XML 57 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1
BUSINESS ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Purchase Price Allocation
The following table summarizes the allocation of the total consideration paid as of December 31, 2024 to acquire the assets and assume the liabilities related to the Computershare Acquisition during the second quarter of 2024:

Total Consideration$731,025 
Assets:
Residential mortgage loans, held-for-sale2,402 
Servicer advances receivable275,513 
Mortgage servicing rights, at fair value700,207 
Cash and cash equivalents101,993 
Restricted cash2,271 
Other assets(A)
92,594 
Total Assets Acquired1,174,980 
Liabilities:
Accrued expenses and other liabilities225,944 
Secured notes and bonds payable190,596 
Total Liabilities Assumed416,540 
Net Assets758,440 
Bargain Purchase Gain$27,415 
(A)Includes $16.0 million of intangible assets in the form of customer relationships. This intangible is being amortized over a finite life of 4.5 years.
The following table summarizes the provisional amounts recognized related to the Computershare Acquisition as of the acquisition date, as well as the measurement period adjustments made in the fourth quarter of 2024 to arrive at the revised preliminary allocation of the total consideration paid to acquire the assets and assume the liabilities:
Preliminary Amounts as of the Acquisition Date
Subsequent Adjustments to Fair Value(A)
Revised Preliminary Amounts as of the Acquisition Date
Total Consideration$708,026 $22,999 $731,025 
Assets:
Residential mortgage loans, held-for-sale2,402 — 2,402 
Servicer advances receivable275,782 (269)275,513 
Mortgage servicing rights, at fair value696,462 3,745 700,207 
Cash and cash equivalents102,011 (18)101,993 
Restricted cash2,237 34 2,271 
Other assets84,028 8,566 92,594 
Total Assets Acquired1,162,922 12,058 1,174,980 
Liabilities:
Accrued expenses and other liabilities236,141 (10,197)225,944 
Secured notes and bonds payable190,596 — 190,596 
Total Liabilities Assumed426,737 (10,197)416,540 
Net Assets736,185 22,255 758,440 
Bargain Purchase Gain$28,159 $(744)$27,415 
(A)The adjustment to total consideration was primarily driven by changes in valuation of MSRs acquired and resolutions with seller with respect to servicing fee receivables (as reflected in other assets) and legal obligations (as reflected in accrued expenses and other liabilities).
The following table summarizes the allocation of the total consideration paid to acquire the assets and assume the liabilities related to the Sculptor Acquisition during the fourth quarter of 2023:

Total Consideration(A)
$630,317 
Assets:
Cash and cash equivalents267,469 
Restricted cash26,373 
Other assets(B)(C)
1,346,633 
Total Assets Acquired1,640,475 
Liabilities:
Secured financing agreements177,551 
Secured notes and bonds payable99,232 
Accrued expenses and other liabilities 746,135 
Total Liabilities Assumed1,022,918 
Noncontrolling interest35,873 
Net Assets581,684 
Goodwill$48,633 
(A)The fair value of total consideration transferred included cash of $600.6 million and assumption of unvested shares of Sculptor stock of $29.7 million for a total consideration of $630.3 million.
(B)Includes $275.0 million of intangible assets in the form of management contracts. These intangibles are being amortized over a finite life of 10 years.
(C)Includes $246.1 million of CLOs.
The following table summarizes the provisional amounts recognized related to the Sculptor Acquisition as of the acquisition date, as well as the measurement period adjustments made in the fourth quarter of 2024 to arrive at the final allocation of the total consideration paid to acquire the assets and assume the liabilities:
Preliminary Amounts as of the Acquisition DateSubsequent Adjustments to Fair ValueFinal Amounts as of the Acquisition Date
Total Consideration$630,317 $— $630,317 
Assets:
Cash and cash equivalents267,469 — 267,469 
Restricted cash26,373 — 26,373 
Other assets(A)
1,348,608 (1,975)1,346,633 
Total Assets Acquired1,642,450 (1,975)1,640,475 
Liabilities:
Secured financing agreements177,551 — 177,551 
Secured notes and bonds payable99,232 — 99,232 
Accrued expenses and other liabilities746,135 — 746,135 
Total Liabilities Assumed1,022,918 — 1,022,918 
Noncontrolling interest35,873 — 35,873 
Net Assets583,659 (1,975)581,684 
Goodwill$46,658 $1,975 $48,633 
Schedule of Acquired Intangible Assets The following table presents the details of identifiable intangible assets acquired:
Estimated Useful LifeAmount
Customer Relationships4.5$16,000 
Total Identifiable Intangible Assets$16,000 
The following table presents the details of identifiable intangible assets acquired:
Estimated Useful LifeAmount
Management contracts10$275,000 
Total Identifiable Intangible Assets$275,000 
The following table summarizes the acquired identifiable intangible assets:
December 31,
Estimated Useful Lives (Years)20242023
Gross Intangible Assets:
Management contracts10$275,000 $275,000 
Customer relationships
2 to 9
79,753 57,949 
Purchased technology
3 to 7
105,567 103,525 
Trademarks / Trade names(A)
1 to 5
10,259 10,259 
LicensesIndefinite21,365 21,365 
491,944 468,098 
Accumulated Amortization:
Management contracts30,940 3,388 
Customer relationships25,773 17,834 
Purchased technology97,259 54,113 
Trademarks / Trade names6,023 4,843 
159,995 80,178 
Intangible Assets, Net:
Management contracts244,060 271,612 
Customer relationships53,980 40,115 
Purchased technology8,308 49,412 
Trademarks / Trade names(A)
4,236 5,416 
Licenses21,365 21,365 
$331,949 $387,920 
(A)Includes indefinite-lived intangible assets of $1.9 million as of December 31, 2024 and 2023.
Schedule of Unaudited Supplemental Pro Forma Financial Information
The following table presents unaudited pro forma combined revenues and income before income taxes for the years ended December 31, 2024 and 2023 prepared as if the Computershare Acquisition had been consummated on January 1, 2023:
Year Ended December 31,
Pro Forma 20242023
Revenues$5,437,872 $4,135,079 
Income before income taxes1,233,419 718,013 
The following table presents unaudited pro forma combined revenues and income before income taxes for the years ended December 31, 2023 and 2022 prepared as if the Sculptor Acquisition had been consummated on January 1, 2022:
Year Ended December 31,
Pro Forma20232022
Revenues$4,135,342 $5,425,858 
Income before income taxes591,129 1,223,201