Biggest changeThese financing cash flows were primarily driven by: • capital contributions received from noncontrolling interest holders of $1.8 million and $3.5 million during the years ended December 31, 2022 and 2021 , respectively; • capital distributions paid to partners and member of $(118.3) million and $(77.9) million during the years ended December 31, 2022 and 2021 , respectively; • capital distributions paid to noncontrolling interest holders of $(37.4) million and $(81.2) million during the years ended December 31, 2022 and 2021 , respectively; • the exercise of the Mosaic call option for $(150.1) million during the year ended December 31, 2021; • proceeds from the Term Loan Facility issuance of $110.0 million during the year ended December 31, 2021; • principal payments on the Term Loan Facility of $(4.0) million and $(53.3) million during the years ended December 31, 2022 and 2021, respectively; • debt issuance costs of $(3.1) million during the year ended December 31, 2021; • payments to repurchase Class A common stock of $(26.4) million and $(0.9) million during the years ended December 31, 2022 and 2021, respectively; • proceeds from the exercise of warrants of $24.5 million during the year ended December 31, 2021; • payments to repurchase warrants of $(2.6) million and $(1.3) million during the years ended December 31, 2022 and 2021, respectively; • the settlement of equity-based compensation in satisfaction of withholding tax requirements of $(6.4) million and $(6.9) million during the years ended December 31, 2022 and 2021, respectively; • dividends paid of $(18.4) million and $(14.5) million during the years ended December 31, 2022 and 2021, respectively; and 94 • payments to related parties, pursuant to tax receivable agreement of $(3.3) million during the years ended December 31, 2022 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”).
Biggest changeThese 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.
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.
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 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 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.
A decline in the pace or the size of our fundraising efforts or investments as a result of 78 increased competition in the private markets investing environment or a shift toward public markets may impact our revenues, which are generated from management fees and incentive fees. Our ability to expand our business through new lines of business and geographic markets.
A decline in the pace or the size of our fundraising efforts or investments as a result of increased competition in the private markets investing environment or a shift toward public markets may impact our revenues, which are generated from management fees and incentive fees. Our ability to expand our business through new lines of business and geographic markets.
Bonus and incentive fee related compensation is generally determined by our management and is discretionary taking into consideration, among other things, our financial results and the employee’s performance. In addition, various individuals, including certain senior professionals have been awarded partnership interests and restricted stock units (“RSUs”).
Bonus and incentive fee related compensation is generally determined by our management and is discretionary taking into consideration, among other things, our financial results and the employee’s performance. In addition, various individuals, including certain senior professionals have been awarded partnership interests and/or restricted stock units (“RSUs”).
Awards that are in substance a profit-sharing arrangement in which rights to distributions of profits are based fully on the discretion of the managing member of Holdings, Holdings II and Management LLC, are recorded as partnership interest-based compensation expense in the Consolidated Statements of Income when Holdings, Holdings II and Management LLC makes distributions to the recipients.
Awards that are in substance a profit-sharing arrangement in which rights to distributions of profits are based fully on the discretion of the managing member of Holdings, Holdings II and Management LLC, are recorded as partnership interest-based compensation expense in the Consolidated Statements of Income (Loss) when Holdings, Holdings II and Management LLC makes distributions to the recipients.
The table above does not include any payments that we are obligated to make under the Tax Receivable Agreement, as the actual timing and amount of any payments that may be made under the Tax Receivable Agreement are 96 unknown at this time and will vary based on a number of factors.
The table above does not include payments that we are obligated to make under the Tax Receivable Agreement, as the actual timing and amount of any payments that may be made under the Tax Receivable Agreement are unknown at this time and will vary based on a number of factors.
At each reporting date, we assess whether we are the primary beneficiary and will consolidate or deconsolidate accordingly. 97 Entities that do not qualify as VIEs are assessed for consolidation as voting interest entities. Under the voting interest entity model, we consolidate those entities that we control through a majority voting interest.
At each reporting date, we assess whether we are the primary beneficiary and will consolidate or deconsolidate accordingly. Entities that do not qualify as VIEs are assessed for consolidation as voting interest entities. Under the voting interest entity model, we consolidate those entities that we control through a majority voting interest.
Carried interest is ultimately realized when underlying 98 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.
Our Class A common stock and warrants may be repurchased from time 95 to time in open market transactions, in privately negotiated transactions, including with employees or otherwise, pursuant to the requirements of Rule 10b5-1 and Rule 10b-18 of the Exchange Act, as well as to retire (by cash settlement or the payment of tax withholding amounts upon net settlement) equity-based awards granted under our 2020 Incentive Award Plan (and any successor plan thereto), with the terms and conditions of these repurchases depending on legal requirements, price, market and economic conditions and other factors.
Our Class A common stock and warrants may be repurchased from time to time in open market transactions, in privately negotiated transactions, including with employees or otherwise, pursuant to the requirements of Rule 10b5-1 and Rule 10b-18 of the Exchange Act, as well as to retire (by cash settlement or the payment of tax withholding amounts upon net settlement) equity-based awards granted under our 2020 Incentive Award Plan, as amended and restated (and any successor plan thereto), with the terms and conditions of these repurchases depending on legal requirements, price, market and economic conditions and other factors.
During periods of adverse economic conditions, such as current geopolitical turmoil abroad and increasing inflation and interest rates, our funds may have difficulty accessing financial markets, which could make it more difficult to obtain funding for additional investments and impact our ability to successfully exit positions in a timely manner.
During periods of adverse economic conditions, such as current geopolitical turmoil abroad and elevated inflation and interest rates, our funds may have difficulty accessing financial markets, which could make it more difficult to obtain funding for additional investments and impact our ability to successfully exit positions in a timely manner.
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, 2022, deferred revenue relating to constrained realized carried interest was approximately $6.5 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. As of December 31, 2023, deferred revenue relating to constrained realized carried interest was approximately $5.6 million.
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. 79 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.
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.
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, 2022, 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 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.
There was no remaining redeemable noncontrolling interest following the exercise of the Mosaic call right on July 2, 2021, as further described in Note 4 of our Consolidated Financial Statements included elsewhere in Part II, Item 8 of this Annual Report on Form 10-K.
There was no remaining redeemable noncontrolling interest following the exercise of the Mosaic call right on July 2, 2021, as further described in Note 3 of our Consolidated Financial Statements included elsewhere in Part II, Item 8 of this Annual Report on Form 10-K.
Carried interest can vary materially period to period based on the judgments, market factors and actions of third parties discussed above. Provision for Income Taxes Following the Transaction, the Company is taxed as a corporation for U.S. federal and state income tax purposes. GCMH is treated as a partnership for U.S. federal income tax purposes.
Carried interest can vary materially period to period based on the judgments, market factors and actions of third parties discussed above. Provision for Income Taxes The Company is taxed as a corporation for U.S. federal and state income tax purposes. GCMH is treated as a partnership for U.S. federal income tax purposes.
Performance fees 81 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 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.
Fund expense reimbursement revenue We incur certain costs, primarily related to accounting, client reporting, investment-decision making and treasury-related expenditures, for which we receive reimbursement from the GCM Funds in connection with its performance obligations to provide investment management services.
Fund expense reimbursement revenue We incur certain costs, primarily related to accounting, client reporting, investment-decision making and treasury-related expenditures, for which we receive reimbursement from the GCM Funds in connection with our performance obligations to provide investment management services.
We expect that our cash flow from operations, current cash and cash equivalents and available borrowing capacity under our Revolving Credit Facility will be sufficient to fund our operations and planned capital expenditures and to service our debt obligations for the next twelve months.
We expect that our cash flow from operations, current cash and cash equivalents and available borrowing capacity under our Revolving Credit Facility will be sufficient to fund our operations and planned capital expenditures and to service our debt obligations for the next twelve months and the foreseeable future.
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, 2022, 2021 and 2020, 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, 2023, 2022 and 2021, respectively.
Also effective on November 1, 2022 , the Company entered into a new swap agreement to hedge interest rate risk related the outstanding indebtedness that has a notional amount of $300 million and a fixed rate of 4.37%.
Also effective on November 1, 2022 , the Company entered into a swap agreement to 96 hedge interest rate risk related the outstanding indebtedness that has a notional amount of $300 million and a fixed rate of 4.37%.
See Note 16 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 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.
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 and employee severance.
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.
Customized separate account clients may be structured using an affiliate-managed entity or may involve an investment management 80 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 81 agreement between us and a single client.
Provision (Benefit) 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. 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 the Company and its subsidiaries. GCMH is treated as a pass-through entity for U.S. federal and state income tax purposes.
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, 2022, the Tax Receivable Agreement results in a liability of $55 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, 2023, the Tax Receivable Agreement results in a liability of $54 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 date of the redemption. For the year ended December 31, 2022, the Company recorded $3 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, 2023, the Company recorded $15 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. 83 Results of Operations The following is a discussion of our consolidated results of operations for the year ended December 31, 2022 as compared to the year ended December 31, 2021 .
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 .
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 $12.4 billion as of December 31, 2022.
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.
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, 2022, the Company recorded approximately $32 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, 2023, the Company recorded approximately $104 million of partnership interest-based compensation.
Accordingly, carried interest is considered variable consideration and is therefore constrained and not recognized as revenue until (a) it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur or (b) the uncertainty associated with the variable consideration is subsequently resolved.
Accordingly, carried interest is considered variable consideration and is therefore constrained and not recognized as revenue until (a) it is probable that a significant reversal will not occur or (b) the uncertainty associated with the variable consideration is subsequently resolved.
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, 2022, the Company has $60 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, 2023, the Company has $58 million of deferred tax assets.
Assets under management that are subject to carried interest, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $39.8 billion as of December 31, 2022. Performance Fees We may receive performance fees from certain GCM Funds, more commonly in funds associated with absolute return strategies.
Assets under management that are subject to carried interest, excluding investments of the firm and our professionals from which we generally do not earn incentive fees, were approximately $43.3 billion as of December 31, 2023. Performance Fees We may receive performance fees from certain GCM Funds, more commonly in funds associated with absolute return strategies.
(2) Represents interest to be paid on our debt obligations. The interest payments are calculated using the interest rate of 6.6% on our Term Loan Facility in effect as of December 31, 2022 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 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.
The 24.2%, 24.5% and 25.0% are based on a federal statutory rate of 21.0% and a combined state, local and foreign rate net of federal benefits of 3.2%, 3.5% and 4.0%, respectively. 91 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 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.
On February 9, 2023, 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, 2023. The payment date will be March 15, 2023.
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.
We offer the following investment strategies: • Private Equity • Infrastructure • Real Estate • Absolute Return Strategies • Alternative Credit • ESG and Impact Strategies Our clients include large, sophisticated, global institutional investors who rely on our investment expertise and differentiated investment access to navigate the alternatives market, but also include a growing non-institutional client base.
We offer the following investment strategies: • Private Equity • Infrastructure • Real Estate • Absolute Return Strategies • Alternative Credit • Sustainable and Impact Investing Our clients include large, sophisticated, global institutional investors who rely on our investment expertise and differentiated investment access to navigate the alternatives market, but also include a growing individual investor client base.
Our ability to comply with increasing and evolving regulatory requirements. 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.
Approximate ownership percentages are as of February 21, 2023. 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 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.
We provided investment management / advisory services on assets of $73.7 billion, $72.1 billion, and $61.9 billion as of December 31, 2022, 2021 and 2020, respectively.
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.
(2) For the year ended December 31, 2021, includes $1.3 million that was recognized as other income related to the disgorgement of statutory short-swing “profits” from a holder of our Class A common stock.
(2) For the year ended December 31, 2021, includes $1.3 million that was recognized as other income related to the disgorgement of statutory short-swing “profits” from a holder of our Class A common stock. For the year ended December 31, 2023 includes $1.2 million related to New York office relocation costs.
We are required to maintain minimum net capital balances for regulatory purposes for our Japan, Hong Kong and United Kingdom subsidiaries as well as our U.S. broker-dealer subsidiary. These net capital requirements are met by retaining cash. As a result, we may be restricted in our ability to transfer cash between different operating entities and jurisdictions.
We are required to maintain minimum net capital balances for regulatory purposes for certain of our foreign subsidiaries as well as our U.S. broker-dealer subsidiary. These net capital requirements are met by retaining cash. As a result, we may be restricted in our ability to transfer cash between different operating entities and jurisdictions.
Net income attributable to noncontrolling interests in subsidiaries was $6.8 million and $36.9 million for the years ended December 31, 2022 and 2021, 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 $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 Cash Used in Investing Activities Net cash used in investing activities was $(10.1) million and $(28.1) million for the years ended December 31, 2022 and 2021 , respectively.
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.
These investing cash flows were primarily driven by: • purchases of premises and equipment of $(0.8) million and $(0.6) million during the years ended December 31, 2022 and 2021 , respectively; and • contributions/subscriptions to investments of $(29.4) million and $(40.3) million during the years ended December 31, 2022 and 2021 , respectively; partially offset by • proceeds received from investments of $20.1 million and $11.5 million during the years ended December 31, 2022 and 2021 , respectively.
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.
Change in fair value of warrant liabilities of $20.6 million for the year ended December 31, 2022 was due to a decrease in the fair value of the warrants from December 31, 2021 to December 31, 2022 .
Change in fair value of warrant liabilities of $1.4 million for the year ended December 31, 2023 was due to a decrease in the fair value of the warrants from December 31, 2022 to December 31, 2023 .
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. For the year ended December 31, 2022, the Company recorded $73 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, 2023, the Company recorded $50 million of carried interest.
These partnership interests grant the recipient the right to certain cash distributions from GCMH Equityholders’ profits to the extent such distributions are authorized, resulting in non-cash profits interest compensation expense.
These partnership interests grant the recipient the right to certain cash distributions from GCMH Equityholders’ profits (to the extent such distributions are authorized) and/or to certain net sale proceeds after threshold distributions, resulting in non-cash profits interest compensation expense.
(2) Excludes severance expense of $1.6 million, $3.1 million and $7.6 million for the years ended December 31, 2022, 2021 and 2020, respectively. 88 (3) Excludes amortization of intangibles of $2.3 million, $2.3 million and $7.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
(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.
Also excludes corporate transaction-related costs of $2.1 million, $7.8 million and $11.6 million for the years ended December 31, 2022, 2021 and 2020, respectively, and non-core expenses of $0.6 million, $0.6 million and $0.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
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.
The following table shows reconciliations of incentive fees to net incentive fees attributable to GCM Grosvenor for the years ended December 31, 2022, 2021 and 2020, respectively: Year Ended December 31, 2022 2021 2020 (in thousands) Incentive fees: Performance fees $ 2,623 $ 51,947 $ 52,726 Carried interest 72,544 121,906 58,924 Less incentive fees contractually owed to others: Cash carried interest compensation (41,920) (67,773) (34,259) Non-cash carried interest compensation 52 (1,306) (711) Carried interest attributable to redeemable noncontrolling interest holder — (8,059) (7,751) Carried interest attributable to other noncontrolling interest holders (8,411) (13,245) (8,338) Firm share of incentive fees (1) 24,888 83,470 60,591 Less: Cash-based incentive fee related compensation (11,001) (28,002) (11,454) Net Incentive Fees Attributable to GCM Grosvenor $ 13,887 $ 55,468 $ 49,137 ____________ (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, 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.
Net cash provided by operating activities was $216.5 million and $178.8 million for the years ended December 31, 2022 and 2021, 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.
Year Ended December 31, $000, except per share amounts 2022 2021 2020 (in thousands, except share and per share amounts) Adjusted Net Income Per Share Adjusted Net Income $ 94,366 $ 118,806 $ 90,963 Weighted-average shares of Class A common stock outstanding - basic 43,872,300 43,765,651 39,984,515 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 188,567,992 189,059,374 184,219,761 Effective dilutive warrants, if antidilutive for GAAP — — 897,152 Adjusted shares - diluted 188,567,992 189,059,374 185,116,913 Adjusted Net Income Per Share - Diluted $ 0.50 $ 0.63 $ 0.49 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 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.
Net income attributable to noncontrolling interests in GCMH was $52.8 million and $63.8 million for the years ended December 31, 2022 and 2021, respectively. The decrease was primarily attributable to the underlying performance of GCMH, offset by an increase in partnership-interest based compensation, which is fully allocated to noncontrolling interests in GCMH.
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.
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.
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.
Stock Repurchase Plan On August 6, 2021, GCMG’s Board of Directors authorized a stock repurchase plan of up to an aggregate of $25.0 million, excluding fees and expenses, 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 the Company’s outstanding Class A common stock and warrants to purchase Class A common stock.
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).
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 amounts are generally due on demand and are therefore presented in the less than one-year category, however, based on historical precedent, are likely to be due over a substantially longer period of time. Following the consummation of the Transaction, we are obligated to make payments under the Tax Receivable Agreement.
These amounts are generally due on demand and are therefore presented in the less than one-year category, however, based on historical precedent, are likely to be due over a substantially longer period of time.
Net incentive fees are used by management in making compensation and capital allocation decisions and we believe that they provide investors useful information regarding the amount that such fees contribute to the Company’s earnings.
Net incentive fees represent incentive fees excluding (a) incentive fees contractually owed to others and (b) cash-based incentive fee related compensation. Net incentive fees are used by management in making compensation and capital allocation decisions and we believe that they provide investors useful information regarding the amount that such fees contribute to the Company’s earnings.
Performance Fees We may receive performance fees from certain GCM Funds investing in public market investments. 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 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.
Our ability to identify attractive investments and execute on those investments is dependent on a number of factors, including the general macroeconomic environment, valuation, transaction size, and expected duration of such investment opportunity. Our ability to generate strong returns. The ability to attract and retain clients is partially dependent on returns we are able to deliver versus our peers.
Our ability to identify attractive investments and execute on those investments is dependent on a number of factors, including the general macroeconomic environment, valuation, transaction size, and expected duration of such investment opportunity. Our ability to generate competitive returns.
We recognize interest and penalties related to unrecognized tax benefits, if any, within provision for income taxes in the Consolidated Statements of Income. 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, 2022, the Company has no liability related to uncertain tax positions.
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.
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, 2022, 2021 and 2020, respectively: 90 Year Ended December 31, 2022 2021 2020 (in thousands) Adjusted Pre-Tax Income & Adjusted Net Income Net income attributable to GCM Grosvenor Inc. $ 19,820 $ 21,482 $ 4,049 Plus: Net income (loss) attributable to noncontrolling interests in GCMH 52,839 63,848 (112,937) Provision for income taxes 9,611 10,993 4,506 Change in fair value of derivatives — (1,934) 8,572 Change in fair value of warrants (20,551) (7,853) 13,315 Amortization expense 2,316 2,332 7,504 Severance 1,647 3,110 7,636 Transaction expenses (1) 2,051 7,827 11,603 Loss on extinguishment of debt — 675 1,514 Changes in TRA liability and other (2) (241) (1,372) 380 Partnership interest-based compensation 31,811 27,671 172,358 Equity-based compensation 30,721 44,190 — Other non-cash compensation 1,336 3,300 4,564 Less: Unrealized investment income, net of noncontrolling interests (6,919) (15,604) (1,069) Non-cash carried interest compensation 52 (1,306) (711) Adjusted Pre-Tax Income 124,493 157,359 121,284 Less: Adjusted income taxes (3) (30,127) (38,553) (30,321) Adjusted Net Income $ 94,366 $ 118,806 $ 90,963 Adjusted EBITDA Adjusted Net Income $ 94,366 $ 118,806 $ 90,963 Plus: Adjusted income taxes (3) 30,127 38,553 30,321 Depreciation expense 1,540 1,688 2,314 Interest expense 23,314 20,084 23,446 Adjusted EBITDA $ 149,347 $ 179,131 $ 147,044 ____________ (1) Represents 2022 expenses related to contemplated corporate transactions, 2021 expenses related to a debt offering, other contemplated corporate transactions, and other public company transition expenses, and 2020 expenses related to the Mosaic transaction and the Transaction.
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.
However, the ability of GCMH to make such distributions is subject to its operating results, cash requirements and financial condition, restrictive covenants in our debt instruments and applicable Delaware law.
As a holding company, we are dependent upon the ability of GCMH to make distributions to its members, including us. However, the ability of GCMH to make such distributions is subject to its operating results, cash requirements and financial condition, restrictive covenants in our debt instruments and applicable Delaware law.
The Tax Receivable Agreement requires us to pay 85% of the amount of these and certain other tax benefits, if any, that we realize (or are deemed to realize in certain circumstances) to the TRA Parties. As of December 31, 2022, the amount payable to related parties pursuant to the Tax Receivable Agreement was $55.4 million.
The Tax Receivable Agreement requires us to pay 85% of the amount of these and certain other tax benefits, if any, that we realize (or are deemed to realize in certain circumstances) to the TRA Parties.
As of December 31, 2022, $45.5 million remained available under our stock repurchase plan. We review our capital return plan on an on-going basis, considering our financial performance and liquidity position, investments required to execute our strategic plans and initiatives, acquisition opportunities, the economic outlook, regulatory changes and other relevant factors.
We review our capital return plan on an on-going basis, considering our financial performance and liquidity position, investments required to execute our strategic plans and initiatives, acquisition opportunities, the economic outlook, regulatory changes and other relevant factors.
Net Cash Provided by (Used in) Financing Activities Net cash provided by (used in) financing activities was $(215.1) million and $(251.3) million for the years ended December 31, 2022 and 2021 , 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.
Summary of Non-GAAP Financial Measures Year Ended December 31, 2022 2021 2020 (in thousands) Revenues Private markets strategies $ 197,267 $ 175,447 $ 149,990 Absolute return strategies 159,134 165,397 152,349 Management fees, net (1) 356,401 340,844 302,339 Administrative fees and other operating income 4,121 6,523 7,586 Fee-Related Revenue 360,522 347,367 309,925 Less: Cash-based employee compensation and benefits, net (2) (158,875) (159,791) (158,194) General, administrative and other, net (1,3) (73,134) (67,175) (56,662) Fee-Related Earnings 128,513 120,401 95,069 Incentive fees: Performance fees 2,623 51,947 52,726 Carried interest 72,544 121,906 58,924 Incentive fee related compensation and NCI: Cash-based incentive fee related compensation (11,001) (28,002) (11,454) Carried interest compensation, net (4) (41,868) (69,079) (34,970) Carried interest attributable to noncontrolling interests (8,411) (21,304) (16,089) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (5) 4,699 1,496 — Interest income 787 18 377 Other (income) expense (79) 60 147 Depreciation 1,540 1,688 2,314 Adjusted EBITDA 149,347 179,131 147,044 Depreciation (1,540) (1,688) (2,314) Interest expense (23,314) (20,084) (23,446) Adjusted Pre-Tax Income 124,493 157,359 121,284 Adjusted income taxes (6) (30,127) (38,553) (30,321) Adjusted Net Income $ 94,366 $ 118,806 $ 90,963 ____________ (1) Excludes fund reimbursement revenue of $10.8 million, $10.4 million and $8.4 million for the years ended December 31, 2022, 2021 and 2020, respectively.
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.
Year Ended December 31, 2022 2021 2020 (in thousands) Revenues Management fees $ 367,242 $ 351,216 $ 310,745 Incentive fees 75,167 173,853 111,650 Other operating income 4,121 6,523 7,586 Total operating revenues 446,530 531,592 429,981 Expenses Employee compensation and benefits 277,311 333,837 388,465 General, administrative and other 88,907 88,351 84,631 Total operating expenses 366,218 422,188 473,096 Operating income (loss) 80,312 109,404 (43,115) Investment income 10,108 52,495 10,742 Interest expense (23,314) (20,084) (23,446) Other income (expense) 1,436 3,394 (9,562) Change in fair value of warrant liabilities 20,551 7,853 (13,315) Net other income (expense) 8,781 43,658 (35,581) Income (loss) before income taxes 89,093 153,062 (78,696) Provision for income taxes 9,611 10,993 4,506 Net income (loss) 79,482 142,069 (83,202) Less: Net income attributable to redeemable noncontrolling interest — 19,827 14,069 Less: Net income attributable to noncontrolling interests in subsidiaries 6,823 36,912 11,617 Less: Net income (loss) attributable to noncontrolling interests in GCMH 52,839 63,848 (112,937) Net income attributable to GCM Grosvenor Inc. $ 19,820 $ 21,482 $ 4,049 Revenues Year Ended December 31, 2022 2021 2020 (in thousands) Private markets strategies $ 197,267 $ 175,447 $ 149,990 Absolute return strategies 159,134 165,397 152,349 Fund expense reimbursement revenue 10,841 10,372 8,406 Total management fees 367,242 351,216 310,745 Incentive fees 75,167 173,853 111,650 Administrative fees 3,184 5,111 6,775 Other 937 1,412 811 Total other operating income 4,121 6,523 7,586 Total operating revenues $ 446,530 $ 531,592 $ 429,981 84 Management fees increased $16.0 million, or 5%, to $367.2 million, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
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.
Interest expense also includes (1) the impact of qualifying effective cash flow hedges and (2) the amortization of unrealized gains or losses on interest rate swaps that initially qualified for hedge accounting and were subsequently terminated. The unrealized gains or losses are reclassified from accumulated other comprehensive income into interest expense over the original life of the swap.
Interest expense also includes (1) the impact of qualifying effective cash flow hedges and (2) the amortization of realized gains or losses on interest rate swaps that initially qualified for hedge accounting and were subsequently terminated.
Our 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. 86 Year Ended December 31, 2022 (in millions) Private Markets Strategies Absolute Return Strategies Total Fee-paying AUM Balance, beginning of period $ 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, end of period $ 36,876 $ 21,980 $ 58,856 Year Ended December 31, 2021 (in millions) Private Markets Strategies Absolute Return Strategies Total Fee-paying AUM Balance, beginning of period $ 27,839 $ 24,130 $ 51,969 Contributions 7,015 2,316 9,331 Withdrawals (28) (2,137) (2,165) Distributions (2,663) (319) (2,982) Change in market value 596 1,646 2,242 Foreign exchange and other 321 (61) 260 Balance, end of period $ 33,080 $ 25,575 $ 58,655 Contracted, not yet fee-paying AUM represents limited partner commitments which are expected to be invested and begin charging fees over the ensuing five years.
Our 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.
As of December 31, 2022, we had $85.2 million of cash and cash equivalents and available borrowing capacity of $48.2 million under our Revolving Credit Facility.
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.
For the years ended December 31, 2022 and December 31, 2021, we spent $6.4 million and $6.9 million, respectively, to reduce Class A shares to be issued to employees in satisfaction of associated tax obligations in connection with the settlement of RSUs; $2.6 million and $1.3 million, respectively, to repurchase the Company’s outstanding warrants to purchase Class A common stock; and $26.4 million and $0.9 million, respectively, to repurchase shares of Class A common stock.
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.
The following table shows reconciliations of Adjusted EBITDA to Fee-Related Earnings for the years ended December 31, 2022, 2021 and 2020, respectively: 92 Year Ended December 31, 2022 2021 2020 (in thousands) Adjusted EBITDA $ 149,347 $ 179,131 $ 147,044 Less: Incentive fees (75,167) (173,853) (111,650) Depreciation expense (1,540) (1,688) (2,314) Other non-operating expense (708) (78) (524) Realized investment income, net of amount attributable to noncontrolling interests in subsidiaries (1) (4,699) (1,496) — Plus: Incentive fee-related compensation 52,869 97,081 46,424 Carried interest attributable to redeemable noncontrolling interest holder — 8,059 7,751 Carried interest attributable to other noncontrolling interest holders, net 8,411 13,245 8,338 Fee-Related Earnings $ 128,513 $ 120,401 $ 95,069 ____________ (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, 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.
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. 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.
Expenses Employee Compensation and Benefits Year Ended December 31, 2022 2021 2020 (in thousands) Cash-based employee compensation and benefits $ 160,522 $ 162,901 $ 165,830 Equity-based compensation 30,721 44,190 — Partnership interest-based compensation 31,811 27,671 172,358 Carried interest compensation 41,920 67,773 34,259 Cash-based incentive fee related compensation 11,001 28,002 11,454 Other non-cash compensation 1,336 3,300 4,564 Total employee compensation and benefits $ 277,311 $ 333,837 $ 388,465 Employee compensation and benefits decreased $56.5 million, or 17%, for the year ended December 31, 2022 compared to the year ended December 31, 2021.
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.
The Tax Receivable Agreement makes certain simplifying assumptions regarding the determination of the tax savings that we realize or are deemed to realize from applicable tax attributes (including use of an assumed state and local income tax rate), which may result in payments pursuant to the Tax Receivable Agreement in excess of those that would result if such assumptions were not made and therefore in excess of 85% of our actual tax savings. 99 The actual increases in tax basis arising from our acquisition of interests in GCMH, as well as the amount and timing of any payments under the Tax Receivable Agreement, will vary depending on a number of factors, including, but not limited to, the price of our Class A common stock at the time of the purchase or exchange, the timing of any future exchanges, the extent to which exchanges are taxable, and the amount and timing of our income and the tax rates then applicable.
The actual increases in tax basis arising from our acquisition of interests in GCMH, as well as the amount and timing of any payments under the Tax Receivable Agreement, will vary depending on a number of factors, including, but not limited to, the price of our Class A common stock at the time of the purchase or exchange, the timing of any future exchanges, the extent to which exchanges are taxable, and the amount and timing of our income and the tax rates then applicable.
(6) Reflects a corporate and blended statutory effective tax rate of 24.2% applied to Adjusted Pre-Tax Income for the year ended December 31, 2022, of 24.5% for the year ended December 31, 2021 and of 25.0% for the year ended December 31, 2020.
(6) 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.
(3) Reflects a corporate and blended statutory effective tax rate of 24.2% applied to Adjusted Pre-Tax Income for the year ended December 31, 2022, of 24.5% for the year ended December 31, 2021 and of 25.0% for the year ended December 31, 2020.
(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.
Certain employees and former employees are also entitled to a portion of the carried interest and performance fees realized from certain GCM Funds, which is payable upon a realization of the carried interest or performance fees.
The Company recognizes compensation expense attributable to the RSUs on a straight-line basis over the requisite service period, which is generally the vesting period. Certain employees and former employees are also entitled to a portion of the carried interest and performance fees realized from certain GCM Funds, which is payable upon a realization of the carried interest or performance fees.