XML 25 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Unitholders' Capital - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance $ 2,584,906 $ 1,906,638 $ 2,272,602
Capital contributions 99,527 583,402 150,000
Restructuring equity distribution of entities     (467,975)
Deconsolidation of Oaktree Capital I (269,563)    
Equity reallocation between controlling and non-controlling interests (271) (1,900) (3,108)
Capital increase related to equity-based compensation     6,566
Distributions declared (380,895) (190,943) (315,011)
Net income 369,161 294,238 272,185
Foreign currency translation adjustment, net of tax (1,501) (6,529) (8,621)
Unrealized gain on interest-rate swap designated as cash-flow hedge, net of tax     0
Ending balance 2,401,364 2,584,906 1,906,638
Paid-in Capital      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 1,529,909 908,142 1,011,333
Capital contributions 99,527 583,402 150,000
Restructuring equity distribution of entities     (290,372)
Equity reallocation between controlling and non-controlling interests 33,948 38,365 33,107
Capital increase related to equity-based compensation     4,074
Ending balance 1,663,384 1,529,909 908,142
Retained Earnings (Accumulated Deficit)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 334,314 246,353 251,791
Distributions declared (284,891) (105,900) (181,768)
Net income 280,208 193,861 176,330
Ending balance 329,631 334,314 246,353
Accumulated Other Comprehensive Income (Loss)      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (13,096) (9,101) (3,334)
Deconsolidation of Oaktree Capital I 14,122    
Foreign currency translation adjustment, net of tax (1,026) (3,995) (5,767)
Unrealized gain on interest-rate swap designated as cash-flow hedge, net of tax     0
Ending balance 0 (13,096) (9,101)
Non-controlling Interests in Consolidated Subsidiaries      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 333,195 360,660 612,228
Capital contributions 0 0 0
Restructuring equity distribution of entities     (177,603)
Deconsolidation of Oaktree Capital I (283,685)    
Equity reallocation between controlling and non-controlling interests (34,219) (40,265) (36,215)
Capital increase related to equity-based compensation     2,492
Distributions declared (68,688) (57,727) (105,927)
Net income 61,637 73,061 68,539
Foreign currency translation adjustment, net of tax (475) (2,534) (2,854)
Unrealized gain on interest-rate swap designated as cash-flow hedge, net of tax     0
Ending balance $ 7,765 $ 333,195 $ 360,660
Class A Units      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 109,198,991    
Ending balance (in shares) 116,373,234 109,198,991  
Class A Units | Common Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 109,199,000 103,081,000 99,137,000
Unit exchange (in shares) 7,174,000 6,118,000 3,944,000
Ending balance (in shares) 116,373,000 109,199,000 103,081,000
Class B Units      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 50,915,764    
Ending balance (in shares) 43,822,210 50,915,764  
Class B Units | Common Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 50,916,000 56,922,000 60,783,000
Issuance of units (in shares) 81,000 137,000 105,000
Unit exchange (in shares) (7,174,000) (6,118,000) (3,944,000)
Cancellation of units associated with forfeitures (in shares)   (25,000) (22,000)
Ending balance (in shares) 43,823,000 50,916,000 56,922,000
Series A Preferred Units | Preferred Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance $ 173,669 $ 173,669 $ 173,669
Distributions declared (11,924) (11,924) (11,924)
Net income 11,924 11,924 11,924
Ending balance 173,669 173,669 173,669
Series B Preferred Units | Preferred Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 226,915 226,915 226,915
Distributions declared (15,392) (15,392) (15,392)
Net income 15,392 15,392 15,392
Ending balance $ 226,915 $ 226,915 $ 226,915