DIGITALBRIDGE GROUP, INC. | ||||||||
(Exact Name of Registrant as Specified in Its Charter) |
Maryland | 001-37980 | 46-4591526 | ||||||||||||
(State or Other Jurisdiction of Incorporation or Organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
||||
Securities registered pursuant to Section 12(b) of the Act: | ||||||||||||||
Title of Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
Class A Common Stock, $0.01 par value | DBRG | New York Stock Exchange | ||||||||||||
Preferred Stock, 7.125% Series H Cumulative Redeemable, $0.01 par value | DBRG.PRH | New York Stock Exchange | ||||||||||||
Preferred Stock, 7.15% Series I Cumulative Redeemable, $0.01 par value | DBRG.PRI | New York Stock Exchange | ||||||||||||
Preferred Stock, 7.125% Series J Cumulative Redeemable, $0.01 par value | DBRG.PRJ | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |||||||||||
Emerging growth company |
☐ | ||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Exhibit No. | Description | |||||||
Earnings Release dated February 20, 2024 | ||||||||
Supplemental Financial Disclosure Presentation for the quarter ended December 31, 2023 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Date: |
February 20, 2024 | DIGITALBRIDGE GROUP, INC. |
|||||||||
By: | /s/ Jacky Wu |
||||||||||
Jacky Wu | |||||||||||
Executive Vice President, Chief Financial Officer and Treasurer |
Cautionary Statement Regarding Forward-Looking Statements | ||
DigitalBridge | Supplemental Financial Report |
Important Note Regarding Non-GAAP Financial Measures | ||
DigitalBridge | Supplemental Financial Report |
Important Note Regarding Non-GAAP Financial Measures | ||
DigitalBridge | Supplemental Financial Report |
Note Regarding DBRG Reportable Segments / Consolidated and OP Share of Consolidated Amounts | ||
DigitalBridge | Supplemental Financial Report |
Table of Contents | ||
Page |
|||||||||||
I. | Financial Overview |
||||||||||
a. |
7 | ||||||||||
b. |
Investment Management & Fund Performance |
8-9 | |||||||||
II. | Financial Results |
||||||||||
a. |
Balance Sheet Consolidated & Noncontrolling Interests’ Share |
10 | |||||||||
b. |
11 | ||||||||||
c. |
12 | ||||||||||
d. |
Segment Reconciliation of Net Income to DE and Adjusted EBITDA |
13-14 | |||||||||
III. | Capitalization |
||||||||||
a. |
Debt and Preferred Stock Summary |
15 | |||||||||
b. |
Secured Fund Fee Revenue Notes and Variable Funding Notes |
16 | |||||||||
IV. | Other |
17 | |||||||||
V. | Cash G&A Expense |
18 | |||||||||
Appendices | |||||||||||
Reconciliation of IM FRE to Net Income (Loss) | 20 | ||||||||||
Reconciliations of DE and Adjusted EBITDA and to Net Income (Loss) | 21-22 | ||||||||||
Definitions | 23 |
DigitalBridge | Supplemental Financial Report |
6 |
Ia. Summary Financial Metrics | ||
($ and shares in thousands, except per share data and as noted) (Unaudited) | 12/31/2023 - 4Q23 | 9/30/2023 - 3Q23 | 6/30/2023 - 2Q23 | 3/31/2023 - 1Q23 | 12/31/2022 - 4Q22 | 9/30/2022 - 3Q22 | 6/30/2022 - 2Q22 | 3/31/2022 - 1Q22 | ||||||||||||||||||
Financial Data | ||||||||||||||||||||||||||
Total Company | ||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 100,607 | $ | 261,828 | $ | (22,411) | $ | (212,473) | $ | (19,356) | $ | (63,273) | $ | (37,321) | $ | (262,316) | ||||||||||
Net income (loss) attributable to common stockholders per basic share(1) |
0.61 | 1.60 | (0.14) | (1.34) | (0.12) | (0.39) | (0.24) | (1.84) | ||||||||||||||||||
Distributable Earnings ("DE") | 17,931 | 32,618 | 5,503 | (7,430) | (22,305) | 26,704 | (6,752) | (11,647) | ||||||||||||||||||
DE per basic share(1) |
0.10 | 0.19 | 0.03 | (0.04) | (0.13) | 0.15 | (0.04) | (0.07) | ||||||||||||||||||
Adjusted EBITDA | 31,985 | 24,435 | 32,040 | 15,100 | 16,979 | 15,385 | 14,786 | 6,446 | ||||||||||||||||||
Investment Management | ||||||||||||||||||||||||||
Total Assets Under Management ("AUM") (in billions) | $ | 80.1 | $ | 74.6 | $ | 72.2 | $ | 69.3 | $ | 52.8 | $ | 50.3 | $ | 47.9 | $ | 46.6 | ||||||||||
Fee Earning Equity Under Management ("FEEUM") (in billions) | $ | 32.8 | $ | 29.9 | $ | 29.1 | $ | 27.7 | $ | 22.2 | $ | 20.5 | $ | 19.0 | $ | 18.8 | ||||||||||
IM management fee revenue - DBRG OP share | 72,205 | 66,058 | 66,460 | 59,229 | 45,272 | 42,039 | 36,948 | 29,921 | ||||||||||||||||||
IM FRE - DBRG OP share | 39,803 | 29,202 | 34,398 | 34,512 | 24,228 | 21,498 | 20,759 | 16,989 | ||||||||||||||||||
IM FRE margin % | 54.8% | 44.2% | 51.8% | 58.3% | 53.5% | 51.1% | 56.2% | 56.8% | ||||||||||||||||||
Net realized carried interest and incentive fees | 606 | 27,927 | (883) | 243 | 12,377 | 20,258 | — | (1,172) | ||||||||||||||||||
Balance Sheet and Capitalization | ||||||||||||||||||||||||||
Consolidated assets | $ | 3,562,550 | $ | 6,872,091 | $ | 10,757,065 | $ | 10,743,429 | $ | 11,028,503 | $ | 11,740,829 | $ | 11,877,288 | $ | 11,232,157 | ||||||||||
Consolidated debt(2) |
378,422 | 383,082 | 404,222 | 579,022 | 578,922 | 888,574 | 1,135,156 | 708,922 | ||||||||||||||||||
DBRG OP Share: | ||||||||||||||||||||||||||
Total Assets | 2,919,643 | 2,888,793 | 2,868,093 | 3,001,644 | 3,334,288 | 3,755,231 | 4,177,806 | 3,561,501 | ||||||||||||||||||
Corporate debt | 378,422 | 378,422 | 378,422 | 578,422 | 578,422 | 578,422 | 648,422 | 578,422 | ||||||||||||||||||
Investment-level debt | — | 1,351 | 7,006 | 149 | 124 | 177,396 | 348,196 | 130,500 | ||||||||||||||||||
Total Debt(2) |
378,422 | 379,773 | 385,428 | 578,571 | 578,546 | 755,818 | 996,618 | 708,922 | ||||||||||||||||||
Corporate cash | 175,195 | 230,300 | 204,508 | 449,368 | 733,382 | 423,441 | 55,628 | 813,237 | ||||||||||||||||||
Corporate cash & VFN / Revolver borrowing availability | 475,195 | 530,300 | 504,508 | 749,368 | 1,033,382 | 723,441 | 285,628 | 1,013,237 | ||||||||||||||||||
Perpetual Preferred Equity, $25 per share liquidation preference | 821,899 | 821,899 | 821,899 | 827,711 | 827,779 | 827,779 | 883,500 | 883,500 | ||||||||||||||||||
Basic shares and OP units outstanding(1)(3) |
175,751 | 175,806 | 175,017 | 174,630 | 172,558 | 175,770 | 176,733 | 162,265 | ||||||||||||||||||
Diluted shares and OP units outstanding(1)(3) |
186,406 | 185,943 | 185,506 | 185,243 | 182,907 | 188,478 | 191,185 | 180,758 | ||||||||||||||||||
Common dividend per share | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | — | $ | — |
DigitalBridge | Supplemental Financial Report |
7 |
Ib. Investment Management | ||
($ in millions) | |||||||||||||||||||||||||||||||||||
Investment Management FEEUM | 12/31/23 Annual IM Fee Rate | 12/31/23 | 9/30/23 | 6/30/23 | 3/31/23 | 12/31/22 | 9/30/22 | 6/30/22 | 3/31/22 | ||||||||||||||||||||||||||
DigitalBridge Partners I (DBP I) | 1.10% | $ | 3,571 | $ | 3,345 | $ | 3,311 | $ | 3,180 | $ | 3,165 | $ | 2,802 | $ | 3,048 | $ | 3,034 | ||||||||||||||||||
DigitalBridge Partners II (DBP II) | 1.18% | 6,687 | 7,996 | 7,996 | 7,996 | 7,996 | 7,996 | 7,996 | 7,996 | ||||||||||||||||||||||||||
DigitalBridge Partners III (DBP III) | 0.96% | (1) |
2,671 | — | — | — | — | — | — | — | |||||||||||||||||||||||||
Separately Capitalized Portfolio Companies | 0.75% | 2,372 | 2,402 | 2,267 | 2,187 | 2,512 | 2,370 | 2,401 | 2,372 | ||||||||||||||||||||||||||
InfraBridge Global Infrastructure Funds (GIF) & Other | 1.16% | 5,121 | 5,083 | 5,112 | 5,083 | — | — | — | — | ||||||||||||||||||||||||||
Co-Investment (Sidecar) Capital | 0.44% | 9,646 | 8,519 | 7,990 | 7,000 | 6,525 | 6,310 | 4,651 | 4,370 | ||||||||||||||||||||||||||
Digital Core, Liquid and Credit Strategies | 0.67% | 2,703 | 2,591 | 2,383 | 2,248 | 2,036 | 1,021 | 933 | 1,013 | ||||||||||||||||||||||||||
IM FEEUM | 0.86% | $ | 32,771 | $ | 29,936 | $ | 29,059 | $ | 27,694 | $ | 22,234 | $ | 20,499 | $ | 19,029 | $ | 18,785 | ||||||||||||||||||
($ in thousands) | |||||||||||||||||||||||||||||||||||
IM FRE | 4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | |||||||||||||||||||||||||||
Fee revenue | $ | 70,938 | $ | 65,935 | $ | 65,812 | $ | 58,600 | $ | 44,371 | $ | 41,353 | $ | 44,758 | $ | 43,155 | |||||||||||||||||||
Fee revenue, other (2) |
1,267 | 123 | 648 | 629 | 901 | 686 | 355 | 523 | |||||||||||||||||||||||||||
Other income | 5,338 | 420 | 1,051 | 492 | 535 | 386 | 530 | 251 | |||||||||||||||||||||||||||
Compensation expense—cash | (25,989) | (29,695) | (26,286) | (19,795) | (17,805) | (18,876) | (17,725) | (17,675) | |||||||||||||||||||||||||||
Administrative expenses | (12,267) | (8,736) | (7,992) | (6,329) | (6,417) | (4,450) | (4,794) | (4,012) | |||||||||||||||||||||||||||
Exclude: Start-up FRE of certain new strategies | 516 | 1,155 | 1,165 | 915 | 2,643 | 2,399 | 2,335 | 2,362 | |||||||||||||||||||||||||||
IM FRE (3) |
$ | 39,803 | $ | 29,202 | $ | 34,398 | $ | 34,512 | $ | 24,228 | $ | 21,498 | $ | 25,459 | $ | 24,604 | |||||||||||||||||||
DBRG OP share of IM FRE (4) |
$ | 39,803 | $ | 29,202 | $ | 34,398 | $ | 34,512 | $ | 24,228 | $ | 21,498 | $ | 20,759 | $ | 16,989 |
DigitalBridge | Supplemental Financial Report |
8 |
Ib. Fund Performance | ||
($ in millions) | Inception date (2) |
Total Commitments | Invested Capital (3) |
Available Capital (4) |
Investment Value | MOIC | IRR | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fund (1) |
Unrealized | Realized (5) |
Total (6) |
Gross (7) |
Net (8) |
Gross (9) |
Net (10) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Value-Add | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DBP I | March-18 | $ | 4,059 | $ | 4,668 | $ | 228 | $ | 6,126 | $ | 1,140 | $ | 7,266 | 1.6x | 1.4x | 16.8% | 12.3% | |||||||||||||||||||||||||||||||||||||||||||||||||||
DBP II | November-20 | 8,286 | 7,544 | 974 | 8,505 | 686 | 9,191 | 1.2x | 1.1x | 12.1% | 9.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Core | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SAF | November-22 | 1,110 | 867 | 476 | 878 | 12 | 890 | 1.0x | 1.0x | 3.7% | 0.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
InfraBridge | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GIF I | March-15 | 1,411 | 1,488 | 406 | 1,279 | 1,070 | 2,349 | 1.6x | 1.4x | 10.0% | 7.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
GIF II | January-18 | 3,382 | 3,117 | 26 | 2,771 | 95 | 2,866 | 0.92x | 0.82x | <0% | <0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Credit I | December-22 | 697 | 368 | 426 | 324 | 77 | 401 | 1.1x | 1.1x | 16.8% | 10.1% |
DigitalBridge | Supplemental Financial Report |
9 |
IIa. Financial Results - Balance Sheet | ||
($ in thousands, except per share data) (unaudited) | As of December 31, 2023 | |||||||||||||
Consolidated | Noncontrolling Interests' Share | |||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 345,335 | $ | 25,922 | ||||||||||
Restricted cash | 4,915 | — | ||||||||||||
Investments | 2,476,093 | 616,791 | ||||||||||||
Goodwill | 465,991 | — | ||||||||||||
Intangible assets | 103,750 | — | ||||||||||||
Other assets | 78,953 | 97 | ||||||||||||
Due from affiliates | 85,815 | — | ||||||||||||
Assets of discontinued operations | 1,698 | 97 | ||||||||||||
Total assets | $ | 3,562,550 | $ | 642,907 | ||||||||||
Liabilities | ||||||||||||||
Debt | $ | 371,783 | $ | — | ||||||||||
Other liabilities | 681,451 | 19,734 | ||||||||||||
Liabilities of discontinued operations | 153 | — | ||||||||||||
Total liabilities | 1,053,387 | 19,734 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Redeemable noncontrolling interests | 17,862 | 17,862 | ||||||||||||
Equity | ||||||||||||||
Stockholders’ equity: | ||||||||||||||
Preferred stock, $0.01 par value per share; $821,899 liquidation preference; 250,000 shares authorized; 32,876 shares issued and outstanding | 794,670 | — | ||||||||||||
Common stock, $0.01 par value per share | ||||||||||||||
Class A, 237,250 shares authorized; 163,209 shares issued and outstanding | 1,632 | — | ||||||||||||
Class B, 250 shares authorized; 166 shares issued and outstanding | 2 | — | ||||||||||||
Additional paid-in capital | 7,855,842 | — | ||||||||||||
Accumulated deficit | (6,842,502) | — | ||||||||||||
Accumulated other comprehensive income (loss) | 1,411 | — | ||||||||||||
Total stockholders’ equity | 1,811,055 | — | ||||||||||||
Noncontrolling interests in investment entities | 605,311 | 605,311 | ||||||||||||
Noncontrolling interests in Operating Company | 74,935 | — | ||||||||||||
Total equity | 2,491,301 | 605,311 | ||||||||||||
Total liabilities, redeemable noncontrolling interests and equity | $ | 3,562,550 | $ | 642,907 |
DigitalBridge | Supplemental Financial Report |
10 |
IIb. Financial Results - Consolidated Segment Operating Results | ||
Three Months Ended December 31, 2023 | |||||||||||||||||||||||
($ in thousands) (unaudited) | Investment Management | Corporate and Other | Discontinued Operations | Total | |||||||||||||||||||
Revenues | |||||||||||||||||||||||
Fee revenue | $ | 74,394 | $ | (385) | $ | — | $ | 74,009 | |||||||||||||||
Carried interest allocation | 169,686 | — | — | 169,686 | |||||||||||||||||||
Principal investment income (loss) | 850 | 92,684 | — | 93,534 | |||||||||||||||||||
Other income | 7,377 | 5,704 | — | 13,081 | |||||||||||||||||||
Total revenues | 252,307 | 98,003 | — | 350,310 | |||||||||||||||||||
Expenses | |||||||||||||||||||||||
Interest expense | 2,631 | 2,595 | — | 5,226 | |||||||||||||||||||
Investment-related expense | 1,403 | (95) | — | 1,308 | |||||||||||||||||||
Transaction-related costs | 287 | — | — | 287 | |||||||||||||||||||
Depreciation and amortization | 8,808 | 296 | — | 9,104 | |||||||||||||||||||
Compensation expense | |||||||||||||||||||||||
Compensation expense - cash and equity-based | 40,702 | 9,046 | — | 49,748 | |||||||||||||||||||
Compensation expense - incentive fee and carried interest allocation | 113,920 | — | — | 113,920 | |||||||||||||||||||
Administrative expenses | 13,106 | 12,830 | — | 25,936 | |||||||||||||||||||
Total expenses | 180,857 | 24,672 | — | 205,529 | |||||||||||||||||||
Other income (loss) | |||||||||||||||||||||||
Other gain (loss), net | 661 | (4,586) | — | (3,925) | |||||||||||||||||||
Income (loss) from continuing operations before income taxes | 72,111 | 68,745 | — | 140,856 | |||||||||||||||||||
Income tax benefit (expense) | 864 | 3,057 | — | 3,921 | |||||||||||||||||||
Income (loss) from continuing operations | 72,975 | 71,802 | — | 144,777 | |||||||||||||||||||
Income (loss) from discontinued operations | — | — | (33,529) | (33,529) | |||||||||||||||||||
Net income (loss) | 72,975 | 71,802 | (33,529) | 111,248 | |||||||||||||||||||
Net income (loss) attributable to noncontrolling interests: | |||||||||||||||||||||||
Redeemable noncontrolling interests | (14) | 1,883 | — | 1,869 | |||||||||||||||||||
Investment entities | 8,448 | 1,870 | (23,833) | (13,515) | |||||||||||||||||||
Operating Company | 4,560 | 3,752 | (685) | 7,627 | |||||||||||||||||||
Net income (loss) attributable to DigitalBridge Group, Inc. | 59,981 | 64,297 | (9,011) | 115,267 | |||||||||||||||||||
Preferred stock dividends | — | 14,660 | — | 14,660 | |||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 59,981 | $ | 49,637 | $ | (9,011) | $ | 100,607 |
DigitalBridge | Supplemental Financial Report |
11 |
IIc. Financial Results - Noncontrolling Interests’ Share Segment Operating Results | ||
Three Months Ended December 31, 2023 | |||||||||||||||||||||||
($ in thousands) (unaudited) | Investment Management | Corporate and Other | Discontinued Operations | Total | |||||||||||||||||||
Revenues | |||||||||||||||||||||||
Fee revenue | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Carried interest allocation | 7,665 | — | — | 7,665 | |||||||||||||||||||
Principal investment income (loss) | 782 | 668 | — | 1,450 | |||||||||||||||||||
Other income | 4 | 612 | — | 616 | |||||||||||||||||||
Total revenues | 8,451 | 1,280 | — | 9,731 | |||||||||||||||||||
Expenses | |||||||||||||||||||||||
Interest expense | — | 42 | — | 42 | |||||||||||||||||||
Investment-related expense | — | 3 | — | 3 | |||||||||||||||||||
Compensation expense | |||||||||||||||||||||||
Compensation expense - cash and equity-based | — | — | — | — | |||||||||||||||||||
Compensation expense - incentive fee and carried interest allocation | — | — | — | — | |||||||||||||||||||
Administrative expenses | 11 | 247 | — | 258 | |||||||||||||||||||
Total expenses | 11 | 292 | — | 303 | |||||||||||||||||||
Other income (loss) | |||||||||||||||||||||||
Other gain (loss), net | (6) | 2,765 | — | 2,759 | |||||||||||||||||||
Income (loss) from continuing operations before income taxes | 8,434 | 3,753 | — | 12,187 | |||||||||||||||||||
Income tax benefit (expense) | — | — | — | — | |||||||||||||||||||
Income (loss) from continuing operations | 8,434 | 3,753 | — | 12,187 | |||||||||||||||||||
Income (loss) from discontinued operations | — | — | (23,833) | (23,833) | |||||||||||||||||||
Net income (loss) | 8,434 | 3,753 | (23,833) | (11,646) | |||||||||||||||||||
Net income (loss) attributable to noncontrolling interests | $ | 8,434 | $ | 3,753 | $ | (23,833) | $ | (11,646) |
DigitalBridge | Supplemental Financial Report |
12 |
IId. Financial Results - Segment Reconciliation of Net Income to DE and Adjusted EBITDA | ||
OP pro rata share by segment | Amounts attributable to noncontrolling interests |
DBRG consolidated as reported | |||||||||||||||||||||||||||
($ in thousands; for the three months ended December 31, 2023; and unaudited) | Investment Management | Non-IM Segment Adjustments | Total OP pro rata share | ||||||||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 59,981 | $ | 40,626 | $ | 100,607 | $ | — | $ | 100,607 | |||||||||||||||||||
Net income (loss) attributable to noncontrolling common interests in Operating Company | 4,560 | 3,067 | 7,627 | — | 7,627 | ||||||||||||||||||||||||
Net income (loss) attributable to common interests in Operating Company and common stockholders | 64,541 | 43,693 | 108,234 | — | 108,234 | ||||||||||||||||||||||||
Adjustments for Distributable Earnings (DE): | |||||||||||||||||||||||||||||
Transaction-related and restructuring charges(1) |
9,661 | 3,882 | 13,543 | — | 13,543 | ||||||||||||||||||||||||
Unrealized other (gain) loss, net | (662) | 7,352 | 6,690 | (2,753) | 3,937 | ||||||||||||||||||||||||
Unrealized principal investment income | (62) | (92,017) | (92,079) | (1,455) | (93,534) | ||||||||||||||||||||||||
Unrealized carried interest allocation, net of associated compensation expense allocation | (49,683) | — | (49,683) | (7,665) | (57,348) | ||||||||||||||||||||||||
Compensation expense - equity-based | 5,647 | 4,148 | 9,795 | — | 9,795 | ||||||||||||||||||||||||
Depreciation and amortization | 8,809 | 295 | 9,104 | — | 9,104 | ||||||||||||||||||||||||
Straight-line rent revenue and expense | 500 | (594) | (94) | — | (94) | ||||||||||||||||||||||||
Amortization of deferred financing costs, debt premiums and discounts | 334 | 306 | 640 | — | 640 | ||||||||||||||||||||||||
Adjustments attributable to noncontrolling interests in investment entities | — | — | — | (11,959) | (11,959) | ||||||||||||||||||||||||
DE from discontinued operations(2) |
— | 11,781 | 11,781 | 23,832 | 35,613 | ||||||||||||||||||||||||
After-tax DE | $ | 39,085 | $ | (21,154) | $ | 17,931 | $ | — | $ | 17,931 |
DigitalBridge | Supplemental Financial Report |
13 |
IId. Financial Results - Segment Reconciliation of Net Income to DE and Adjusted EBITDA | ||
OP pro rata share by segment | ||||||||||||||||||||
($ in thousands; for the three months ended December 31, 2023; and unaudited) | Investment Management | Non-IM Segment Adjustments | Total OP pro rata share | |||||||||||||||||
After-tax DE | $ | 39,085 | $ | (21,154) | $ | 17,931 | ||||||||||||||
Interest expense included in DE | 2,275 | 2,249 | 4,524 | |||||||||||||||||
Income tax expense (benefit) included in DE | (864) | (3,057) | (3,921) | |||||||||||||||||
Preferred dividends | — | 14,660 | 14,660 | |||||||||||||||||
Placement fee expense | 30 | — | 30 | |||||||||||||||||
Realized carried interest allocation, net of associated compensation expense allocation | (606) | — | (606) | |||||||||||||||||
IM segment other income and investment-related expense, net, included in DE | (633) | — | (633) | |||||||||||||||||
Adjusted EBITDA | $ | 39,287 | $ | (7,302) | $ | 31,985 |
DigitalBridge | Supplemental Financial Report |
14 |
IIIa. Capitalization - Debt and Preferred Stock Summary | ||
($ in thousands, except per share data; as of December 31, 2023) | ||||||||||||||||||||||||||||||||||||||||||||
Consolidated & DBRG OP share of debt | Payments due by period(1) |
Fixed/Variable | WA Interest Rate | WA Remaining Term | ||||||||||||||||||||||||||||||||||||||||
2024 | 2025 | 2026 | 2027 | 2028 and after | Total | |||||||||||||||||||||||||||||||||||||||
2021-1, A-1 Variable Funding Notes | — | — | — | — | — | — | Variable | n/a | 2.7 | |||||||||||||||||||||||||||||||||||
2021-1, Class A-2 Term Notes | — | — | 300,000 | — | — | 300,000 | Fixed | 3.9% | 2.7 | |||||||||||||||||||||||||||||||||||
Convertible/exchangeable senior notes | — | 78,422 | — | — | — | 78,422 | Fixed | 5.8% | 1.5 | |||||||||||||||||||||||||||||||||||
Total debt - DBRG OP share | $ | — | $ | 78,422 | $ | 300,000 | $ | — | $ | — | $ | 378,422 | ||||||||||||||||||||||||||||||||
Net corporate debt | ||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents - consolidated | $ | 345,335 | ||||||||||||||||||||||||||||||||||||||||||
less: Noncontrolling interests | (25,922) | |||||||||||||||||||||||||||||||||||||||||||
less: Investment level cash - DBRG OP share | (144,218) | |||||||||||||||||||||||||||||||||||||||||||
Corporate cash - DBRG OP share | 175,195 | |||||||||||||||||||||||||||||||||||||||||||
Corporate debt - DBRG OP share | (378,422) | |||||||||||||||||||||||||||||||||||||||||||
Corporate Cash (Debt) Position - DBRG OP share | $ | (203,227) |
Exchangeable debt | ||||||||||||||||||||||||||||||||||||||
Description | Outstanding principal | Final due date(2) |
Interest rate | Conversion price (per share of common stock) | Conversion ratio | Conversion shares | ||||||||||||||||||||||||||||||||
5.75% Exchangeable senior notes | $ | 78,422 | July 15, 2025 | 5.75% fixed | $ | 9.20 | 108.6956 | 8,524 | ||||||||||||||||||||||||||||||
Total convertible debt | $ | 78,422 |
Perpetual preferred stock | ||||||||||||||||||||
Description | Liquidation preference |
Shares outstanding (In thousands) | Callable period | |||||||||||||||||
Series H 7.125% cumulative redeemable perpetual preferred stock | 209,870 | 8,395 | Callable | |||||||||||||||||
Series I 7.15% cumulative redeemable perpetual preferred stock | 321,668 | 12,867 | Callable | |||||||||||||||||
Series J 7.125% cumulative redeemable perpetual preferred stock | 290,361 | 11,614 | Callable | |||||||||||||||||
Total preferred stock | $ | 821,899 | 32,876 |
DigitalBridge | Supplemental Financial Report |
15 |
IIIb. Capitalization - DBRG Series 2021-1 | ||
($ in thousands, as of December 31, 2023) | |||||||||||
Class A-2 Term Notes | |||||||||||
Amount outstanding | $ | 300,000 | |||||||||
Interest rate | 3.933 | % | |||||||||
Anticipated Repayment Date (ARD) | September 25, 2026 | ||||||||||
Kroll Rating | BBB | ||||||||||
Class A-1 Variable Funding Notes | |||||||||||
Maximum Available | $ | 300,000 | (1) |
||||||||
Amount outstanding | $ | — | |||||||||
Interest Rate | 1M Term SOFR + 3.00% | (1) |
|||||||||
Fully extended Anticipated Repayment Date (ARD)(2) |
September 25, 2026 | ||||||||||
Financial covenants: | Covenant level | ||||||||||
Debt Service Coverage Ratio(3) |
Minimum 1.75x | ||||||||||
Loan to Value Ratio(4) |
Less than 35.0% | ||||||||||
Investment Management Expense Ratio(5) |
Less than 60.0% | ||||||||||
Company status: As of February 19, 2024, DBRG is meeting all required covenant threshold levels. |
DigitalBridge | Supplemental Financial Report |
16 |
IV. Other | ||
($ in thousands) | |||||||||||||||||||||||||||||
Consolidated amount | 4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | |||||||||||||||||||||
GP affiliated investment in DBP Series | $ | 406,039 | $ | 388,169 | $ | 374,139 | $ | 345,719 | $ | 343,137 | $ | 277,450 | $ | 284,282 | $ | 248,663 | |||||||||||||
GP affiliated investment in GIF Series | 144,167 | 134,011 | 135,857 | 142,280 | — | — | — | — | |||||||||||||||||||||
GP affiliated investment in DataBank and Vantage SDC | 930,654 | 434,465 | — | — | — | — | — | — | |||||||||||||||||||||
Other GP affiliated investments and warehoused/seed investments (Credit, Core, Liquid, Ventures) | 232,293 | 296,914 | 272,564 | 346,774 | 316,299 | 769,431 | 906,076 | 423,467 | |||||||||||||||||||||
Total investments | $ | 1,713,153 | $ | 1,253,559 | $ | 782,560 | $ | 834,773 | $ | 659,436 | $ | 1,046,881 | $ | 1,190,358 | $ | 672,130 | |||||||||||||
DBRG OP share of consolidated amount | |||||||||||||||||||||||||||||
GP affiliated investment in DBP Series | $ | 316,763 | $ | 303,127 | $ | 294,031 | $ | 272,395 | $ | 270,400 | $ | 215,872 | $ | 217,504 | $ | 187,247 | |||||||||||||
GP affiliated investment in GIF Series | 144,167 | 134,011 | 135,857 | 142,280 | — | — | — | — | |||||||||||||||||||||
GP affiliated investment in DataBank and Vantage SDC | 668,587 | 434,465 | — | — | — | — | — | — | |||||||||||||||||||||
Other GP affiliated investments and warehoused/seed investments (Credit, Core, Liquid, Ventures) | 197,339 | 186,444 | 188,325 | 184,938 | 178,379 | 467,014 | 591,066 | 308,578 | |||||||||||||||||||||
Total investments | $ | 1,326,856 | $ | 1,058,047 | $ | 618,213 | $ | 599,613 | $ | 448,779 | $ | 682,886 | $ | 808,570 | $ | 495,825 |
DigitalBridge | Supplemental Financial Report |
17 |
V. Cash G&A Expense | ||
($ in thousands) | |||||||||||||||||||||||||||||
4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | ||||||||||||||||||||||
Investment Management Cash G&A | |||||||||||||||||||||||||||||
Cash and equity-based compensation | $ | 40,702 | $ | 39,760 | $ | 45,798 | $ | 28,182 | $ | 30,829 | $ | 22,566 | $ | 23,230 | $ | 24,808 | |||||||||||||
Administrative expenses | 13,106 | 9,410 | 7,953 | 6,407 | 7,958 | 4,517 | 4,869 | 4,171 | |||||||||||||||||||||
Compensation expense—equity-based | (5,647) | (7,218) | (17,099) | (3,898) | (7,939) | (2,654) | (3,361) | (3,190) | |||||||||||||||||||||
Administrative expenses—straight-line rent | (500) | (511) | 39 | (77) | (66) | (68) | (76) | (159) | |||||||||||||||||||||
Transaction-related and restructuring charges | (9,405) | (3,010) | (2,413) | (4,490) | (6,560) | (1,035) | (2,143) | (3,943) | |||||||||||||||||||||
Investment Management Cash G&A | 38,256 | 38,431 | 34,278 | 26,124 | 24,222 | 23,326 | 22,519 | 21,687 | |||||||||||||||||||||
Corporate & Other Cash G&A | |||||||||||||||||||||||||||||
Cash and equity-based compensation | 9,046 | 13,356 | 10,759 | 19,289 | 10,804 | 12,404 | 9,333 | 20,778 | |||||||||||||||||||||
Administrative expenses | 12,830 | 7,142 | 8,969 | 12,859 | 23,373 | 17,992 | 12,574 | 16,815 | |||||||||||||||||||||
Compensation expense—equity-based | (4,148) | (7,122) | (3,593) | (6,872) | 329 | (5,171) | (4,840) | (5,878) | |||||||||||||||||||||
Administrative expenses—straight-line rent | 594 | 579 | 532 | 352 | 485 | 660 | 741 | 856 | |||||||||||||||||||||
Administrative expenses—noncontrolling interests | (247) | (337) | (170) | (289) | (248) | (338) | (327) | (302) | |||||||||||||||||||||
Transaction-related and restructuring charges | (4,595) | (2,950) | (4,282) | (6,273) | (18,443) | (10,549) | (2,828) | (14,352) | |||||||||||||||||||||
Corporate & Other Cash G&A | 13,480 | 10,668 | 12,215 | 19,066 | 16,300 | 14,998 | 14,653 | 17,917 | |||||||||||||||||||||
DBRG Cash G&A excluding Portfolio Company G&A | $ | 51,736 | $ | 49,099 | $ | 46,493 | $ | 45,190 | $ | 40,522 | $ | 38,324 | $ | 37,172 | $ | 39,604 | |||||||||||||
Corporate & Other Adjusted EBITDA | |||||||||||||||||||||||||||||
EBITDA, excluding Cash G&A | $ | 6,179 | $ | 7,056 | $ | 11,022 | $ | 569 | $ | 11,694 | $ | 11,285 | $ | 10,925 | $ | 9,611 | |||||||||||||
Cash G&A | (13,480) | (10,668) | (12,215) | (19,066) | (16,300) | (14,998) | (14,653) | (17,917) | |||||||||||||||||||||
Corporate & Other Adjusted EBITDA | $ | (7,301) | $ | (3,612) | $ | (1,193) | $ | (18,497) | $ | (4,606) | $ | (3,713) | $ | (3,728) | $ | (8,306) |
DigitalBridge | Supplemental Financial Report |
18 |
DigitalBridge | Supplemental Financial Report |
19 |
Reconciliation of IM FRE to Net Income (Loss) | ||
($ in thousands) | 4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | |||||||||||||||||||||
IM net income (loss) | 72,975 | 100,014 | 35,177 | (2,804) | 81,167 | 46,065 | 67,995 | (9,143) | |||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||||
Interest expense (income) | 2,027 | 2,128 | 2,268 | 2,411 | 2,200 | 2,906 | 2,771 | 2,500 | |||||||||||||||||||||
Investment-related expense, net of reimbursement | (32) | 97 | — | 51 | 156 | 230 | (200) | 138 | |||||||||||||||||||||
Depreciation and amortization | 8,809 | 9,003 | 11,039 | 6,409 | 6,135 | 5,369 | 5,375 | 5,276 | |||||||||||||||||||||
Compensation expense—equity-based | 5,647 | 7,218 | 17,099 | 3,898 | 6,639 | 2,654 | 3,361 | 3,191 | |||||||||||||||||||||
Compensation expense—carried interest and incentive | (57,954) | (96,026) | (43,349) | 17,056 | (84,206) | (40,867) | (61,710) | 10,767 | |||||||||||||||||||||
Administrative expenses—straight-line rent | 500 | 511 | (39) | 77 | 1,541 | 68 | 76 | 159 | |||||||||||||||||||||
Administrative expenses—placement agent fee | 30 | 15 | 3,653 | — | — | — | — | — | |||||||||||||||||||||
Transaction-related and restructuring charges | 9,661 | 3,891 | 3,025 | 9,682 | 8,101 | 2,317 | 4,042 | 3,942 | |||||||||||||||||||||
Principal investment income (loss) | (850) | (1,451) | (1,604) | (318) | (2,072) | (1,016) | (1,016) | (17) | |||||||||||||||||||||
Other (gain) loss, net | (662) | 2,662 | 3,608 | (3,082) | (248) | 110 | 424 | 3,055 | |||||||||||||||||||||
Income tax (benefit) expense | (864) | (15) | 2,356 | 217 | 2,172 | 1,263 | 2,006 | 2,374 | |||||||||||||||||||||
IM Adjusted EBITDA | $ | 39,287 | $ | 28,047 | $ | 33,233 | $ | 33,597 | $ | 21,585 | $ | 19,099 | $ | 23,124 | $ | 22,242 | |||||||||||||
Exclude: Start-up FRE of certain new strategies | 516 | 1,155 | 1,165 | 915 | 2,643 | 2,399 | 2,335 | 2,362 | |||||||||||||||||||||
IM FRE | $ | 39,803 | $ | 29,202 | $ | 34,398 | $ | 34,512 | $ | 24,228 | $ | 21,498 | $ | 25,459 | $ | 24,604 | |||||||||||||
Wafra’s 31.5% ownership | — | — | — | — | — | — | (4,700) | (7,615) | |||||||||||||||||||||
DBRG OP share of IM FRE | $ | 39,803 | $ | 29,202 | $ | 34,398 | $ | 34,512 | $ | 24,228 | $ | 21,498 | $ | 20,759 | $ | 16,989 | |||||||||||||
DigitalBridge | Supplemental Financial Report |
20 |
Reconciliations of DE and Adjusted EBITDA to Net Income (Loss) | ||
($ in thousands) | 4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | |||||||||||||||||||||
Net income (loss) attributable to common stockholders | $ | 100,607 | $ | 261,828 | $ | (22,411) | $ | (212,473) | $ | (19,356) | $ | (63,273) | $ | (37,321) | $ | (262,316) | |||||||||||||
Net income (loss) attributable to noncontrolling common interests in Operating Company | 7,627 | 19,918 | (1,745) | (16,662) | (1,583) | (4,834) | (3,090) | (22,862) | |||||||||||||||||||||
Net income (loss) attributable to common interests in Operating Company and common stockholders | 108,234 | 281,746 | (24,156) | (229,135) | (20,939) | (68,107) | (40,411) | (285,178) | |||||||||||||||||||||
Adjustments for Distributable Earnings (DE): | |||||||||||||||||||||||||||||
Transaction-related and restructuring charges | 13,543 | 6,583 | 7,182 | 18,552 | 22,536 | 14,062 | 6,739 | 20,997 | |||||||||||||||||||||
Unrealized other (gain) loss, net | 3,937 | (256,439) | 11,881 | 150,921 | 3,514 | (30,326) | 45,722 | 143,071 | |||||||||||||||||||||
Unrealized principal investment income | (93,534) | (17,943) | (30,409) | (3,562) | (22,302) | 2,669 | (16,444) | (6,454) | |||||||||||||||||||||
Unrealized carried interest allocation, net of associated compensation expense | (57,348) | (68,099) | (43,791) | 18,240 | (70,541) | 2,652 | (61,710) | 9,176 | |||||||||||||||||||||
Compensation expense - equity-based | 9,795 | 14,340 | 20,691 | 10,770 | 7,610 | 7,824 | 8,168 | 8,979 | |||||||||||||||||||||
Depreciation and amortization | 9,104 | 9,319 | 11,353 | 6,875 | 14,129 | 14,931 | 9,535 | 5,676 | |||||||||||||||||||||
Straight-line rent revenue and expense | (94) | (68) | (571) | (275) | (5,036) | (5,933) | (2,355) | (701) | |||||||||||||||||||||
Amortization of deferred financing costs, debt premiums and discounts | 640 | 660 | 690 | 794 | 1,242 | 1,288 | 1,083 | 924 | |||||||||||||||||||||
Preferred share redemption (gain) loss | — | — | (927) | — | — | — | — | — | |||||||||||||||||||||
Income tax effect on certain of the foregoing adjustments | — | — | — | — | — | — | — | (328) | |||||||||||||||||||||
Adjustments attributable to noncontrolling interests in investment entities | (11,959) | (20,330) | (43,997) | (93,273) | (27,201) | (96,848) | (46,823) | (77,161) | |||||||||||||||||||||
DE from discontinued operations (1) |
35,613 | 82,849 | 97,557 | 112,663 | 74,683 | 184,492 | 89,744 | 169,352 | |||||||||||||||||||||
After-tax DE | $ | 17,931 | $ | 32,618 | $ | 5,503 | $ | (7,430) | $ | (22,305) | $ | 26,704 | $ | (6,752) | $ | (11,647) |
DigitalBridge | Supplemental Financial Report |
21 |
Reconciliations of DE and Adjusted EBITDA to Net Income (Loss) | ||
($ in thousands) | 4Q23 | 3Q23 | 2Q23 | 1Q23 | 4Q22 | 3Q22 | 2Q22 | 1Q22 | |||||||||||||||||||||
After-tax DE | $ | 17,931 | $ | 32,618 | $ | 5,503 | $ | (7,430) | $ | (22,305) | $ | 26,704 | $ | (6,752) | $ | (11,647) | |||||||||||||
Interest expense included in DE | 4,524 | 4,616 | 4,916 | 7,272 | 8,487 | 10,620 | 8,674 | 7,838 | |||||||||||||||||||||
Income tax expense (benefit) included in DE | (3,921) | 59 | 2,770 | 1,098 | 30,561 | (7,838) | (2,694) | (6,849) | |||||||||||||||||||||
Preferred dividends | 14,660 | 14,645 | 14,675 | 14,676 | 14,765 | 15,283 | 15,759 | 15,759 | |||||||||||||||||||||
Principal Investment Income (Loss) | — | — | — | (277) | (1,860) | (9,303) | — | (58) | |||||||||||||||||||||
Placement fee expense | 30 | 15 | 3,653 | — | — | — | — | — | |||||||||||||||||||||
Realized carried interest (allocation) reversal, net of associated compensation (expense) reversal | (606) | (27,927) | 883 | (243) | (12,377) | (20,258) | — | 1,172 | |||||||||||||||||||||
IM segment other income and investment-related expense, net, included in DE | (633) | 409 | (360) | 4 | (292) | 177 | (201) | — | |||||||||||||||||||||
Non pro-rata allocation of income (loss) to noncontrolling interests | — | — | — | — | — | — | — | 231 | |||||||||||||||||||||
Adjusted EBITDA | $ | 31,985 | $ | 24,435 | $ | 32,040 | $ | 15,100 | $ | 16,979 | $ | 15,385 | $ | 14,786 | $ | 6,446 |
DigitalBridge | Supplemental Financial Report |
22 |
Definitions | ||
DigitalBridge | Supplemental Financial Report |
23 |