeconomic Factors.” Cash Flows Analysis Year Ended December 31, (dollars in thousands) 2024 2023 $ Change Net cash provided by (used in): Operating activities $ 999,555 $ 949,145 $ 50,410 Investing activities (638,145) (118,031) (520,114) Financing activities (313,481) (795,033) 481,552 Net Change in Cash and Cash Equivalents $ 47,929 $ 36,081 $ 11,848 Operating Activities.
The performance information of our products reflected is not indicative of Blue Owl’s performance. An investment in Blue Owl is not an investment in any of our products. Past performance is not indicative of future results. As with any investment, there is always the potential for gains as well as the possibility of losses.
Past performance is not indicative of future results. As with any investment, there is always the potential for gains as well as the possibility of losses. There can be no assurance that any of these products or our other existing and future products will achieve similar returns.
Business Environment Our business is impacted by conditions in the financial markets and economic conditions in the U.S., and to a lesser extent, globally. We believe that our management-fee centric business model and base of Permanent Capital contribute to the resiliency of our earnings and the strength of our business growth, including during periods of market uncertainty and volatility.
We believe that our management-fee centric business model and base of Permanent Capital contribute to the resiliency of our earnings and the strength of our business growth, particularly during periods of market uncertainty and volatility, as we have seen over the past few years.
The amount paid up to the acquisition-date fair value was included in financing activities and the remainder (i.e., accretion since the acquisition date) was included in operating activities. 82 Table of Contents Investing Activities.
Included in the year ended December 31, 2023 were the cash outflows of the portion of the First Oak Street Earnout classified as contingent consideration that settled in January 2023; the amount paid up to the acquisition-date fair value was included in financing activities and the remainder (i.e., accretion since the acquisition date) was included in operating activities. Investing Activities.
These valuations would, in turn, have corresponding proportionate impacts on the amount of management fees that we may earn from certain products on which revenues are based on the fair value of investments. 83 Table of Contents TRA Liability We carry a portion of our TRA liability at fair value, as it is contingent consideration related to the Dyal Acquisition.
Because such valuations are inherently uncertain, the valuations may fluctuate significantly over time due to changes in market conditions. These valuations would, in turn, have corresponding proportionate impacts on the amount of management fees that we may earn from certain products on which revenues are based on the fair value of investments.
Changes in FPAUM Year Ended December 31, 2023 Year Ended December 31, 2022 (dollars in millions) Credit GP Strategic Capital Real Estate Total Credit GP Strategic Capital Real Estate Total Beginning Balance $ 49,041 $ 28,772 $ 10,997 $ 88,810 $ 32,029 $ 21,212 $ 8,203 $ 61,444 Acquisitions 2,625 — — 2,625 6,501 — — 6,501 New capital raised / deployed (1) 5,675 2,845 3,975 12,495 12,472 9,425 3,304 25,201 Fee basis step down (1) (71) (339) — (410) — (1,779) — (1,779) Distributions (3,315) (203) (629) (4,147) (1,695) (86) (998) (2,779) Change in value / other 3,119 — 204 3,323 (266) — 488 222 Ending Balance $ 57,074 $ 31,075 $ 14,547 $ 102,696 $ 49,041 $ 28,772 $ 10,997 $ 88,810 (1) The year ended December 31, 2022 reflects a change in classification from fee basis step down to new capital raised / deployed for the fee holiday expiration in Blue Owl GP Stakes V of $2.1 billion on January 1, 2022. 69 Table of Contents Credit.
Changes in FPAUM Year Ended December 31, 2024 Year Ended December 31, 2023 (dollars in millions) Credit GP Strategic Capital Real Assets Total Credit GP Strategic Capital Real Assets Total Beginning Balance $ 57,074 $ 31,075 $ 14,547 $ 102,696 $ 49,041 $ 28,772 $ 10,997 $ 88,810 Acquisitions 22,841 — 13,483 36,324 2,625 — — 2,625 New capital raised / deployed 15,294 7,315 5,347 27,956 5,675 2,845 3,975 12,495 Fee basis step down — (389) — (389) (71) (339) — (410) Distributions (6,590) (676) (1,828) (9,094) (3,315) (203) (629) (4,147) Change in value / other 2,338 12 (49) 2,301 3,119 — 204 3,323 Ending Balance $ 90,957 $ 37,337 $ 31,500 $ 159,794 $ 57,074 $ 31,075 $ 14,547 $ 102,696 Credit.
See Note 3 to our Financial Statements for additional information. 65 Table of Contents Assets Under Management Blue Owl AUM: $165.7 billion FPAUM: $102.7 billion Credit AUM: $84.6 billion FPAUM: $57.1 billion GP Strategic Capital AUM: $54.2 billion FPAUM: $31.1 billion Real Estate AUM: $26.9 billion FPAUM: $14.5 billion Diversified Lending Commenced 2016 AUM: $49.3 billion FPAUM: $29.6 billion GP Minority Stakes Commenced 2010 AUM: $51.9 billion FPAUM: $29.9 billion Net Lease Commenced 2009 AUM: $26.9 billion FPAUM: $14.5 billion Technology Lending Commenced 2018 AUM: $20.0 billion FPAUM: $14.4 billion GP Debt Financing Commenced 2019 AUM: $1.6 billion FPAUM: $0.9 billion First Lien Lending Commenced 2018 AUM: $3.6 billion FPAUM: $2.5 billion Professional Sports Minority Stakes Commenced 2021 AUM: $0.7 billion FPAUM: $0.3 billion Opportunistic Lending Commenced 2020 AUM: $2.4 billion FPAUM: $1.5 billion Liquid Credit Commenced 2022 AUM: $8.2 billion FPAUM: $8.2 billion Other AUM: $1.2 billion FPAUM: $1.0 billion All amounts shown as of December 31, 2023, totals may not sum due to rounding.
Assets Under Management Blue Owl AUM: $251.1 billion FPAUM: $159.8 billion Credit AUM: $135.7 billion FPAUM: $91.0 billion GP Strategic Capital AUM: $66.0 billion FPAUM: $37.3 billion Real Assets AUM: $49.4 billion FPAUM: $31.5 billion Direct Lending AUM: $98.1 billion FPAUM: $58.6 billion GP Minority Stakes AUM: $62.4 billion FPAUM: $35.9 billion Net Lease AUM: $33.9 billion FPAUM: $17.4 billion Alternative Credit AUM: $10.5 billion FPAUM: $5.7 billion GP Debt Financing AUM: $2.8 billion FPAUM: $1.2 billion Real Estate Credit AUM: $15.5 billion FPAUM: $14.1 billion Investment Grade Credit AUM: $17.6 billion FPAUM: $17.7 billion Professional Sports Minority Stakes AUM: $0.9 billion FPAUM: $0.3 billion Liquid Credit AUM: $7.3 billion FPAUM: $7.2 billion Other AUM: $2.3 billion FPAUM: $1.7 billion All amounts shown as of December 31, 2024, totals may not sum due to rounding.
In such instances, we cancel a number of RSUs equivalent in value to the amount of tax withholding payments that we make on behalf of employees out of available cash. During the year ended December 31, 2023, 1,222,135 RSUs with a fair value of $15.5 million were withheld to satisfy tax withholding obligations.
Additionally, pursuant to the terms of our RSU agreements, upon the vesting of RSUs to employees, we may net settle awards to satisfy employee tax withholding obligations. In such instances, we cancel a number of RSUs equivalent in value to the amount of tax withholding payments that we make on behalf of employees out of available cash.
II 2021 $ 6,757 $ 4,129 $ 1,728 $ 95 $ 1,783 $ 1,878 1.18x 1.13x 16.1 % 11.0 % First Lien Lending (3) Blue Owl First Lien Fund Levered 2018 $ 2,455 $ 1,161 $ 912 $ 279 $ 937 $ 1,216 1.41x 1.34x 11.3 % 9.4 % Blue Owl First Lien Fund Unlevered 2019 $ 613 $ 356 $ 156 $ 56 $ 128 $ 184 1.23x 1.18x 6.4 % 5.0 % (1) Information presented in the AUM through Total Value columns for these vehicles is presented on a quarter lag due to these vehicles being public filers with the SEC and not yet filing their quarterly information as of our filing date.
(1)(2) 2022 $ 6,071 $ 3,131 $ 2,840 $ 357 $ 2,904 $ 3,261 NM 1.15x NM 11.6 % Blue Owl First Lien Fund Levered (3) 2018 $ 1,419 $ 986 $ 912 $ 590 $ 647 $ 1,237 1.44x 1.36x 10.2 % 8.3 % Blue Owl First Lien Fund Unlevered (3) 2019 $ 68 $ 175 $ 156 $ 122 $ 68 $ 190 1.27x 1.22x 6.4 % 5.2 % (1) Information presented in the AUM through IRR columns for these vehicles is presented on a quarter lag due to these vehicles being public filers with the SEC and not yet filing their quarterly information as of our filing date.
During the quarter, 92% of our management fees were generated by Permanent Capital and the remainder predominantly from long-dated capital, with no meaningful pressure to our asset base from redemptions. As a result, fundraising and capital deployment contributed to management fee and revenue growth of 26% in 2023 compared with the prior year.
Over the past twelve months, 91% of our GAAP and FRE management fees were generated by Permanent Capital and the remainder was predominantly from long-dated capital, with no meaningful pressure to our asset base from redemptions.
Credit MoIC IRR (dollars in millions) Year of Inception AUM Capital Raised (4) Invested Capital (5) Realized Proceeds (6) Unrealized Value (7) Total Value Gross (8) Net (9) Gross (10) Net (11) Diversified Lending (1) Blue Owl Capital Corporation 2016 $ 14,836 $ 5,970 $ 5,970 $ 2,862 $ 5,999 $ 8,861 1.72x 1.52x 13.4 % 9.8 % Blue Owl Capital Corporation II (2) 2017 $ 2,588 $ 1,294 $ 1,264 $ 417 $ 1,265 $ 1,682 NM 1.36x NM 7.5 % Blue Owl Capital Corporation III 2020 $ 4,192 $ 1,828 $ 1,828 $ 400 $ 1,888 $ 2,288 1.31x 1.29x 13.5 % 12.7 % Blue Owl Credit Income Corp.
Credit MoIC IRR (dollars in millions) Year of Inception AUM Capital Raised (4) Invested Capital (5) Realized Proceeds (6) Unrealized Value (7) Total Value Gross (8) Net (9) Gross (10) Net (11) Direct Lending Blue Owl Capital Corporation (1) 2016 $ 15,625 $ 5,977 $ 5,977 $ 3,536 $ 5,972 $ 9,508 1.84x 1.59x 13.7 % 9.8 % Blue Owl Capital Corporation II (1)(2) 2017 $ 2,522 $ 1,206 $ 1,176 $ 530 $ 1,153 $ 1,683 NM 1.43x NM 7.4 % Blue Owl Capital Corporation III (1) 2020 $ 4,812 $ 1,845 $ 1,842 $ 606 $ 1,909 $ 2,515 1.43x 1.37x 13.9 % 12.0 % Blue Owl Credit Income Corp.
The increase in AUM for the year ended December 31, 2023 was driven by the overall appreciation primarily in our GP minority stakes and professional sports minority stakes strategies of $4.2 billion and new capital raised of $3.2 billion, primarily in Blue Owl GP Stakes VI, partially offset by distributions across the platform. Real Estate.
The increase in AUM for the year ended December 31, 2024 was driven by new capital raised of $8.7 billion, primarily in our sixth flagship minority equity stakes product and our new mid-cap minority equity stakes product, and overall appreciation primarily in our GP minority stakes strategy of $5.1 billion. Real Assets.