TPG Results Presentation Deck
Annual Pro Forma Non-GAAP Financial Measures Footnotes
Notes to the Unaudited Annual Pro Forma Non-GAAP Financial Measures
1)
2)
3)
5)
The difference in other income between non-GAAP and pro form a non-GAAP financial measures is attributable to: (i) removing the other income associated with the other investments
that were transferred to Remain Co and (ii) an administrative services fee that we will receive for managing the Excluded Assets transferred to RemainCo that are not part of the TPG
Operating Group. The fee is based on 1% of the net asset value of Remain Co.
6)
This adjustment reflects the reduction of our cash-based bonuses we historically paid to our partners and professionals within compensation and benefits, net. Through the
Reorganization, we have increased certain of our people's share of performance allocations associated with the Specified Company Assets from approximately 50% to between 65% and
70%. The impact of this is a decrease in compensation and benefits, net of $140.3 million and $113.7 million for the years ended December 31, 2021 and 2020, respectively.
4)
The difference in realized investment income and other, net is related to the transfer to RemainCo of certain other investments that make up the Excluded Assets. The TPG Operating
Group retained its interests in our strategic investments in New Quest, Harlem Capital Partners, VamosVentures and LandSpire Group. This resulted in a decrease to realized investment
income and other, net of $26.0 million and $32.7 million for the years ended December 31, 2021 and 2020, respectively. Also, $19.5 million of additional non-recurring transaction and
reorganization related costs are reflected as if incurred during the year ended December 31, 2020.
Realized performance allocations, net only include the amounts the TPG Operating Group is entitled to after gross realized performance allocations has been reduced by realized
performance allocation compensation and non-controlling interests. Following the Reorganization, the TPG Operating Group will receive approximately 20% of the future performance
allocations associated with the general partner entities that we retained an economic interest in. This adjustment to our sharing percentage was made to allow us to reduce cash-based
bonuses paid to our partners. The impact of this adjustment is a decrease in realized performance allocations, net of $794.9 million and $272.7 million for the years ended December 31,
2021 and 2020, respectively.
This difference relates to additional interest expense from new financing the TPG Operating Group used to declare a distribution of $200.0 million to our controlling and non-controlling
interest holders prior to the Reorganization and the IPO. The distribution was made with $200.0 million proceeds from the senior unsecured term loan issuance. The Senior Unsecured
Term Loan carries an interest rate of LIBOR plus 1.00% and matures in December 2024. The impact of the adjustment is an increase to interest expense of $4.0 million for the years
ended December 31, 2021 and 2020.
The difference in income tax expense is attributable to the Corporate Conversion. The income tax expense adjustment reflects TPG Inc.'s share of pro forma pre-tax distributable
earnings, which equals 25.6%, multiplied by TPG Inc.'s effective tax rate of 23.0%.
TPG | 52View entire presentation