3 unchanged sentences
(In thousands, except per share data)
−Removed: June 30, 2022
+Added: September 30, 2022
December 31, 2021
6 unchanged sentences
Loans receivable (at fair value) 174,389 173,921
−Removed: Equity investments ($ 202,514 and $ 201,912 at fair value)
+Added: Equity and debt investments ($ 206,758 and $ 201,912 at fair value)
1,050,356 935,153
8 unchanged sentences
$ 11,740,829 $ 14,197,816
−Removed: $ 5,539,732 $ 4,860,402
+Added: Debt, net $ 5,325,615 $ 4,860,402
Accrued and other liabilities ($ 196,561 and $ 37,970 at fair value)
12 unchanged sentences
Preferred stock, $ 0.01 par value per share;
−Removed: $ 883,500 liquidation preference;
+Added: $ 827,779 and $ 883,500 liquidation preference;
250,000 shares authorized;
−Removed: 35,340 shares issued and outstanding
+Added: 33,111 and 35,340 shares issued and outstanding
800,355 854,232
9 unchanged sentences
Accumulated other comprehensive income
+Added: ( 4,056 ) 42,383
Total stockholders’ equity 1,654,659 2,146,934
10 unchanged sentences
(In thousands, except per share data)
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
16 unchanged sentences
Other income (loss)
−Removed: Other loss, net ( 46,256 ) ( 27,041 ) ( 196,137 ) ( 36,391 )
−Removed: Equity method earnings 27,427 51,481 46,634 35,064
+Added: Other gain (loss), net 25,908 4,657 ( 170,229 ) ( 31,734 )
+Added: Equity method earnings (losses) ( 52,382 ) 6,987 ( 5,748 ) 42,051
Equity method earnings—carried interest 121,698 58,382 201,398 69,329
2 unchanged sentences
Income tax benefit 7,841 10,973 17,772 109,408
−Removed: Income (loss) from continuing operations ( 53,310 ) 3,823 ( 289,596 ) ( 142,516 )
+Added: Loss from continuing operations ( 94,598 ) ( 40,935 ) ( 384,194 ) ( 183,451 )
Loss from discontinued operations ( 26,389 ) ( 10,429 ) ( 148,558 ) ( 590,595 )
4 unchanged sentences
Operating Company ( 4,834 ) 4,311 ( 30,786 ) ( 38,565 )
−Removed: Net loss attributable to DigitalBridge Group, Inc.
+Added: Net income (loss) attributable to DigitalBridge Group, Inc.
( 49,088 ) 61,357 ( 317,207 ) ( 307,677 )
+Added: Preferred stock repurchases/redemptions (Note 9)
+Added: ( 1,098 ) 2,865 ( 1,098 ) 2,865
Preferred stock dividends 15,283 17,456 46,801 54,488
−Removed: Net loss attributable to common stockholders $ ( 37,321 ) $ ( 141,260 ) $ ( 299,637 ) $ ( 406,066 )
−Removed: Loss per share—basic
+Added: Net income (loss) attributable to common stockholders $ ( 63,273 ) $ 41,036 $ ( 362,910 ) $ ( 365,030 )
+Added: Income (loss) per share—basic
Loss from continuing operations per common share—basic $ ( 0.30 ) $ ( 0.23 ) $ ( 1.57 ) $ ( 1.20 )
−Removed: Net loss attributable to common stockholders per common share—basic $ ( 0.06 ) $ ( 0.29 ) $ ( 0.51 ) $ ( 0.85 )
−Removed: Loss per share—diluted
+Added: Net income (loss) attributable to common stockholders per common share—basic $ ( 0.39 ) $ 0.33 $ ( 2.37 ) $ ( 3.04 )
+Added: Income (loss) per share—diluted
Loss from continuing operations per common share—diluted $ ( 0.30 ) $ ( 0.23 ) $ ( 1.57 ) $ ( 1.20 )
−Removed: Net loss attributable to common stockholders per common share—diluted $ ( 0.06 ) $ ( 0.29 ) $ ( 0.51 ) $ ( 0.85 )
+Added: Net income (loss) attributable to common stockholders per common share—diluted $ ( 0.39 ) $ 0.33 $ ( 2.37 ) $ ( 3.04 )
Weighted average number of shares
1 unchanged sentence
Diluted 162,398 121,458 153,028 120,041
+Added: Dividends declared per common share
+Added: $ 0.01 $ — $ 0.01 $ —
The accompanying notes are an integral part of the consolidated financial statements.
2 unchanged sentences
(In thousands)
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
12 unchanged sentences
Operating Company ( 5,259 ) 2,539 ( 34,733 ) ( 44,395 )
−Removed: Comprehensive loss attributable to stockholders $ ( 32,908 ) $ ( 140,044 ) $ ( 309,170 ) $ ( 407,477 )
+Added: Comprehensive income (loss) attributable to stockholders $ ( 54,600 ) $ 44,535 $ ( 363,770 ) $ ( 362,942 )
The accompanying notes are an integral part of the consolidated financial statements.
43 unchanged sentences
(In thousands, except per share data)
+Added: Preferred Stock Common Stock Additional Paid-in Capital Accumulated Deficit Accumulated Other Comprehensive Income Total Stockholders’ Equity Noncontrolling Interests in Investment Entities Noncontrolling Interests in Operating Company Total Equity
+Added: Balance at June 30, 2021 $ 999,490 $ 4,927 $ 7,622,382 $ ( 6,601,522 ) $ 83,675 $ 2,108,952 $ 3,836,609 $ 113,469 $ 6,059,030
+Added: Net income (loss) — — — 61,357 — 61,357 ( 124,301 ) 4,311 ( 58,633 )
+Added: Other comprehensive loss — — — — ( 16,822 ) ( 16,822 ) ( 19,921 ) ( 1,772 ) ( 38,515 )
+Added: Redemption of preferred stock (Note 9)
+Added: ( 83,385 ) — ( 2,865 ) — — ( 86,250 ) — — ( 86,250 )
+Added: Deconsolidation of investment entities (Note 21)
+Added: — — — — — — ( 149,515 ) — ( 149,515 )
+Added: Redemption of OP Units for class A common stock — 5 1,085 — — 1,090 — ( 1,090 ) —
+Added: Equity awards issued, net of forfeitures — 12 7,351 — — 7,363 308 903 8,574
+Added: Shares canceled for tax withholdings on vested stock awards — ( 3 ) ( 1,670 ) — — ( 1,673 ) — — ( 1,673 )
+Added: Contributions from noncontrolling interests — — — — — — 24,292 — 24,292
+Added: Distributions to noncontrolling interests — — — — — — ( 51,584 ) — ( 51,584 )
+Added: Preferred stock dividends — — — ( 17,456 ) — ( 17,456 ) — — ( 17,456 )
+Added: Reallocation of equity (Notes 2 and 10)
+Added: — — ( 731 ) — 27 ( 704 ) — 704 —
+Added: Balance at September 30, 2021 $ 916,105 $ 4,941 $ 7,625,552 $ ( 6,557,621 ) $ 66,880 $ 2,055,857 $ 3,515,888 $ 116,525 $ 5,688,270
+Added: The accompanying notes are an integral part of the consolidated financial statements.
+Added: DigitalBridge Group, Inc.
+Added: Consolidated Statements of Equity (Continued)
+Added: (In thousands, except per share data)
Preferred Stock Common Stock Additional Paid-in Capital Accumulated Deficit Accumulated Other Comprehensive Income (Loss) Total Stockholders’ Equity Noncontrolling Interests in Investment Entities Noncontrolling Interests in Operating Company Total Equity
26 unchanged sentences
Transaction costs incurred in connection with redemption of redeemable noncontrolling interest — — ( 7,137 ) — — ( 7,137 ) — — ( 7,137 )
−Removed: Reclassification of carried interest allocated to redeemable noncontrolling interest to noncontrolling interest in investment entities (Note 10)
+Added: Reclassification of carried interest allocated to redeemable noncontrolling interest to noncontrolling interests in investment entities (Note 10)
— — — — — — 4,087 — 4,087
13 unchanged sentences
DigitalBridge Group, Inc.
+Added: Consolidated Statements of Equity (Continued)
+Added: (In thousands, except per share data)
+Added: Preferred Stock Common Stock Additional Paid-in Capital Accumulated Deficit Accumulated Other Comprehensive Income (Loss) Total Stockholders’ Equity Noncontrolling Interests in Investment Entities Noncontrolling Interests in Operating Company Total Equity
+Added: Balance at June 30, 2022 $ 854,232 $ 6,564 $ 7,646,852 $ ( 6,875,817 ) $ 1,455 $ 1,633,286 $ 2,870,528 $ 57,705 $ 4,561,519
+Added: Net loss — — — ( 49,088 ) — ( 49,088 ) ( 60,623 ) ( 4,834 ) ( 114,545 )
+Added: Other comprehensive loss — — — — ( 5,512 ) ( 5,512 ) ( 19,587 ) ( 425 ) ( 25,524 )
+Added: Stock repurchases ( 53,877 ) ( 38 ) ( 12,476 ) — — ( 66,391 ) — — ( 66,391 )
+Added: DataBank recapitalization (Note 10)
+Added: — — 170,770 — — 170,770 ( 170,770 ) — —
+Added: Equity-based compensation — 2 9,867 — — 9,869 8,861 311 19,041
+Added: Shares canceled for tax withholdings on vested stock awards — ( 2 ) ( 1,533 ) — — ( 1,535 ) — — ( 1,535 )
+Added: Cost of DataBank recapitalization — — ( 8,749 ) — — ( 8,749 ) ( 21,247 ) — ( 29,996 )
+Added: Contributions from noncontrolling interests — — — — — — 1,502,454 — 1,502,454
+Added: Distributions to noncontrolling interests — — — — — — ( 1,219,454 ) ( 127 ) ( 1,219,581 )
+Added: Preferred stock dividends — — — ( 15,117 ) — ( 15,117 ) — — ( 15,117 )
+Added: Common stock dividend declared ($ 0.01 per share)
+Added: — — — ( 1,636 ) — ( 1,636 ) — — ( 1,636 )
+Added: Reallocation of equity (Notes 2 and 10)
+Added: — — ( 11,239 ) — 1 ( 11,238 ) — 11,238 —
+Added: Balance at September 30, 2022 $ 800,355 $ 6,526 $ 7,793,492 $ ( 6,941,658 ) $ ( 4,056 ) $ 1,654,659 $ 2,890,162 $ 63,868 $ 4,608,689
+Added: The accompanying notes are an integral part of the consolidated financial statements.
+Added: DigitalBridge Group, Inc.
Consolidated Statements of Cash Flows
(In thousands)
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended September 30,
Cash Flows from Operating Activities
5 unchanged sentences
Amortization of deferred financing costs and debt discount and premium, net 102,943 56,494
−Removed: Equity method (gains) losses ( 153,019 ) 18,248
+Added: Equity method (earnings) losses ( 198,325 ) 78,444
Distributions of income from equity method investments 97,003 3,072
17 unchanged sentences
Repayments of loans receivable 23,956 492,022
−Removed: Proceeds from sales of loans receivable and debt securities 126,644 —
+Added: Proceeds from sales of loans receivable and debt securities, including transfers of warehoused loans 360,773 —
Acquisition of and additions to real estate, related intangibles and leasing commissions ( 1,901,931 ) ( 608,155 )
5 unchanged sentences
Proceeds from sale of corporate fixed assets — 14,946
−Removed: Net (payments) receipts on settlement of derivatives ( 11,893 ) 17,123
+Added: Net receipts on settlement of derivatives 13,952 17,123
Other investing activities, net ( 769 ) ( 833 )
3 unchanged sentences
(In thousands)
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended September 30,
Cash Flows from Financing Activities
Dividends paid to preferred stockholders $ ( 47,629 ) $ ( 56,105 )
+Added: Repurchases of common stock ( 8,008 ) —
Repayment or repurchase of senior notes ( 14,237 ) ( 31,502 )
Borrowings from corporate credit facility and securitized financing facility — 345,000
−Removed: Repayment of borrowings from corporate credit facility securitized financing facility ( 200,000 ) —
+Added: Repayment of borrowings from corporate credit facility and securitized financing facility — ( 45,000 )
Borrowings from secured debt 1,014,582 1,150,909
3 unchanged sentences
Distributions to and redemptions of noncontrolling interests ( 1,684,752 ) ( 129,790 )
+Added: Redemptions/repurchases of preferred stock ( 52,779 ) ( 86,250 )
Shares canceled for tax withholdings on vested equity awards ( 18,012 ) ( 18,570 )
Acquisition of noncontrolling interest ( 32,076 ) —
−Removed: Net cash provided by (used in) financing activities 760,345 ( 308,682 )
+Added: Net cash provided by financing activities 741,772 198,221
Effect of exchange rates on cash, cash equivalents and restricted cash ( 3,039 ) 590
3 unchanged sentences
Reconciliation of cash, cash equivalents and restricted cash to consolidated balance sheets
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended September 30,
Beginning of the period
11 unchanged sentences
Notes to Consolidated Financial Statements
−Removed: June 30, 2022
+Added: September 30, 2022
Business and Organization
3 unchanged sentences
The Company conducts all of its activities and holds substantially all of its assets and liabilities through its operating subsidiary, DigitalBridge Operating Company, LLC (the "Operating Company" or the "OP") .
−Removed: At June 30, 2022, the Company owned 93 % of the OP , as its sole managing member.
+Added: At September 30, 2022, the Company owned 93 % of the OP , as its sole managing member.
The remaining 7 % is owned primarily by certain current and former employees of the Company as noncontrolling interests.
19 unchanged sentences
For all current and prior periods presented, the related assets and liabilities, to the extent they have not been disposed at the respective balance sheet dates, are presented as assets and liabilities held for disposition on the consolidated balance sheets (Note 11) and the related operating results are presented as discontinued operations on the consolidated statements of operations (Note 12).
+Added: Reverse Stock Split
+Added: In August 2022, the Company effectuated a one-for-four reverse stock split of its outstanding shares of class A and class B common stock.
+Added: The number of authorized shares of common stock was not adjusted in connection with the reverse stock split, however, the Company intends to seek stockholder approval to make a proportional change to the number of authorized shares of class A and class B common stock at its next annual meeting of stockholders.
+Added: Par value of common stock was proportionately increased from $ 0.01 to $ 0.04 per share.
+Added: Throughout this Quarterly Report on Form 10-Q, common stock share and per share information, including OP units and stock award units, as well as the Company's senior note conversion or exchange ratio in common stock shares have been revised for all periods presented to give effect to the reverse stock split.
Summary of Significant Accounting Policies
25 unchanged sentences
In performing the related party analysis, the Company considers both qualitative and quantitative factors, including, but not limited to:
−Removed: the characteristics and size of its investment relative to the related party;
+Added: the characteristics and size of its
+Added: investment relative to the related party;
the Company’s and the related party's ability to control or significantly influence key decisions of the VIE including consideration of involvement by de facto agents;
6 unchanged sentences
Changes in consolidation status are applied prospectively.
−Removed: An entity may be consolidated as a result of this reassessment, in which case, the assets, liabilities and noncontrolling interest in the entity are recorded at fair value upon initial consolidation.
+Added: An entity may be consolidated as a result of this reassessment, in which case, the assets, liabilities and noncontrolling interests in the entity are recorded at fair value upon initial consolidation.
Any existing equity interest held by the Company in the entity prior to the Company obtaining control will be remeasured at fair value, which may result in a gain or loss recognized upon initial consolidation.
18 unchanged sentences
If not, for an acquisition to be considered a business, it would have to include an input and a substantive process that together significantly contribute to the ability to create outputs (i.e., there is a continuation of revenue before and after the transaction).
−Removed: A substantive process is not ancillary or minor, cannot be replaced without significant costs, effort or delay or is otherwise considered unique or scarce.
+Added: A substantive process is not ancillary or minor, cannot be replaced without significant costs,
+Added: effort or delay or is otherwise considered unique or scarce.
To qualify as a business without outputs, the acquired assets would require an organized workforce with the necessary skills, knowledge and experience to perform a substantive process.
4 unchanged sentences
Transaction costs related to acquisition of a business are expensed as incurred and excluded from the fair value of consideration transferred.
−Removed: The identifiable assets acquired, liabilities assumed and noncontrolling interests
−Removed: in an acquired entity are recognized and measured at their estimated fair values.
+Added: The identifiable assets acquired, liabilities assumed and noncontrolling interests in an acquired entity are recognized and measured at their estimated fair values.
The excess of the fair value of consideration transferred over the fair values of identifiable assets acquired, liabilities assumed and noncontrolling interests in an acquired entity, net of fair value of any previously held interest in the acquired entity, is recorded as goodwill.
25 unchanged sentences
Under the new guidance, an acquirer records a contract asset or contract liability as if it had originated the acquired revenue contract, which requires the acquirer to evaluate performance obligations, transaction price and relative stand-alone selling price at the original contract inception date or subsequent modification dates.
−Removed: will generally result in the recognition and measurement of a contract asset and contract liability that will likely be more comparable to the books of the acquiree at acquisition date.
+Added: This will generally result in the recognition and measurement of a contract asset and contract liability that will likely be more comparable to the books of the acquiree at acquisition date.
In circumstances where an acquirer is unable to assess or rely on the acquiree's accounting under ASC 606, the ASU provides a practical expedient that allows an acquirer to determine the stand-alone selling price of each performance obligation in the contract as of acquisition date, instead of contract inception date, for purposes of allocating the transaction price.
21 unchanged sentences
The Company and its co-investors also committed to acquire the future build-out of expansion capacity, along with lease-up of the expanded capacity and existing inventory, the costs of which are borne by the previous owners of Vantage SDC.
−Removed: As of June 30, 2022, the remaining consideration for the incremental lease-up acquisitions is estimated to be approximately $ 245 million.
+Added: As of September 30, 2022, the remaining consideration for the incremental lease-up acquisitions is estimated to be approximately $ 204 million.
Most, if not all, of the cost of the expansion capacity has been or will be funded by Vantage SDC from borrowings under its credit facilities and/or cash from operations.
−Removed: Pursuant to this arrangement, Vantage SDC
−Removed: had 8 new tenant leases that commenced in the six months ended June 30, 2022, and 11 new tenant leases that commenced in 2021 related to a portion of the expansion capacity, for aggregate consideration of $ 67.8 million and $ 100.8 million, respectively.
+Added: Pursuant to this arrangement, Vantage SDC had 11 new tenant leases that commenced in the nine months ended September 30, 2022, and 11 new tenant leases that commenced in 2021 related to a portion of the expansion capacity, for aggregate consideration of $ 123.7 million and $ 100.8 million, respectively.
All of these payments were made to the previous owners of Vantage SDC and are treated as asset acquisitions.
Acquisitions by DataBank
−Removed: • In May 2022, the Company's subsidiary, DataBank, acquired a data center in Atlanta, Georgia for $ 10.9 million.
+Added: • In May 2022, the Company's edge colocation data center subsidiary, DataBank, acquired a data center in Atlanta, Georgia for $ 10.9 million.
• In March 2022, DataBank acquired four colocation data centers in Houston, Texas for $ 670 million.
27 unchanged sentences
(iii) current replacement cost for towers in consideration of their remaining economic life;
−Removed: and (iv) recent comparable sales or
−Removed: current listings for land.
+Added: and (iv) recent comparable sales or current listings for land.
Useful lives of real estate acquired range from 35 to 50 years for buildings and improvements, 15 to 20 years for site improvements, 11 to 71 years for towers and related equipment, and 11 to 20 years for data center infrastructure.
• Lease-related intangibles for real estate acquisitions were composed of the following:
−Removed: • In-place leases reflect the value of rental income forgone if the properties had been acquired vacant, and the leasing commissions, legal and marketing costs that would have been incurred to lease up the properties, discounted at 6.8 %, with remaining lease terms ranging between 1 and 15 years.
+Added: • In-place leases reflect the value of rental income forgone if the properties had been acquired vacant, and the leasing commissions, legal and marketing costs that would have been incurred to lease up the properties, discounted at rates between 4.75 % and 6.8 %, with remaining lease terms ranging between 1 and 15 years.
• Above- and below-market leases represent the rent differential for the remaining lease term between contractual rents of acquired leases and market rents at the time of acquisition, discounted at rates between 6.0 % and 11.25 % with remaining lease terms ranging between 1 and 4 years.
10 unchanged sentences
Consideration for the acquisition consists of:
−Removed: (i) an upfront amount of A$ 458 million (approximately $ 327 million), subject to certain customary adjustments;
−Removed: and (ii) a contingent amount of up to A$ 180 million (approximately $ 128 million), primarily based upon future fundraising for AMP Capital's global infrastructure funds.
+Added: (i) an upfront amount of A$ 458 million ($ 314 million at September 30, 2022 spot rate), subject to certain customary adjustments;
+Added: and (ii) a contingent amount of up to A$ 180 million ($ 125 million at September 30, 2022 spot rate), primarily based upon future fundraising for AMP Capital's global infrastructure funds.
The transaction is expected to close in the fourth quarter of 2022, subject to customary closing conditions, including regulatory approvals.
1 unchanged sentence
The following table summarizes the Company's real estate held for investment.
−Removed: (In thousands) June 30, 2022 December 31, 2021
+Added: (In thousands) September 30, 2022 December 31, 2021
Land $ 257,499 $ 206,588
7 unchanged sentences
Real Estate Depreciation
−Removed: Depreciation of real estate held for investment was $ 87.3 million and $ 67.6 million for the three months ended June 30, 2022 and 2021, respectively, and $ 166.4 million and $ 135.7 million for the six months ended June 30, 2022 and 2021, respectively.
+Added: Depreciation of real estate held for investment was $ 91.3 million and $ 69.7 million for the three months ended September 30, 2022 and 2021, respectively, and $ 257.7 million and $ 211.3 million for the nine months ended September 30, 2022 and 2021, respectively.
Property Operating Income
Components of property operating income are as follows.
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands) 2022 2021 2022 2021
7 unchanged sentences
$ 244,336 $ 194,854 $ 681,098 $ 572,841
−Removed: For the six months ended June 30, 2022 and 2021, property operating income from a single customer accounted for approximately 18 % and 17 %, respectively, of the Company's total revenues from continuing operations, or approximately 8 % and 9 %, respectively, of the Company's share of total revenues from continuing operations, net of amounts attributable to noncontrolling interests in investment entities.
+Added: For the nine months ended September 30, 2022 and 2021, property operating income from a single customer accounted for approximately 18 % and 16 %, respectively, of the Company's total revenues from continuing operations, or approximately 8 % for both periods, of the Company's share of total revenues from continuing operations, net of amounts attributable to noncontrolling interests in investment entities.
+Added: Equity and Debt Investments
+Added: The Company's equity and debt investments, excluding investments held for disposition (Note 11), are represented by the following:
+Added: (In thousands) September 30, 2022 December 31, 2021
Equity investments
−Removed: The Company's equity investments, excluding investments held for disposition (Note 11), are represented by the following:
−Removed: (In thousands) June 30, 2022 December 31, 2021
Equity method investments
1 unchanged sentence
$ 220,793 $ 284,985
−Removed: Company-sponsored private funds (2)
+Added: Company-sponsored private funds—equity investment in funds
305,833 270,737
+Added: Company-sponsored private funds—carried interest
+Added: 193,758 111,957
Other 4,458 5,417
5 unchanged sentences
Other 77,270 10,570
−Removed: $ 1,080,261 $ 935,153
+Added: Total equity investments 999,429 935,153
+Added: Debt securities
+Added: CLO subordinated notes 50,927 —
+Added: Equity and debt investments $ 1,050,356 $ 935,153
(1) At December 31, 2021, excluded approximately 461,000 shares and 3.1 million units in BRSP held by NRF Holdco that were included in assets held for disposition (Note 11).
NRF Holdco was sold in February 2022.
−Removed: (2) Includes unrealized carried interest of $ 195.5 million at June 30, 2022 and $ 112.0 million at December 31, 2021 in connection with sponsored investment vehicles that are in the early stage of their lifecycle, of which a substantial portion is shared with certain employees.
+Added: Equity Investments
The Company's equity investments represent noncontrolling equity interests in various entities, primarily BRSP, interests in the Company's sponsored digital investment vehicles, and marketable securities held largely by private open-end liquid funds sponsored and consolidated by the Company.
2 unchanged sentences
The Company evaluates its equity method investments for other-than-temporary impairment ("OTTI") at each reporting period.
−Removed: OTTI was recorded only on equity method investments held for disposition, as discussed in Note 11.
+Added: In 2021, OTTI was recorded only on equity method investments held for disposition, as discussed in Note 11.
BrightSpire Capital, Inc.
−Removed: At June 30, 2022, the Company owned approximately 35.0 million shares in BRSP for a 27.1 % interest in BRSP ( 29.0 % at December 31, 2021, including BRSP shares and units held by NRF Holdco that were disposed in February
−Removed: 2022), accounted for under the equity method as it exercises significant influence over BRSP's operating and financial policies through its substantial ownership interest.
+Added: At September 30, 2022, the Company owned approximately 35.0 million shares in BRSP for a 27.1 % interest in BRSP ( 29.0 % at December 31, 2021, including BRSP shares and units held by NRF Holdco that were disposed in February 2022), accounted for under the equity method as it exercises significant influence over BRSP's operating and financial policies through its substantial ownership interest.
In connection with the internalization of BRSP in April 2021, the Company had entered into a stockholders agreement with BRSP, pursuant to which the Company agreed, for so long as the Company owns at least 10 % of BRSP's outstanding common shares, to vote in BRSP director elections as recommended by BRSP’s board of directors at any stockholders' meeting that occurs prior to BRSP's 2023 annual stockholders' meeting.
3 unchanged sentences
A net gain was recognized in equity method earnings within continuing operations of $ 7.6 million (including a proportion of basis difference associated with the BRSP shares disposed, as discussed below).
−Removed: OTTI —In the second quarter of 2022, the Company determined that the deficit between fair value of the Company's investment in BRSP, based upon BRSP's closing stock price at June 30, 2022, and its carrying value did not represent OTTI of its investment in BRSP as the Company has the intent and ability to hold its investment in BRSP to recovery.
+Added: OTTI —In the third quarter of 2022, the Company determined that its investment in BRSP was other-than-temporarily
+Added: impaired and recorded an impairment charge, included in equity method losses, of $ 59.6 million.
+Added: The Company determined that given the continued market volatility in 2022, its anticipated hold period for its investment in BRSP may not be sufficient to allow for a recovery of BRSP's stock price relative to the Company's carrying value of its investment in BRSP.
+Added: The OTTI charge was measured as the excess of carrying value over market value of the Company's investment in BRSP based upon BRSP's closing stock price on September 30, 2022, the last trading day of the quarter, of $ 6.31 per share.
Throughout 2021, the fair value of the Company's investment in BRSP was in excess of its carrying value.
−Removed: Basis Difference —The impairment charges recorded by the Company on its investment in BRSP in 2020 and 2019 resulted in a basis difference between the Company's carrying value of its investment in BRSP (based upon BRSP's share price at the time of impairment) and the Company's proportionate share of BRSP's book value of equity at the time of impairment.
+Added: As a result of the impairment charge, the carrying value of the Company's investment in BRSP as of September 30, 2022 represents a non-recurring fair value that was measured under the Level 1 fair value hierarchy.
+Added: Basis Difference —The Company recorded impairment charges on its investment in BRSP in 2022, 2020 and 2019.
+Added: This resulted in a basis difference between the Company's carrying value of its investment in BRSP (based upon BRSP's share price at the time of impairment) and the Company's proportionate share of BRSP's book value of equity at the time of impairment.
The impairment charges were applied to the Company's investment in BRSP as a whole and were not determined based upon an impairment assessment of individual assets held by BRSP.
2 unchanged sentences
Upon resolution of these investments by BRSP or upon the Company's disposition of its shares in BRSP, the basis difference related to resolved investments or the proportion of basis difference associated with the BRSP shares disposed is applied to calculate the Company's share of net gain or loss resulting from such resolution or disposition.
−Removed: The Company increased its share of net earnings from BRSP by $ 1.7 million and $ 34.5 million for the three months ended June 30, 2022 and 2021, respectively, and $ 15.8 million and $ 59.2 million for the six months ended June 30, 2022 and 2021 , respectively, representing the basis difference allocated to investments that were resolved or impaired by BRSP during these periods.
−Removed: The remaining basis difference at June 30, 2022 was $ 151.5 million.
+Added: The Company increased its share of net earnings from BRSP by $ 1.2 million and $ 41.4 million for the three months ended September 30, 2022 and 2021, respectively, and $ 17.0 million and $ 100.5 million for the nine months ended September 30, 2022 and 2021 , respectively, representing the basis difference allocated to investments that were resolved or impaired by BRSP during these periods.
+Added: The basis difference balance at September 30, 2022 was $ 209.8 million.
+Added: Carried Interest
+Added: Carried interest represents a disproportionate allocation of returns to the Company, as general partner, based upon the extent to which cumulative performance of a sponsored fund exceeds minimum return hurdles.
+Added: Carried interest generally arises when appreciation in value of the underlying investments of the fund exceeds the minimum return hurdles, after factoring in a return of invested capital and a return of certain costs of the fund pursuant to terms of the governing documents of the fund.
+Added: The amount of carried interest recognized is based upon the cumulative performance of the fund if it were liquidated as of the reporting date.
+Added: Unrealized carried interest is driven by changes in fair value of the underlying investments of the fund and may be subject to reversal until such time it is realized.
+Added: Realization of carried interest occurs upon disposition of all underlying investments of the fund, or in part with each disposition.
+Added: Generally, carried interest is distributed upon profitable disposition of an investment if at the time of distribution, cumulative returns of the fund exceed minimum return hurdles.
+Added: Depending on the final realized value of all investments at the end of the life of a fund, if it is determined that cumulative carried interest distributions have exceeded the final carried interest amount earned, the Company is obligated to return the excess carried interest received.
+Added: Therefore, carried interest distributions may be subject to clawback if decline in investment values results in cumulative performance of the fund falling below minimum return hurdles in the interim period.
+Added: If it is determined that the Company has a clawback obligation, a liability would be established based upon a hypothetical liquidation of the net assets of the fund at reporting date.
+Added: The actual determination and required payment of any clawback obligation would generally occur after final disposition of the investments of the fund or otherwise as set forth in the governing documents of the fund.
+Added: At September 30, 2022, the Company does not have a liability for clawback obligations on distributed carried interest.
+Added: With respect to funds that have distributed carried interest, in the event all of their investments are deemed to have no value, the likelihood of which is remote, carried interest distributions subject to clawback as of September 30, 2022 would amount to $ 51.2 million, of which $ 45.9 million would be the responsibility of the employee and former employee recipients.
+Added: For this purpose, a portion of the carried interest allocated is generally held back from these recipients at the time of distribution (Note 7).
+Added: The carried interest balances at September 30, 2022 and December 31, 2021 represent unrealized carried interest in connection with sponsored funds that are currently in the early stage of their lifecycle.
+Added: Carried interest allocation is presented gross of accrued carried interest compensation (Note 7).
+Added: Carried Interest Distributed
+Added: In the third quarter of 2022, $ 123.5 million of carried interest was distributed, including $ 51.2 million that had been previously accrued, recognized in equity method earnings.
+Added: $ 103.2 million of the distributed carried interest was allocated to current and former employees and to Wafra (Note 10), of which $ 45.9 million had been previously accrued, recorded as carried interest compensation and amounts attributable to noncontrolling interests (Note 18).
Investment and Lending Commitments
Sponsored Funds
−Removed: At June 30, 2022, the Company had unfunded commitments of $ 64.5 million, predominantly to the Company's sponsored funds in its flagship digital opportunistic strategy, DigitalBridge Partners, LP ("DBP I") and DigitalBridge Partners II, LP ("DBP II").
+Added: At September 30, 2022, the Company had unfunded commitments to its sponsored funds.of $ 141.7 million.
Loans Receivable
−Removed: DataBank— The Company's DataBank subsidiary has a lending commitment to a borrower, the funding of which is contingent on the borrower meeting certain criteria such as agreed upon benchmarks, financial and operating metrics and approved budgets.
−Removed: At June 30, 2022, the unfunded lending commitment was $ 24.2 million, of which the Company's share was $ 5.7 million, net of amounts attributable to noncontrolling interests in investment entities.
−Removed: Warehoused Loans— At June 30, 2022, the Company had $ 14.3 million of unsettled trades and $ 9.8 million of unfunded lending commitments on loans receivable that are warehoused for future credit products.
−Removed: Up to 75 % of the unsettled trades will be funded through credit facilities that are earmarked to finance the acquisition of such loans.
+Added: At September 30, 2022, the Company's DataBank subsidiary had unfunded lending commitments to a borrower of $ 24.2 million, of which the Company's share was $ 3.3 million, net of amounts attributable to noncontrolling interests in investment entities.
+Added: Debt Securities
+Added: In the third quarter of 2022, bank syndicated loans that the Company previously warehoused were transferred into a third party warehouse entity at their acquisition price totaling $ 232.7 million, and securitized through the issuance of collateralized loan obligation securities ("CLO").
+Added: The corresponding warehouse facility of $ 172.5 million was repaid by the Company.
+Added: The CLO is sponsored and managed by the third party.
+Added: The Company acquired all of the subordinated notes of the CLO, which are classified as available-for-sale ("AFS") debt securities.
+Added: The CLO has a stated legal final maturity of 2035.
+Added: At September 30, 2022, the CLO subordinated notes were carried at their recently issued price, which represents their current estimated fair value.
+Added: Amortized Cost without Allowance for Credit Loss
+Added: Allowance for Credit Loss Gross Cumulative Unrealized
+Added: (in thousands) Gains Losses Fair Value
+Added: September 30, 2022 $ 50,927 $ — $ — $ — $ 50,927
Goodwill, Deferred Leasing Costs and Other Intangibles
−Removed: Goodwill balance by reportable segment at both June 30, 2022 and December 31, 2021 is as follows.
+Added: Goodwill balance by reportable segment at both September 30, 2022 and December 31, 2021 is as follows.
(In thousands)
2 unchanged sentences
Total goodwill $ 761,368
−Removed: (1) Remaining goodwill deductible for income tax purposes was $ 127.7 million at June 30, 2022 and $ 133.0 million at December 31, 2021.
+Added: (1) Remaining goodwill deductible for income tax purposes was $ 125.0 million at September 30, 2022 and $ 133.0 million at December 31, 2021.
Deferred Leasing Costs, Other Intangible Assets and Intangible Liabilities
Deferred leasing costs and identifiable intangible assets and liabilities, excluding those related to assets held for disposition, are as follows.
−Removed: June 30, 2022 December 31, 2021
+Added: September 30, 2022 December 31, 2021
(In thousands) Carrying Amount (Net of Impairment) (1)
25 unchanged sentences
The following table summarizes amortization of deferred leasing costs and finite-lived intangible assets and intangible liabilities:
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands) 2022 2021 2022 2021
18 unchanged sentences
The following table summarizes the Company's other assets:
−Removed: (In thousands) June 30, 2022 December 31, 2021
+Added: (In thousands) September 30, 2022 December 31, 2021
Straight-line rents $ 42,484 $ 25,516
14 unchanged sentences
(1) Includes primarily receivables from tenants.
−Removed: (2) Net of accumulated depreciation of $ 21.7 million as of June 30, 2022 and $ 19.2 million as of December 31, 2021 .
+Added: (2) Net of accumulated depreciation of $ 23.9 million as of September 30, 2022 and $ 19.2 million as of December 31, 2021 .
Accrued and Other Liabilities
The following table summarizes the Company's accrued and other liabilities:
−Removed: (In thousands) June 30, 2022 December 31, 2021
+Added: (In thousands) September 30, 2022 December 31, 2021
Deferred income (1)
2 unchanged sentences
Derivative liabilities 12,493 —
+Added: Stock repurchase payable 5,604 —
+Added: Securities sold short—consolidated funds
+Added: 35,068 37,970
Current and deferred income tax liability
5 unchanged sentences
Accrued compensation 46,213 64,100
−Removed: Accrued carried interest and incentive fee compensation 37,081 67,258
+Added: Accrued incentive fee and carried interest compensation 90,888 67,258
Accrued real estate and other taxes 27,261 10,523
5 unchanged sentences
(1) Represents primarily prepaid rental income, upfront payment received for data center installation services, and deferred investment management fees.
−Removed: Deferred investment management fees of $ 4.3 million at June 30, 2022 and $ 6.0 million at December 31, 2021 are expected to be recognized as fee income over a weighted average period of 3.7 years and 3.2 years, respectively.
−Removed: Deferred investment management fees recognized as income of $ 0.4 million and $ 0.1 million in the three months ended June 30, 2022 and 2021, respectively, and $ 2.8 million and $ 0.2 million in the six months ended June 30, 2022 and 2021, respectively, pertain to the deferred management fee balance at the beginning of each respective period.
+Added: Deferred investment management fees of $ 5.6 million at September 30, 2022 and $ 6.0 million at December 31, 2021 are expected to be recognized as fee income over a weighted average period of 3.3 years and 3.2 years, respectively.
+Added: Deferred investment management fees recognized as income of $ 0.6 million and $ 0.1 million in the three months ended September 30, 2022 and 2021, respectively, and $ 3.1 million and $ 0.3 million in the nine months ended September 30, 2022 and 2021, respectively, pertain to the deferred management fee balance at the beginning of each respective period.
Deferred Income Tax
2 unchanged sentences
The Company will continue to assess the realizability of this deferred tax asset at each reporting period and as circumstances change.
−Removed: For the three and six months ended June 30, 2022, there was no change in the expected realizability of the net deferred tax asset, which remains subject to a full valuation allowance.
−Removed: For the six months ended June 30, 2022, the net income tax benefit of $ 9.9 million reflects the tax effect of activities in the Company's previously designated TRS in the normal course of business.
+Added: As of September 30, 2022, there was no change in the expected realizability of the net deferred tax asset, which remains subject to a full valuation allowance.
+Added: For the nine months ended September 30, 2022, net income tax benefit of $ 17.8 million reflects the tax effect of activities in the Company's previously designated TRS in the normal course of business.
+Added: Accrued Incentive Fee and Carried Interest Compensation
+Added: Incentive fee and carried interest compensation represent a portion of incentive fees and carried interest allocated to certain employees.
+Added: Incentive fee and carried interest compensation are accrued as the related incentive fees and carried interest are recognized in earnings.
+Added: Carried interest compensation may be reversed if there is a decline in the cumulative carried interest amounts previously recognized by the Company.
+Added: Incentive fee and carried interest compensation are generally not paid to employees until the related incentive fees and carried interest amounts are distributed by the funds to the Company.
+Added: If the related carried interest distributions received by the Company are subject to clawback, the previously distributed carried interest compensation would be similarly subject to clawback from employees.
+Added: The Company generally withholds a portion of the distribution of carried interest compensation to employees to satisfy their potential clawback obligation.
+Added: The amount withheld resides in entities outside of the Company.
The Company's debt balance is composed of the following components, excluding debt related to assets held for disposition that is expected to be assumed by the counterparty upon disposition, which is included in liabilities related to assets held for disposition (Note 11).
(In thousands) Securitized Financing Facility Convertible and Exchangeable Senior Notes Investment-Level Secured Debt Total Debt
−Removed: June 30, 2022
+Added: September 30, 2022
Debt at amortized cost
17 unchanged sentences
Weighted Average Years Remaining to Maturity (2)
−Removed: June 30, 2022
+Added: September 30, 2022
Secured Fund Fee Revenue Notes (3)
−Removed: $ 300,000 3.93 % 4.2 $ 70,000 4.80 % 4.2 $ 370,000 4.10 % 4.2
+Added: $ 300,000 3.93 % 4.0 $ — N/A 4.0 $ 300,000 3.93 % 4.0
Convertible and exchangeable senior notes 278,422 5.21 % 1.2 — N/A N/A 278,422 5.21 % 1.2
7 unchanged sentences
Secured Fund Fee Revenue Notes (3)
−Removed: $ 300,000 3.93 % 4.7 $ — N/A N/A $ 300,000 3.93 % 4.7
+Added: $ 300,000 3.93 % 4.7 $ — N/A 4.7 $ 300,000 3.93 % 4.7
Convertible and exchangeable senior notes (4)
33 unchanged sentences
The Indenture of the Series 2021-1 Notes contains various covenants, including financial covenants that require the maintenance of minimum thresholds for debt service coverage ratio and maximum loan-to-value ratio, as defined.
−Removed: As of the date of this filing, the Co-Issuers are in compliance with all of the financial covenants and the remaining $ 230 million under the VFN is available to be drawn.
+Added: As of the date of this filing, the Co-Issuers are in compliance with all of the financial covenants and the full $ 300 million under the VFN is available to be drawn.
Convertible and Exchangeable Senior Notes
4 unchanged sentences
Conversion or Exchange Shares (in thousands) Earliest Redemption Date Outstanding Principal
−Removed: June 30, 2022 December 31, 2021
+Added: September 30, 2022 December 31, 2021
Issued by DigitalBridge Group, Inc.
19 unchanged sentences
Consideration was measured at fair value based upon the closing price of the Company's class A common stock on the date of the respective exchanges, and cash paid, net of transaction costs.
−Removed: Unlike the exchange transactions in 2021, the March 2022 exchanges did not qualify for debt conversion accounting and were treated as a debt extinguishment as the Company issued less than the number of shares issuable under the original exchange ratio of 434.7826 shares per $1,000 of note principal exchanged.
+Added: Unlike the exchange transactions in 2021, the March 2022 exchanges did not qualify for debt conversion accounting and were treated as a debt extinguishment as the Company issued less than the number of shares issuable under the stated exchange ratio of 108.696 shares per $1,000 of note principal exchanged.
The exchange transactions in the fourth quarter of 2021 were treated as debt conversions that resulted in a debt conversion expense of $ 25.1 million, recorded as interest expense, as the original exchange ratio was adjusted to account for savings on avoided future interest payments otherwise due to the noteholders.
1 unchanged sentence
Investment-Level Secured Debt
−Removed: These are investment level financing that are non-recourse to the Company and secured by underlying commercial real estate or loans receivable.
+Added: These are investment level financing that are non-recourse to the Company and secured by data center and tower portfolios held by the Company's subsidiaries, and at December 31, 2021, also secured by previously warehoused loans receivable.
Digital Operating —In March 2021 and October 2021, DataBank raised $ 657.9 million and $ 332 million of 5-year securitized notes at blended fixed rates of 2.32 % and 2.43 % per annum, respectively.
2 unchanged sentences
Proceeds were applied to replace its current bridge financing and fund capital expenditures on the September 2021 add-on acquisition as well as to fund payments for future build-out and lease-up of expansion capacity.
−Removed: Other —At June 30, 2022, $ 132.0 million in aggregate was available to be drawn from credit facilities used to fund the acquisition of loans that are warehoused for future credit products .
Stockholders' Equity
−Removed: The table below summarizes the share activities of the Company's preferred and common stock.
+Added: The table below summarizes the share activities of the Company's preferred stock and common stock.
Number of Shares
1 unchanged sentence
Shares outstanding at December 31, 2020 41,350 120,851 183
+Added: Redemption of preferred stock ( 3,450 ) — —
Shares issued upon redemption of OP Units — 126 —
+Added: Conversion of class B to class A common stock — 17 ( 17 )
Shares issued pursuant to settlement liability (1)
1 unchanged sentence
Shares canceled for tax withholding on vested equity awards — ( 669 ) —
−Removed: Shares outstanding at June 30, 2021 41,350 491,922 734
+Added: Shares outstanding at September 30, 2021 37,900 123,363 166
Shares outstanding at December 31, 2021 35,340 142,144 166
+Added: Stock repurchase ( 2,229 ) ( 945 ) —
Exchange of notes for class A common stock — 6,389 —
3 unchanged sentences
Shares canceled for tax withholding on vested equity awards — ( 681 ) —
−Removed: Shares outstanding at June 30, 2022 35,340 655,750 666
+Added: Shares outstanding at September 30, 2022 33,111 162,975 166
(1) In 2021, the settlement liability was settled through the reissuance of some of the shares previously repurchased and held in a subsidiary (Note 13).
2 unchanged sentences
In the event of a liquidation or dissolution of the Company, preferred stockholders have priority over common stockholders for payment of dividends and distribution of net assets.
−Removed: The table below summarizes the preferred stock issued and outstanding at June 30, 2022:
+Added: The table below summarizes the preferred stock issued and outstanding at September 30, 2022:
Description Dividend Rate Per Annum Initial Issuance Date Shares Outstanding
6 unchanged sentences
Series I 7.15 % June 2017 12,989 130 324,728 Currently redeemable
−Removed: Series J 7.125 % September 2017 12,600 126 315,000 September 22, 2022
+Added: Series J 7.125 % September 2017 11,692 117 292,295 Currently redeemable
33,111 $ 331 $ 827,779
2 unchanged sentences
Each series of preferred stock is redeemable on or after the earliest redemption date for that series at $ 25.00 per share plus accrued and unpaid dividends (whether or not declared) prorated to their redemption dates, exclusively at the Company’s option.
−Removed: The redemption period for each series of preferred stock is subject to the Company’s right under limited circumstances to redeem the preferred stock earlier in order to preserve its qualification as a REIT or upon the occurrence of a change of control (as defined in the articles supplementary relating to each series of preferred stock).
+Added: The redemption period for each series of preferred stock is subject to the Company’s right under limited circumstances to redeem the preferred stock upon the occurrence of a change of control (as defined in the articles supplementary relating to each series of preferred stock).
Preferred stock generally does not have any voting rights, except if the Company fails to pay the preferred dividends for six or more quarterly periods (whether or not consecutive).
1 unchanged sentence
In addition, certain changes to the terms of any series of preferred stock cannot be made without the affirmative vote of holders of at least two-thirds of the outstanding shares of each such series of preferred stock voting separately as a class for each series of preferred stock.
−Removed: Redemption of Preferred Stock
−Removed: The Company redeemed all of its outstanding 7.5 % Series G preferred stock in August 2021 for $ 86.8 million using proceeds from its securitized financing facility and 2,560,000 shares of its 7.125 % Series H preferred stock in November 2021 for approximately $ 64.4 million.
−Removed: The excess or deficit of the $ 25.00 per share liquidation preference over the carrying value of the preferred stock redeemed results in a decrease or increase to net income attributable to common stockholders, respectively.
Except with respect to voting rights, class A common stock and class B common stock have the same rights and privileges and rank equally, share ratably in dividends and distributions, and are identical in all respects as to all matters.
4 unchanged sentences
In addition, each holder of class B common stock has the right, at the holder’s option, to convert all or a portion of such holder’s class B common stock into an equal number of shares of class A common stock.
−Removed: The Company suspended dividends on its class A common stock beginning with the second quarter of 2020.
−Removed: Payment of common dividends was previously subject to certain restrictions under the terms of the corporate credit facility, which was terminated in July 2021.
−Removed: The Company expects to reinstate quarterly common stock dividends beginning the third quarter of 2022, subject to approval of its Board of Directors.
+Added: The Company reinstated quarterly common stock dividends beginning the third quarter of 2022, with the declaration of a dividend of $0.01 per share of common stock that was paid in October 2022.
Dividend Reinvestment and Direct Stock Purchase Plan
3 unchanged sentences
Reverse Stock Split
−Removed: In July 2022, the Company announced that it expects to effectuate a reverse stock split in the third quarter of 2022 in which one share of class A common stock and class B common stock will be issued in exchange for every four shares of existing class A and class B common stock.
−Removed: Stock Repurchase
−Removed: In July 2022, the Company announced that its board of directors authorized a stock repurchase program pursuant to which the Company may repurchase up to $ 200 million of its outstanding shares of class A common stock and/or preferred stock through various methods, including open market repurchases, negotiated block transactions, accelerated share repurchases, open market solicitations and Rule 10b5-1 plans.
−Removed: The stock repurchase program may be extended, modified, or discontinued at any time.
+Added: As discussed in Note 1, in August 2022, the Company effectuated a one-for-four reverse stock split of its outstanding shares of class A and class B common stock.
+Added: Par value of common stock was proportionately increased from $ 0.01 to $ 0.04 per share.
+Added: Stock Repurchases and Redemptions
+Added: All preferred and common stock repurchases were made pursuant to a $ 200 million stock repurchase program, which expires on June 30, 2023 and may be extended, modified, or discontinued at any time by the Company's Board of Directors.
+Added: For preferred stock, the excess or deficit of the repurchase or redemption price over the carrying value of the preferred stock results in a decrease or increase to net income attributable to common stockholders, respectively.
+Added: Stock Repurchases
+Added: During the third quarter of 2022, the Company repurchased (i) 2,228,805 shares in aggregate across Series H, I and J preferred stock at a discount for $ 52.6 million, or a weighted average price of $ 23.62 per share;
+Added: and (ii) 944,570 shares of class A common stock for $ 13.6 million, or a weighted average price of $ 14.39 per share.
+Added: In October 2022, an additional 3,250,450 shares of class A common stock were repurchased for $ 41.3 million, or a weighted average price of $ 12.71 per share.
+Added: Preferred Stock Redemption
+Added: In 2021, the Company redeemed all of its outstanding 7.5 % Series G preferred stock in August for $ 86.8 million using proceeds from its securitized financing facility and 2,560,000 shares of its 7.125 % Series H preferred stock in November for approximately $ 64.4 million.
+Added: All redemptions were made at the liquidation preference of $ 25.00 per share.
Accumulated Other Comprehensive Income (Loss)
9 unchanged sentences
Amounts reclassified from AOCI ( 2,998 ) — 233 ( 20,221 ) ( 1,375 ) ( 24,361 )
−Removed: AOCI at June 30, 2021 $ 15,739 $ 4,311 $ — $ 17,969 $ 45,656 $ 83,675
+Added: AOCI at September 30, 2021 $ 11,772 $ 5,775 $ — $ 3,661 $ 45,672 $ 66,880
AOCI at December 31, 2021 $ 2,334 $ 5,861 $ — $ 26,502 $ 7,686 $ 42,383
1 unchanged sentence
Amounts reclassified from AOCI ( 200 ) ( 5,861 ) — ( 17,016 ) ( 7,768 ) ( 30,845 )
−Removed: AOCI at June 30, 2022 $ ( 127 ) $ — $ — $ ( 12,673 ) $ 14,255 $ 1,455
+Added: AOCI at September 30, 2022 $ ( 1,656 ) $ — $ — $ ( 26,795 ) $ 24,395 $ ( 4,056 )
Changes in Components of AOCI—Noncontrolling Interests in Investment Entities
3 unchanged sentences
Amounts reclassified from AOCI 1,030 810 — 1,840
−Removed: AOCI at June 30, 2021 $ — $ 45,581 $ 15,099 $ 60,680
+Added: AOCI at September 30, 2021 $ — $ 25,660 $ 15,099 $ 40,759
AOCI at December 31, 2021 $ — $ 11,057 $ — $ 11,057
1 unchanged sentence
Amounts reclassified from AOCI — ( 9,819 ) — ( 9,819 )
−Removed: AOCI at June 30, 2022 $ — $ ( 8,726 ) $ — $ ( 8,726 )
+Added: AOCI at September 30, 2022 $ — $ ( 28,313 ) $ — $ ( 28,313 )
Reclassifications out of AOCI—Stockholders
1 unchanged sentence
Such amounts are included in other gain (loss) in both continuing and discontinued operations on the statements of operations, as applicable, except for amounts related to equity method investments, which are included in equity method losses in discontinued operations.
−Removed: For the three months ended June 30, 2022, there were no reclassifications out of AOCI into earnings.
(In thousands)
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
Component of AOCI reclassified into earnings 2022 2021 2022 2021
7 unchanged sentences
The following table presents the activity in redeemable noncontrolling interests in the Company's digital investment management business through redemption in May 2022, as discussed below, and in open-end funds sponsored and consolidated by the Company.
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended September 30,
(In thousands) 2022 2021
43 unchanged sentences
Noncontrolling Interests in Investment Entities
+Added: DataBank Additional Investment
In January 2022, a shareholder of DataBank sold its equity interest to the Company and an existing investor, resulting in an additional $ 32.0 million investment by the Company in DataBank.
Following this transaction and additional equity funded by the shareholders of DataBank in connection with its data center acquisition in March 2022 (Note 3), the Company's interest in DataBank increased from 20 % to 21.8 %.
−Removed: In June 2022, a definitive agreement was entered into to sell 27 % of the fully diluted equity interest in DataBank held by existing investors to a new investor for approximately $ 1.2 billion in cash.
−Removed: The Company's share of proceeds from the sale will be approximately $ 230 million and the Company's ownership interest in DataBank will decrease from 21.8 % to 15.5 %.
−Removed: Subject to closing conditions, including receipt of required regulatory approvals, the sale is expected to close in the third quarter of 2022.
−Removed: There is no assurance that the sale will close in the timeframe contemplated or on the terms anticipated, if at all.
+Added: DataBank Recapitalization
+Added: The first stage of the recapitalization of DataBank closed in August 2022, with a sale of the equity interest in DataBank to new investors for $ 1.5 billion in cash.
+Added: The Company's ownership interest in DataBank decreased from 21.8 % to 13.5 %.
+Added: The Company's share of proceeds from the sale was $ 317.8 million, including its share of carried interest net of allocation to employees.
+Added: As the transaction involved a change in ownership of a consolidated subsidiary, it was accounted for as an equity transaction.
+Added: After the August 2022 closing, the difference between the book value of the Company's interest and its ownership based upon the current value of DataBank resulted in a reallocation from noncontrolling interests in investment entities to additional paid-in capital of $ 170.8 million.
+Added: In October 2022, there was a second closing of the recapitalization, with additional equity interests sold to new investors for $ 220.2 million.
+Added: The Company's share of proceeds was $ 47.8 million, including its share of carried interest net of allocation to employees.
+Added: The Company's ownership interest in DataBank further decreased to 12.4 %.
+Added: The recapitalization transaction triggered an accelerated vesting of certain profits interest units that had been issued by DataBank to its employees.
+Added: As a result, $ 10 million of additional equity based compensation was recorded in the third quarter of 2022 based upon DataBank's original grant date fair value of these awards, of which $ 7.8 million was attributed to noncontrolling interests in investment entities.
Noncontrolling Interests in Operating Company
Certain current and former employees of the Company directly or indirectly own interests in OP, presented as noncontrolling interests in the Operating Company.
−Removed: Noncontrolling interests in OP have the right to require OP to redeem part or all of such member’s OP Units for cash based on the market value of an equivalent number of shares of class A common stock at the time of redemption, or at the Company's election as managing member of OP, through issuance of shares of class A common stock (registered or unregistered) on a one -for-one basis.
+Added: Noncontrolling interests in OP have the right to require OP to redeem part or all of such member’s OP Units for cash based on the market value of an equivalent number of shares of class A
+Added: common stock at the time of redemption, or at the Company's election as managing member of OP, through issuance of shares of class A common stock (registered or unregistered) on a one -for-one basis.
At the end of each period, noncontrolling interests in OP is adjusted to reflect their ownership percentage in OP at the end of the period, through a reallocation between controlling and noncontrolling interests in OP.
−Removed: Redemption of OP Units —The Company redeemed 400,882 OP Units during the six months ended June 30, 2022 and 2,005,367 during the year ended December 31, 2021 through the issuance of an equal number of shares of class A common stock on a one -for-one basis.
+Added: Redemption of OP Units —The Company redeemed 100,220 OP Units during the nine months ended September 30, 2022 and 501,341 during the year ended December 31, 2021 through the issuance of an equal number of shares of class A common stock on a one -for-one basis .
Assets and Related Liabilities Held for Disposition
Total assets and related liabilities held for disposition are summarized below, all of which relate to discontinued operations (Note 12).
−Removed: At June 30, 2022, these were composed predominantly of five remaining equity method investments excluded from the December 2021 OED sale.
−Removed: At December 31, 2021, they also included assets and liabilities held by NRF Holdco related primarily to the Wellness Infrastructure business, prior to its sale in February 2022.
−Removed: (In thousands) June 30, 2022 December 31, 2021
+Added: At September 30, 2022, these were composed predominantly of three remaining equity investments excluded from the December 2021 OED sale.
+Added: At December 31, 2021, also included are assets and liabilities held by NRF Holdco, related primarily to the Wellness Infrastructure business prior to its sale in February 2022.
+Added: (In thousands) September 30, 2022 December 31, 2021
Restricted cash $ — $ 65,022
16 unchanged sentences
For bulk sale transactions, the unit of account is the disposal group, with any excess of the aggregate carrying value over estimated fair value less costs to sell allocated to the individual assets within the group.
−Removed: At June 30, 2022, there were no assets held for sale that were measured at fair value on a nonrecurring basis.
+Added: At September 30, 2022, there were no assets held for sale that were measured at fair value on a nonrecurring basis.
Impairment loss of $ 36.0 million was recorded in 2022 primarily based upon the final carrying value of net assets of the Wellness Infrastructure business upon closing of the disposition of NRF Holdco in February 2022.
At December 31, 2021, only real estate held for disposition that pertained to the Wellness Infrastructure business was carried at nonrecurring fair value, having been impaired $ 313.4 million during the year ended December 31, 2021 based upon the sales price for NRF Holdco.
−Removed: For the three and six months ended June 30, 2021, impairment was $ 289.6 million and $ 304.9 million, respectively, on Wellness Infrastructure real estate held for disposition.
Other assets that had been impaired during 2021 pertained to real estate, equity investments and intangible assets of the OED and Other IM portfolio that were disposed in December 2021.
Recurring Fair Value of Assets Classified as Held for Disposition and Discontinued Operations
−Removed: Equity Investments Carried at Net Asset Value ("NAV") —These include equity interest in a private fund and prior to its disposition as part of NRF Holdco in February 2022, investment in a Company-sponsored non-traded REIT, amounting to $ 2.2 million at June 30, 2022 and $ 31.2 million at December 31, 2021.
−Removed: Equity Method Investments under Fair Value Option —Equity method investments under the fair value option of $ 76.7 million at June 30, 2022 and $ 79.3 million at December 31, 2021 were measured based upon indicative sales price, classified as Level 3 fair value.
−Removed: Loans Receivable under Fair Value Option —There were no loans held for disposition at June 30, 2022.
+Added: Equity Investments Carried at Net Asset Value ("NAV") —These include equity interest in a private fund and prior to its disposition as part of NRF Holdco in February 2022, investment in a Company-sponsored non-traded REIT, amounting to $ 2.8 million at September 30, 2022 and $ 31.2 million at December 31, 2021.
+Added: Equity Method Investments under Fair Value Option —Equity method investments under the fair value option of $ 59.6 million at September 30, 2022 and $ 79.3 million at December 31, 2021 were measured based upon indicative sales price, classified as Level 3 fair value.
+Added: Loans Receivable under Fair Value Option —There were no loans held for disposition at September 30, 2022.
At December 31, 2021, the loan held for disposition represents a component of the overall sales price for NRF Holdco, which was disposed in February 2022.
22 unchanged sentences
— ( 330,394 ) —
+Added: Other — ( 7,088 ) —
Other comprehensive income (loss) (1)
( 331 ) ( 35,222 ) ( 6,454 )
−Removed: Fair value at June 30, 2021 $ 35,899 $ 993,572 $ 120,397
−Removed: Net unrealized gains (losses) on instruments held at June 30, 2021
+Added: Fair value at September 30, 2021 $ 37,108 $ 387,663 $ 115,753
+Added: Net unrealized gains (losses) on instruments held at September 30, 2021
$ — $ ( 91,849 ) $ ( 23,031 )
8 unchanged sentences
— — ( 11,646 )
−Removed: Fair value at June 30, 2022 $ — $ — $ 76,573
−Removed: Net unrealized gains (losses) on instruments held at June 30, 2022
+Added: Fair value at September 30, 2022 $ — $ — $ 59,605
+Added: Net unrealized gains (losses) on instruments held at September 30, 2022
$ — $ — $ ( 7,155 )
17 unchanged sentences
The remaining hotel portfolio that was in receivership was sold by the lender in September 2021.
−Removed: L oss from discontinued operations is presented below.
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Income (loss) from discontinued operations is presented below.
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands) 2022 2021 2022 2021
13 unchanged sentences
Gain on sale of real estate — 514 — 49,232
−Removed: Other gain (loss), net 1,014 142,019 390 ( 58,024 )
+Added: Other gain, net 7,379 98,286 7,769 40,262
Equity method earnings (losses) ( 24,010 ) ( 125,565 ) 2,675 ( 189,824 )
Loss from discontinued operations before income taxes ( 17,857 ) ( 7,678 ) ( 146,134 ) ( 567,657 )
−Removed: Income tax benefit (expense) 3,996 ( 23,905 ) 6,108 ( 20,187 )
+Added: Income tax expense ( 8,532 ) ( 2,751 ) ( 2,424 ) ( 22,938 )
Loss from discontinued operations ( 26,389 ) ( 10,429 ) ( 148,558 ) ( 590,595 )
2 unchanged sentences
Noncontrolling interests in Operating Company ( 1,156 ) 7,177 ( 10,433 ) ( 23,354 )
−Removed: Loss from discontinued operations attributable to DigitalBridge Group, Inc.
+Added: Income (loss) from discontinued operations attributable to DigitalBridge Group, Inc.
$ ( 15,006 ) $ 68,135 $ ( 122,109 ) $ ( 221,036 )
6 unchanged sentences
Marketable Equity Securities
−Removed: Marketable equity securities with long positions of $ 156.8 million at June 30, 2022 and $ 201.9 million at December 31, 2021 (Note 5) and short positions of $ 35.8 million at June 30, 2022 and $ 38.0 million at December 31, 2021, included in other liabilities (Note 7), consist of publicly traded equity securities held largely by private open-end funds sponsored and consolidated by the Company.
+Added: Marketable equity securities with long positions of $ 150.0 million at September 30, 2022 and $ 201.9 million at December 31, 2021 (Note 5) and short positions of $ 35.1 million at September 30, 2022 and $ 38.0 million at December 31, 2021, included in other liabilities (Note 7), consist of publicly traded equity securities held largely by private open-end funds sponsored and consolidated by the Company.
The equity securities of the consolidated funds comprise listed stocks primarily in the U.S.
1 unchanged sentence
These marketable equity securities are valued based upon listed prices in active markets and classified as Level 1 of the fair value hierarchy.
+Added: Debt Securities
+Added: At September 30, 2022, the CLO subordinated notes were carried at their recently issued price of $ 50.9 million (Note 5), classified as Level 3 of the fair value hierarchy.
+Added: Equity Investment of Consolidated Fund
+Added: A consolidated fund, investing alongside other affiliated managed funds, holds an indirect investment in a portfolio of loans.
+Added: The investment has a fair value of $ 11.2 million at September 30, 2022, classified as Level 3 of the fair value hierarchy.
+Added: Fair value was determined based upon discounted cash flow projections of distributions of principal and interest expected to be collected from the underlying loans, which include, but are not limited to, consideration of the financial standing and operating results of the borrowers, and applying a discount rate of 11.1 %.
The Company's derivative instruments generally consist of:
2 unchanged sentences
These derivative contracts may be designated as qualifying hedge accounting relationships, specifically as net investment hedges and cash flow hedges, respectively.
−Removed: Fair values were $ 28.8 million and $ 0.9 million at June 30, 2022 and December 31, 2021, respectively, for derivative assets, included in other assets, and $ 5.2 million at June 30, 2022 for derivative liabilities, included in other liabilities.
+Added: Fair values were $ 30.8 million at September 30, 2022 and $ 0.9 million at December 31, 2021 for derivative assets, included in other assets, and $ 12.5 million at September 30, 2022 for derivative liabilities (Note 18), included in other liabilities.
The Company did not have any derivatives in a liability position at December 31, 2021.
−Removed: At June 30, 2022, $ 13.5 million of the derivative asset represents a net investment hedge, while all other derivative positions in both periods were non-designated hedges.
−Removed: Derivative notional amounts aggregated to the equivalent of $ 754.3 million at June 30, 2022 and $ 182.3 million at December 31, 2021 for foreign exchange contracts, and $ 224.7 million at June 30, 2022 and $ 2.0 billion at December 31, 2021 for interest rate contracts.
+Added: At September 30, 2022, $ 12.7 million of the derivative asset represents a net investment hedge, while all other derivative positions in both periods were non-designated hedges.
+Added: Derivative notional amounts aggregated to the equivalent of $ 588.0 million at September 30, 2022 and $ 182.3 million at December 31, 2021 for foreign exchange contracts, and $ 210.7 million at September 30, 2022 and $ 2.0 billion at December 31, 2021 for interest rate contracts.
The derivative instruments are subject to master netting arrangements with counterparties that allow the Company to offset the settlement of derivative assets and liabilities in the same currency by instrument type or, in the event of default by the counterparty, to offset all derivative assets and liabilities with the same counterparty.
1 unchanged sentence
Realized and unrealized gains and losses on derivative instruments are recorded in other gain (loss) on the consolidated statement of operations, other than interest expense, as follows:
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands) 2022 2021 2022 2021
4 unchanged sentences
Realized and unrealized gain (loss) in earnings (1)
+Added: ( 8,689 ) 1,457 ( 3,619 ) 1,129
Interest rate contracts:
4 unchanged sentences
Realized and unrealized gain (loss) in earnings 10,258 ( 13 ) 11,284 ( 248 )
+Added: (1) In 2022, includes unrealized loss on foreign currency contract entered into on behalf of sponsored fund, which has no net impact to the Company's earnings, as discussed in Note 18.
(2) Represents amortization of the cost of designated interest rate caps to interest expense based upon expected hedged interest payments on variable
7 unchanged sentences
The warrants are carried at fair value effective May 2022 when they were reclassified from equity to liability, with subsequent changes in fair value recorded in earnings.
−Removed: At June 30, 2022, the warrants, classified as Level 3 fair value, were valued at $ 56.4 million using a Black-Scholes option pricing model, applying the following inputs:
+Added: At September 30, 2022, the warrants, classified as Level 3 fair value, were valued at $ 24.0 million using a Black-Scholes option pricing model, applying the following inputs:
(a) estimated volatility for DBRG's class A common stock of 39.4 %;
−Removed: (b) closing stock price of DBRG's class A common stock at June 30, 2022 of $ 4.88 per share;
+Added: (b) closing stock price of DBRG's class A common stock at September 30, 2022 of $ 12.51 per share;
(c) the strike price for each warrant;
(d) remaining term to expiration of the warrants;
−Removed: free rate of 3.00 % per annum, derived from the daily U.S.
+Added: and (e) risk free rate of 4.16 % per annum, derived from the daily U.S.
Treasury yield curve rates to correspond to the remaining term to expiration of the warrants.
−Removed: Fair value of the warrants decreased $ 25.0 million from its initial remeasurement in May 2022, recorded as other gain on the consolidated statement of operations.
+Added: Fair value of the warrants decreased $ 57.4 million from its initial remeasurement in May 2022, recorded in other gain on the consolidated statement of operations.
Settlement Liability
6 unchanged sentences
The initial fair value of the arrangement was recorded as a settlement loss on the statement of operations in March 2020, with a corresponding liability on the balance sheet, subject to remeasurement at each period end.
−Removed: The settlement liability represents the fair value of the disproportionate allocation of profits distribution to Blackwells pursuant to the joint venture arrangement.
+Added: The settlement liability represents the fair value of the disproportionate allocation of profits distribution to Blackwells
+Added: pursuant to the joint venture arrangement.
The profits are derived from dividend payments and appreciation in value of the Company's class A common stock, allocated between the Company and Blackwells based upon specified return hurdles.
4 unchanged sentences
Loans Receivable
−Removed: Loans receivable held for investment are carried at fair value under the fair value option, consisting of corporate loans to borrowers in the digital infrastructure and telecommunications sector, and are predominantly warehoused for a future digital credit investment vehicle and securitization vehicles.
−Removed: At June 30, 2022, fair value of loans held for investment totaled $ 514.2 million ($ 173.9 million at December 31, 2021), with $ 213.6 million classified as Level 2 ($ 91.0 million at December 31, 2021) and $ 300.6 million classified as Level 3 ($ 82.9 million at December 31, 2021).
−Removed: Level 2 loans held for investment represent bank syndicated loans for which fair value was obtained from a reputable pricing service and was based upon quotations from dealers who act as market makers for these loans.
−Removed: Fair value of Level 3 loans held for investment were determined based upon discounted cash flow projections of principal and interest expected to be collected, which include, but are not limited to, consideration of the financial standing and operating results of the borrower, and applying discount rates ranging between 7.6 % to 10.2 % at June 30, 2022 and 8.9 % to 10.0 % at December 31, 2021.
−Removed: There were no loans that were 90 days or more past due as to principal or interest at June 30, 2022 and December 31, 2021.
−Removed: As of June 30, 2022, one loan with fair value of $ 5.1 million and unpaid principal balance of $ 5.8 million has been placed on nonaccrual.
+Added: Loans receivable held for investment are carried at fair value under the fair value option.
+Added: At September 30, 2022, fair value of loans held for investment totaled $ 174.4 million, with unpaid principal balance of $ 198.6 million, classified as Level 3 (at December 31, 2021, $ 173.9 million of loans at fair value, with unpaid principal balance of $ 172.4 million, of which $ 91.0 million was classified as Level 2 and $ 82.9 million as Level 3 of the fair value hierarchy).
+Added: Fair value of Level 3 loans held for investment were determined based upon discounted cash flow projections of principal and interest expected to be collected, which include, but are not limited to, consideration of the financial standing and operating results of the borrower, and applying discount rates ranging between 10.0 % to 10.9 % at September 30, 2022 and 8.9 % to 10.0 % at December 31, 2021.
+Added: Level 2 loans held for investment at December 31, 2021 represent bank syndicated loans for which fair value was obtained from a reputable pricing service and was based upon quotations from dealers who act as market makers for these loans.
+Added: The Level 2 loans have been securitized into a third party sponsored CLO in the third quarter of 2022 (Note 5).
+Added: There were no loans that were 90 days or more past due as to principal or interest at September 30, 2022 and December 31, 2021.
+Added: As of September 30, 2022, one loan with fair value of $ 5.1 million and unpaid principal balance of $ 5.8 million has been placed on nonaccrual.
Equity Method Investments
−Removed: At June 30, 2022 and December 31, 2021, there were no equity method investments under the fair value option other than investments held for disposition (Note 11).
+Added: At September 30, 2022 and December 31, 2021, there were no equity method investments under the fair value option other than investments held for disposition (Note 11).
One equity method investment that was under the fair value option is accounted for as a marketable equity security beginning May 2021 following a merger of the investee into a special purpose acquisition company.
1 unchanged sentence
Realized and unrealized gains (losses) are included in other gain (loss) for loans receivable and equity method earnings (losses) for equity method investments.
−Removed: Fair Value Option
−Removed: (In thousands) Loans Held for Investment Equity Method Investments
+Added: Fair Value Option Equity Investment of Consolidated Fund
+Added: (In thousands) AFS Debt Securities Loans Held for Investment Equity Method Investments
Fair value at December 31, 2020 $ — $ 36,798 $ 28,540 $ —
3 unchanged sentences
Change in accrued interest and capitalization of paid-in-kind interest — 1,053 — —
−Removed: Realized and unrealized gain in earnings, net ( 65 ) 8,260
−Removed: Fair value at June 30, 2021 $ 52,765 $ —
−Removed: Net unrealized loss in earnings on instruments held at June 30, 2021 $ ( 224 ) $ —
+Added: Realized and unrealized gain (loss) in earnings, net — ( 436 ) 8,260 —
+Added: Fair value at September 30, 2021 $ — $ 98,363 $ — $ —
+Added: Net unrealized gain in earnings on instruments held at September 30, 2021 $ — $ 18 $ — $ —
Fair value at December 31, 2021 $ — $ 82,930 $ — $ —
−Removed: Purchases, originations and drawdowns 371,415 —
−Removed: Paydowns and sales
+Added: Purchases, originations, drawdowns and contributions 50,927 371,415 — —
+Added: Paydowns, distributions and sales
— ( 159,501 ) — —
+Added: Transfer of warehoused loans to sponsored fund — ( 83,083 ) — —
+Added: Consolidation of sponsored fund — — — 10,536
Change in accrued interest and capitalization of paid-in-kind interest — 4,491 — —
−Removed: Realized and unrealized loss in earnings, net ( 21,676 ) —
−Removed: Fair value at June 30, 2022 $ 300,618 $ —
−Removed: Net unrealized loss in earnings on instruments held at June 30, 2022 $ ( 21,676 ) $ —
+Added: Realized and unrealized gain (loss) in earnings, net — ( 41,863 ) — 673
+Added: Fair value at September 30, 2022 $ 50,927 $ 174,389 $ — $ 11,209
+Added: Net unrealized gain (loss) in earnings on instruments held at September 30, 2022 $ — $ ( 38,649 ) $ — $ 673
Investment Carried at Fair Value Using Net Asset Value
−Removed: The Company has an investment in a non-traded healthcare REIT of $ 45.7 million at June 30, 2022 and $ 44.6 million at December 31, 2021.
+Added: The Company has an investment in a non-traded healthcare REIT of $ 45.5 million at September 30, 2022 and $ 44.6 million at December 31, 2021, with no commitment for any further investment in the future.
The investment is valued based upon NAV beginning October 2021 when the investee, a healthcare real estate investor/manager, was acquired in conjunction with a merger of its co-sponsored non-traded REITs.
4 unchanged sentences
Adjustments to fair value generally result from the application of lower of amortized cost or fair value accounting for assets held for disposition or otherwise, write-down of asset values due to impairment.
−Removed: Impairment is discussed in Note 11 for assets held for disposition.
+Added: Impairment is discussed in Note 5 for equity investments and Note 11 for assets held for disposition.
Fair Value of Financial Instruments Reported at Cost
2 unchanged sentences
(In thousands) Level 1 Level 2 Level 3 Total
−Removed: June 30, 2022
+Added: September 30, 2022
Debt at amortized cost
7 unchanged sentences
Investment-level secured debt — 3,598,655 655,270 4,253,925 4,234,744
−Removed: Debt —Senior notes were valued using the last trade price in active markets.
+Added: Debt —Senior notes and secured fund fee revenue notes were valued using their last traded price.
Fair value of investment-level debt were estimated by either discounting expected future cash outlays at interest rates available to the respective borrower subsidiaries for similar instruments or for securitized debt, based upon indicative bond prices quoted by brokers in the secondary market.
−Removed: Fair value of the secured fund fee revenue notes approximated its carrying value.
Other —The carrying values of cash and cash equivalents, accounts receivable, due from and to affiliates, interest payable and accounts payable generally approximate fair value due to their short term nature, and credit risk, if any, is negligible.
19 unchanged sentences
As a result, the Company is considered to be acting in the capacity of a principal of the sponsored private fund and is therefore the primary beneficiary of the fund.
−Removed: The Company’s exposure is limited to the value of its outstanding investment in the consolidated private funds of $ 46.3 million at June 30, 2022 and $ 53.1 million at December 31, 2021.
+Added: The Company’s exposure is limited to the value of its outstanding investment in the consolidated private funds of $ 46.5 million at September 30, 2022 and $ 53.1 million at December 31, 2021.
The Company, as general partner, is not obligated to provide any financial support to the consolidated private funds.
−Removed: At June 30, 2022 and December 31, 2021, the consolidated private funds had total assets of $ 219.6 million and $ 230.6 million, respectively, and total liabilities of $ 71.9 million and $ 63.0 million, respectively, made up primarily of cash, marketable equity securities and unsettled trades.
+Added: At September 30, 2022 and December 31, 2021, the consolidated private funds had total assets of $ 228.8 million and $ 230.6 million, respectively, and total liabilities of $ 87.0 million and $ 63.0 million, respectively, made up primarily of cash, marketable equity securities, unsettled trades, other equity investment and debt.
Unconsolidated Company-Sponsored Private Funds —The Company does not consolidate its sponsored private funds where it has insignificant direct equity interests or capital commitments to these funds as general partner.
3 unchanged sentences
The Company accounts for its equity interests in unconsolidated sponsored private funds under the equity method.
−Removed: The Company's maximum exposure to loss is limited to the carrying value of its investment in the unconsolidated sponsored private funds, totaling $ 515.6 million at June 30, 2022 and $ 382.7 million at December 31, 2021, included in equity investments, and $ 48.6 million at June 30, 2022 and $ 45.4 million at December 31, 2021, included within assets held for disposition.
+Added: The Company's maximum exposure to loss is limited to the carrying value of its investment in the unconsolidated sponsored private funds, totaling $ 499.6 million at September 30, 2022 and $ 382.7 million at December 31, 2021, included in equity investments, and $ 1.1 million at September 30, 2022 and $ 45.4 million at December 31, 2021, included within assets held for disposition.
Securitizations
1 unchanged sentence
Upon securitization, the Company had retained beneficial interests in the securitization vehicles, usually in the form of equity tranches or subordinate securities.
−Removed: The Company also previously acquired securities issued by securitization trusts that are VIEs.
−Removed: The securitization vehicles were structured as pass-through entities that receive principal and interest on the underlying mortgage loans and debt securities and distribute those payments to the holders of the notes, certificates or bonds issued by the securitization vehicles.
+Added: The securitization vehicles were structured as pass-through entities that receive principal and interest on the underlying loans or debt securities and distribute those payments to the holders of the notes, certificates or bonds issued by the securitization vehicles.
The loans and debt securities were transferred into securitization vehicles such that these assets were restricted and legally isolated from the creditors of the Company, and therefore were not available to satisfy the Company's obligations but only the obligations of the securitization vehicles.
The obligations of the securitization vehicles did not have any recourse to the general credit of the Company and its other subsidiaries.
−Removed: Unconsolidated Securitizations —The Company did not consolidate the assets and liabilities of CDOs in which the Company had an interest but did not retain the collateral management function.
−Removed: Prior to a disposition in February 2022 of all the unconsolidated CDOs, comprising CDO bonds held by NRF Holdco (Note 13), the Company’s exposure to loss was limited to its investment in these CDOs, which aggregated to $ 30.2 million at December 31, 2021, previously presented as debt securities within assets held for disposition (Note 11).
+Added: The Company also acquired securities issued by securitization trusts that are VIEs.
+Added: Unconsolidated Securitizations —The Company does not consolidate the assets and liabilities of CLOs or CDOs in which the Company has an interest but does not retain the collateral management function.
+Added: The Company’s exposure to loss is limited to its investment in these CLOs of $ 50.9 million at September 30, 2022, or CDOs of $ 30.2 million at December 31, 2021, previously presented as debt securities within assets held for disposition prior to disposition of the CDOs in February 2022 (Note 11).
Prior to the sale of NRF Holdco in February 2022, wholly-owned subsidiaries of NRF Holdco that were formed as statutory trusts, NorthStar Realty Finance Trust I through VIII (the “Trusts”), previously issued trust preferred securities ("TruPS") in private placement offerings and used the proceeds to purchase junior subordinated notes to evidence loans made to NRF Holdco.
6 unchanged sentences
The following table provides the basic and diluted earnings per common share computations.
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except per share data) 2022 2021 2022 2021
−Removed: Net loss allocated to common stockholders
−Removed: Income (loss) from continuing operations $ ( 53,310 ) $ 3,823 $ ( 289,596 ) $ ( 142,516 )
+Added: Net income (loss) allocated to common stockholders
+Added: Loss from continuing operations $ ( 94,598 ) $ ( 40,935 ) $ ( 384,194 ) $ ( 183,451 )
Loss from continuing operations attributable to noncontrolling interests 60,516 34,157 189,096 96,810
−Removed: Income (loss) from continuing operations attributable to DigitalBridge Group, Inc.
+Added: Loss from continuing operations attributable to DigitalBridge Group, Inc.
( 34,082 ) ( 6,778 ) ( 195,098 ) ( 86,641 )
−Removed: Loss from discontinued operations attributable to DigitalBridge Group, Inc.
+Added: Income (loss) from discontinued operations attributable to DigitalBridge Group, Inc.
( 15,006 ) 68,135 ( 122,109 ) ( 221,036 )
+Added: Preferred stock repurchases/redemptions (Note 9)
+Added: 1,098 ( 2,865 ) 1,098 ( 2,865 )
Preferred dividends ( 15,283 ) ( 17,456 ) ( 46,801 ) ( 54,488 )
−Removed: Net loss attributable to common stockholders ( 37,321 ) ( 141,260 ) ( 299,637 ) ( 406,066 )
+Added: Net income (loss) attributable to common stockholders ( 63,273 ) 41,036 ( 362,910 ) ( 365,030 )
Net income allocated to participating securities ( 17 ) ( 736 ) ( 17 ) —
−Removed: Net loss allocated to common stockholders—basic ( 37,321 ) ( 141,260 ) ( 299,637 ) ( 406,066 )
+Added: Net income (loss) allocated to common stockholders—basic ( 63,290 ) 40,300 ( 362,927 ) ( 365,030 )
Interest expense attributable to convertible and exchangeable notes (1)
−Removed: Net loss allocated to common stockholders—diluted $ ( 37,321 ) $ ( 141,260 ) $ ( 299,637 ) $ ( 406,066 )
+Added: Net income (loss) allocated to common stockholders—diluted $ ( 63,290 ) $ 40,300 $ ( 362,927 ) $ ( 365,030 )
Weighted average common shares outstanding
2 unchanged sentences
Weighted average number of common shares outstanding—diluted 162,398 121,458 153,028 120,041
−Removed: Loss per share—basic
+Added: Income (loss) per share—basic
Loss from continuing operations $ ( 0.30 ) $ ( 0.23 ) $ ( 1.57 ) $ ( 1.20 )
−Removed: Loss from discontinued operations ( 0.02 ) ( 0.27 ) ( 0.18 ) ( 0.61 )
−Removed: Net loss attributable to common stockholders per common share—basic $ ( 0.06 ) $ ( 0.29 ) $ ( 0.51 ) $ ( 0.85 )
−Removed: Loss per share—diluted
+Added: Income (loss) from discontinued operations ( 0.09 ) 0.56 ( 0.80 ) ( 1.84 )
+Added: Net income (loss) attributable to common stockholders per common share—basic $ ( 0.39 ) $ 0.33 $ ( 2.37 ) $ ( 3.04 )
+Added: Income (loss) per share—diluted
Loss from continuing operations $ ( 0.30 ) $ ( 0.23 ) $ ( 1.57 ) $ ( 1.20 )
−Removed: Loss from discontinued operations ( 0.02 ) ( 0.27 ) ( 0.18 ) ( 0.61 )
−Removed: Net loss attributable to common stockholders per common share—diluted $ ( 0.06 ) $ ( 0.29 ) $ ( 0.51 ) $ ( 0.85 )
+Added: Income (loss) from discontinued operations ( 0.09 ) 0.56 ( 0.80 ) ( 1.84 )
+Added: Net income (loss) attributable to common stockholders per common share—diluted $ ( 0.39 ) $ 0.33 $ ( 2.37 ) $ ( 3.04 )
(1) With respect to the assumed conversion or exchange of the Company's outstanding senior notes, the following are excluded from the calculation of diluted earnings per share as their inclusion would be antidilutive:
−Removed: (a) for the three months ended June 30, 2022 and 2021, the effect of adding back $ 3.9 million and $ 7.9 million of interest expense, respectively, and 46,790,500 and 144,259,100 of weighted average dilutive common share equivalents, respectively;
−Removed: and (b) for the six months ended June 30, 2022 and 2021, the effect of adding back $ 141.9 million of debt extinguishment loss (Note 8) and interest expense and $ 15.6 million of interest expense, respectively, and 56,502,800 and 144,416,700 of weighted average dilutive common share equivalents, respectively.
+Added: (a) for the three months ended September 30, 2022 and 2021, the effect of adding back $ 4.0 million and $ 7.6 million of interest expense, respectively, and 11,698,000 and 36,064,800 of weighted average dilutive common share equivalents, respectively;
+Added: and (b) for the nine months ended September 30, 2022 and 2021, the effect of adding back $ 133.2 million of debt extinguishment loss (Note 8) and $ 12.7 million of interest expense, and $ 23.3 million of interest expense, respectively, and 13,307,000 and 36,090,900 of weighted average dilutive common share equivalents, respectively.
(2) The calculation of diluted earnings per share excludes the effect of the following as their inclusion would be antidilutive:
−Removed: (a) class A common shares that are contingently issuable in relation to performance stock units (Note 17) with weighted average shares of 7,631,500 and 13,225,000 for the three months ended June 30, 2022 and 2021, respectively, and 8,144,400 and 11,810,500 for the six months ended June 30, 2022 and 2021, respectively;
−Removed: and (b) class A common shares that are issuable to net settle the exercise of warrants (Note 10) with weighted average shares of 8,841,300 and 11,458,300 for the three months ended June 30, 2022 and 2021, respectively, and 10,424,500 and 9,670,500 for the six months ended June 30, 2022 and 2021, respectively.
+Added: (a) class A common shares that are contingently issuable in relation to performance stock units (Note 17) with weighted average shares of 1,076,000 and 2,472,800 for the three months ended September 30, 2022 and 2021, respectively, and 1,727,000 and 2,792,700 for the nine months ended September 30, 2022 and 2021, respectively;
+Added: and (b) class A common shares that are issuable to net settle the exercise of warrants (Note 10) with weighted average shares of 1,393,000 and 2,725,900 for the three months ended September 30, 2022 and 2021, respectively, and 2,174,000 and 2,527,800 for the nine months ended September 30, 2022 and 2021, respectively.
(3) OP Units may be redeemed for registered or unregistered class A common stock on a one -for-one basis and are not dilutive.
−Removed: At June 30, 2022 and 2021, 50,515,500 and 51,993,800 of OP Units, respectively, were not included in the computation of diluted earnings per share in the respective periods presented.
+Added: At September 30, 2022 and 2021, 12,629,000 and 12,988,800 of OP Units, respectively, were not included in the computation of diluted earnings per share in the respective periods presented.
The Company's digital investment management platform manages capital on behalf of a diverse, global investor base, including but not limited to, sovereign wealth funds, public and private pensions, asset managers, insurance companies, and endowments, for which the Company earns fee income.
The following table presents the Company's fee income by type, excluding amounts classified as discontinued operations (Note 12).
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands) 2022 2021 2022 2021
16 unchanged sentences
Shares reserved for the issuance of awards under the Equity Incentive Plan are subject to equitable adjustment upon the occurrence of certain corporate events, provided that this number automatically increases each January 1st by 2 % of the outstanding number of shares of the Company’s class A common stock on the immediately preceding December 31st.
−Removed: At June 30, 2022, an aggregate 85.2 million shares of the Company's class A common stock were reserved for the issuance of awards under the Equity Incentive Plan.
+Added: At September 30, 2022, an aggregate 21.3 million shares of the Company's class A common stock were reserved for the issuance of awards under the Equity Incentive Plan.
Restricted Stock — Restricted stock awards in the Company's class A common stock are granted to senior executives, directors and certain employees, generally subject to a service condition only, with annual time-based vesting in equal tranches over a three-year period.
21 unchanged sentences
(2) Based upon the Company's expected annualized dividends.
−Removed: Expected dividend yield is zero for the 2022 and 2021 PSU awards as common dividends were suspended beginning with the second quarter of 2020.
+Added: Expected dividend yield is zero for the 2022 and 2021 PSU awards as common dividends were suspended beginning the second quarter of 2020 through the second quarter of 2022.
(3) Based upon the continuously compounded zero-coupon U.S.
17 unchanged sentences
(3) Based upon the Company's most recently issued dividend prior to grant date and closing price of the Company's class A common stock on grant date.
+Added: Expected dividend yield is zero for the 2022 award as common dividends were suspended beginning the second quarter of 2020 through the second quarter of 2022.
(4) Based upon the continuously compounded zero-coupon US Treasury yield for the term coinciding with the measurement period of the award as of valuation date.
3 unchanged sentences
Deferred Stock Units — Certain non-employee directors may elect to defer the receipt of annual base fees and/or restricted stock awards, and in lieu, receive awards of DSUs.
−Removed: DSUs awarded in lieu of annual base fees are fully vested
−Removed: on their grant date, while DSUs awarded in lieu of restricted stock awards vest one year from their grant date.
+Added: DSUs awarded in lieu of annual base fees are fully vested on their grant date, while DSUs awarded in lieu of restricted stock awards vest one year from their grant date.
DSUs are entitled to a dividend equivalent, in the form of additional DSUs based on dividends declared and paid on the Company's class A common stock, subject to the same restrictions and vesting conditions, where applicable.
2 unchanged sentences
Equity-based compensation expense, excluding amounts related to businesses presented as discontinued operations (Note 12), is as follows.
−Removed: Three Months Ended June 30, Six Months Ended June 30,
+Added: Separately, additional compensation expense was also recorded in connection with the DataBank recapitalization transaction, as described in Note 10.
+Added: Three Months Ended September 30, Nine Months Ended September 30,
(In thousands)
2 unchanged sentences
$ 8,576 $ 6,914 $ 27,226 $ 30,593
−Removed: Changes in the Company’s unvested equity awards are summarized below:
+Added: Changes in the Company’s unvested equity awards are summarized below, after giving effect to the Company's one-for-four reverse stock split in August 2022.
Weighted Average
8 unchanged sentences
Forfeited ( 29,418 ) — — — ( 535,348 ) ( 564,766 ) 7.31 26.02
−Removed: Unvested shares and units at June 30, 2022
+Added: Unvested shares and units at September 30, 2022
1,687,568 2,625,000 20,038 2,397,391 1,889,587 8,619,584 17.84 10.92
5 unchanged sentences
PSUs for which the total shareholder return was not met at the end of the performance period are forfeited.
−Removed: Fair value of equity awards that vested, determined based upon their respective fair values at vesting date, was $ 15.7 million and $ 26.1 million for the three months ended June 30, 2022 and 2021, respectively, and $ 49.1 million and $ 53.7 million for the six months ended June 30, 2022 and 2021, respectively.
−Removed: At June 30, 2022, aggregate unrecognized compensation cost for all unvested equity awards was $ 50.0 million, which is expected to be recognized over a weighted average period of 2.3 years.
+Added: Fair value of equity awards that vested, determined based upon their respective fair values at vesting date, was $ 4.2 million and $ 7.5 million for the three months ended September 30, 2022 and 2021, respectively, and $ 53.3 million and $ 61.1 million for the nine months ended September 30, 2022 and 2021, respectively.
+Added: At September 30, 2022, aggregate unrecognized compensation cost for all unvested equity awards was $ 41.8 million, which is expected to be recognized over a weighted average period of 2.1 years.
This excludes $ 25.1 million of unvested RSUs that are not currently probable of achieving their performance conditions and have a remaining performance measurement period of 1.6 years.
6 unchanged sentences
Managed company awards granted to employees, either directly or through the Company, are recorded as other asset and other liability, and amortized on a straight-line basis as equity-based compensation expense and as other income, respectively, as the awards vest to the employees.
−Removed: The other asset and other liability associated with managed
−Removed: company awards granted to employees are subject to adjustment to fair value at each reporting period, with changes reflected in equity-based compensation and other income, respectively.
+Added: The other asset and other liability associated with managed company awards granted to employees are subject to adjustment to fair value at each reporting period, with changes reflected in equity-based compensation and other income, respectively.
The BRSP equity awards granted by the Company to its employees fully vested and accelerated upon termination of the management contract in April 2021.
5 unchanged sentences
Amounts due from and due to affiliates consist of the following, excluding amounts related to discontinued operations that are presented as assets held for disposition (Note 11):
−Removed: (In thousands) June 30, 2022 December 31, 2021
+Added: (In thousands) September 30, 2022 December 31, 2021
Due from Affiliates
2 unchanged sentences
Cost reimbursements and recoverable expenses 10,866 7,317
+Added: Derivative obligation 12,493 —
Employees and other affiliates 2,001 54
2 unchanged sentences
Fee Income —Fee income earned from investment vehicles that the Company manages and/or sponsors, and may have an equity interest or co-investment, are presented in Note 16, except for amounts included within discontinued operations (Note 12) and assets held for disposition (Note 11).
−Removed: Substantially all fee income are from affiliates, other than incentive fees from sub-advisory accounts.
+Added: Substantially all fee income are from affiliates, other than fees from sub-advisory accounts.
Cost Reimbursements— The Company receives reimbursements related largely to costs incurred in performing investment due diligence for funds and other investment vehicles managed by the Company.
−Removed: Such cost reimbursements, included in other income, totaled $ 0.8 million and $ 0.9 million for the three months ended June 30, 2022 and 2021 and $ 4.7 million and $ 1.4 million for the six months ended June 30, 2022 and 2021, respectively.
+Added: Such cost reimbursements, included in other income, totaled $ 1.0 million and $ 3.1 million for the three months ended September 30, 2022 and 2021, respectively, and $ 5.7 million and $ 4.6 million for the nine months ended September 30, 2022 and 2021, respectively.
Separately, reimbursements of direct and indirect operating costs for managing the operations of BRSP prior to termination of the BRSP management agreement in April 2021 are reflected in other income within discontinued operations (Note 12) and related receivable is reflected as amounts due from affiliates within assets held for disposition (Note 11).
4 unchanged sentences
The terms of such arrangements may differ for each sponsored investment vehicle or by investment.
+Added: During the third quarter of 2022, the Company transferred three warehoused loans to its sponsored digital credit fund, with the transfer of one remaining loan expected to be completed in the fourth quarter of 2022.
+Added: The Company's cost basis for the transferred loans totaled $ 83.7 million.
+Added: Derivative Obligations of Sponsored Fund— In the third quarter of 2022, the Company, in its capacity as general partner and for the benefit of its sponsored fund, entered into foreign currency forward contracts to economically hedge the foreign currency exposure of an investment commitment of its sponsored fund (Note 13).
+Added: The investment committee of the sponsored fund has ratified the fund's responsibility and obligation to assume all resulting liabilities and benefits from the foreign currency contracts effective from trade date through the date the contracts are novated to the fund.
+Added: At September 30, 2022, the foreign currency contracts were in an unrealized loss position.
+Added: The Company recorded a $ 12.5 million receivable in due from affiliates to reflect the fund's obligation to assume the resulting liability from the foreign currency contracts, with a corresponding gain recorded in the consolidated income statement.
+Added: Accordingly, there is no net effect to the Company's earnings resulting from these foreign currency contracts.
Digital Real Estate Acquisitions— Marc Ganzi, Chief Executive Officer of the Company, and Ben Jenkins, President and Chief Investment Officer of the Company, were former owners of Digital Bridge Holdings, LLC ("DBH") prior to its merger into the Company in July 2019.
3 unchanged sentences
Ganzi and Jenkins upon the occurrence of future realization events.
−Removed: Such investments made by the Company include ongoing payments for the build-
−Removed: out of expansion capacity, including lease-up of the expanded capacity and existing inventory, in Vantage SDC (Note 3) and the acquisition of additional interest in DataBank from an existing investor in January 2022 (Note 10).
+Added: Such investments made by the Company include ongoing payments for the build-out of expansion capacity, including lease-up of the expanded capacity and existing inventory, in Vantage SDC (Note 3) and the acquisition of additional interest in DataBank from an existing investor in January 2022 (Note 10).
Carried Interest Allocation from Sponsored Investment Vehicles —With respect to investment vehicles sponsored by the Company for which Messrs.
−Removed: Ganzi and Jenkins are invested in their capacity as former owners of DBH, and not in their capacity as employees of the Company, any carried interest allocation attributed to such investments by Messrs.
−Removed: Ganzi and Jenkins as general partner do not represent compensatory arrangements to the Company.
+Added: Ganzi and Jenkins are invested in their capacity as former owners of DBH, and not in their capacity as employees of the Company, any carried interest entitlement attributed to such investments by Messrs.
+Added: Ganzi and Jenkins as general partner are not subject to continuing vesting provisions and do not represent compensatory arrangements to the Company.
Such carried interest allocation to Messrs.
−Removed: Ganzi and Jenkins that are unrealized or realized but unpaid are included in noncontrolling interests on the balance sheet, in the amount of $ 50.5 million at June 30, 2022 and $ 20.8 million at December 31, 2021.
−Removed: For the three months ended June 30, 2022 and 2021, carried interest allocated is recorded as net income attributable to noncontrolling interests totaling $ 28.9 million and $ 0.7 million, respectively.
−Removed: For the six months ended June 30, 2022 and 2021, carried interest allocated is recorded as net income attributable to noncontrolling interests totaling $ 29.6 million and $ 0.6 million, respectively.
+Added: Ganzi and Jenkins that are unrealized or realized but unpaid are included in noncontrolling interests on the balance sheet, in the amount of $ 48.8 million at September 30, 2022 and $ 20.8 million at December 31, 2021.
+Added: Carried interest allocated is recorded as net income attributable to noncontrolling interests totaling $ 13.8 million and $ 18.3 million for the three months ended September 30, 2022 and 2021, respectively, and $ 43.5 million and $ 19.0 million for the nine months ended September 30, 2022 and 2021, respectively.
+Added: Additionally, in connection with the DataBank recapitalization (Note 10), Messrs.
+Added: Ganzi and Jenkins received realized carried interest in the form of equity interest in vehicles that invest in DataBank, of which $ 86.1 million in aggregate is not deemed a compensatory arrangement.
+Added: Such equity interest represent noncontrolling interests in DataBank.
+Added: A portion of such equity interest was sold by Messrs.
+Added: Ganzi and Jenkins in connection with the recapitalization transaction.
Investment in Managed Investment Vehicles —Subject to the Company's related party policies and procedures, senior management, investment professionals and certain other employees may invest on a discretionary basis in investment vehicles sponsored by the Company, either directly in the vehicle or indirectly through the general partner entity.
These investments are generally not subject to management fees, but otherwise bear their proportionate share of other operating expenses of the investment vehicles.
−Removed: At June 30, 2022 and December 31, 2021, such investments in consolidated investment vehicles and general partner entities totaled $ 16.0 million and $ 19.5 million, respectively, reflected in redeemable noncontrolling interests and noncontrolling interests on the balance sheet.
−Removed: For the three months ended June 30, 2022 and 2021, their share of net loss was $ 0.1 million and net income was $ 0.4 million, respectively.
−Removed: For the six months ended June 30, 2022 and 2021, their share of net loss was $ 0.3 million and net income was $ 0.5 million.
+Added: At September 30, 2022 and December 31, 2021, such investments in consolidated investment vehicles and general partner entities totaled $ 15.7 million and $ 19.5 million, respectively, reflected in redeemable noncontrolling interests and noncontrolling interests on the balance sheet.
+Added: Their share of net income was $ 0.4 million and $ 0.6 million for the three months ended September 30, 2022 and 2021, respectively, and $ 0.1 million and $ 1.1 million for the nine months ended September 30, 2022 and 2021, respectively.
These amounts are reflected in net income (loss) attributable to noncontrolling interests and exclude their share of carried interest allocation, which is reflected in compensation expense (reversal)—carried interest.
9 unchanged sentences
The Company reimbursed Mr.
−Removed: Ganzi $ 0.9 million in each of the three months ended June 30, 2022 and 2021, and $ 1.1 million and $ 2.0 million for the six months ended June 30, 2022 and 2021, respectively.
+Added: Ganzi $ 0.7 million and $ 0.5 million for the three months ended September 30, 2022 and 2021, respectively, and $ 1.8 million and $ 2.6 million for the nine months ended September 30, 2022 and 2021, respectively.
Advancement of Expenses— Effective April 1, 2021, Thomas J.
7 unchanged sentences
Barrack to reimburse the Company for such advanced expenses under certain circumstances.
−Removed: Pursuant to the Advancement Agreement, the Company expensed $ 4.1 million and $ 9.7 million in the three and six months ended June 30, 2022, respectively .
+Added: Pursuant to the Advancement Agreement, the Company expensed $ 7.5 million and $ 17.2 million in the three and nine months ended September 30, 2022, respectively .
Segment Reporting
6 unchanged sentences
The Company currently owns interests in two companies:
−Removed: DataBank, including zColo, an edge colocation data center business (DBRG ownership at 21.8% as of June 30, 2022, 20% as of December 31, 2021);
+Added: DataBank, including zColo, an edge colocation data center business (DBRG ownership at 13.5% as of September 30, 2022, 20% as of December 31, 2021);
and Vantage SDC, a stabilized hyperscale data center business (DBRG ownership at 13%).
14 unchanged sentences
As segment results are presented before elimination of intercompany fees, elimination adjustment pertains to fee income earned by the Digital IM segment from third party capital in investment vehicles managed by the Company and consolidated within the Digital Operating segment and in Corporate and Other.
−Removed: Such adjustments amounted to $ 0.8 million and $ 1.6 million for the three months ended June 30, 2022 and 2021, respectively, and $ 1.6 million and $ 3.3 million for the six months ended June 30, 2022 and 2021, respectively.
+Added: Such adjustments amounted to $ 0.8 million and $ 1.6 million for the three months ended September 30, 2022 and
+Added: 2021, respectively, and $ 2.4 million and $ 4.9 million for the nine months ended September 30, 2022 and 2021, respectively.
Segment Results of Operations
1 unchanged sentence
(In thousands) Digital Investment Management Digital Operating Corporate and Other Total
−Removed: Three Months Ended June 30, 2022
+Added: Three Months Ended September 30, 2022
Total revenues $ 43,953 $ 225,387 $ 27,283 $ 296,623
2 unchanged sentences
Depreciation and amortization 5,369 130,663 9,562 145,594
−Removed: Equity method earnings, including carried interest 111,795 — 26,411 138,206
+Added: Equity method earnings (losses), including carried interest 122,714 — ( 53,398 ) 69,316
Income tax benefit (expense) ( 1,263 ) 5 9,099 7,841
4 unchanged sentences
Net loss attributable to DigitalBridge Group, Inc.
−Removed: Three Months Ended June 30, 2021
+Added: Three Months Ended September 30, 2021
Total revenues $ 53,796 $ 194,966 $ 3,412 $ 252,174
7 unchanged sentences
16,870 ( 12,142 ) ( 11,506 ) ( 6,778 )
−Removed: Net loss from discontinued operations attributable to DigitalBridge Group, Inc.
−Removed: Net loss attributable to DigitalBridge Group, Inc.
−Removed: $ ( 122,744 )
+Added: Net income from discontinued operations attributable to DigitalBridge Group, Inc.
+Added: Net income attributable to DigitalBridge Group, Inc.
(In thousands) Digital Investment Management Digital Operating Corporate and Other Total
−Removed: Six Months Ended June 30, 2022
+Added: Nine Months Ended September 30, 2022
Total revenues $ 134,961 $ 655,596 $ 52,934 $ 843,491
2 unchanged sentences
Depreciation and amortization 16,020 399,371 14,122 429,513
−Removed: Equity method earnings, including carried interest 80,733 — 45,601 126,334
+Added: Equity method earnings (losses), including carried interest 203,447 — ( 7,797 ) 195,650
Income tax benefit (expense) ( 5,643 ) 174 23,241 17,772
−Removed: Loss from continuing operations 58,852 ( 159,569 ) ( 188,879 ) ( 289,596 )
−Removed: Net loss from continuing operations attributable to DigitalBridge Group, Inc.
+Added: Income (loss) from continuing operations 104,917 ( 253,341 ) ( 235,770 ) ( 384,194 )
+Added: Net income (loss) from continuing operations attributable to DigitalBridge Group, Inc.
37,900 ( 43,512 ) ( 189,486 ) ( 195,098 )
2 unchanged sentences
$ ( 317,207 )
−Removed: Six Months Ended June 30, 2021
+Added: Nine Months Ended September 30, 2021
Total revenues $ 131,789 $ 573,261 $ 4,892 $ 709,942
11 unchanged sentences
Total assets and equity method investments of reportable segments are summarized as follows:
−Removed: June 30, 2022 December 31, 2021
+Added: September 30, 2022 December 31, 2021
(In thousands) Total Assets Equity Method Investments Total Assets Equity Method Investments
7 unchanged sentences
The Company may be involved in litigation in the ordinary course of business.
−Removed: As of June 30, 2022, the Company was not involved in any legal proceedings that are expected to have a material adverse effect on the Company’s results of operations, financial position or liquidity.
+Added: As of September 30, 2022, the Company was not involved in any legal proceedings that are expected to have a material adverse effect on the Company’s results of operations, financial position or liquidity.
Supplemental Disclosure of Cash Flow Information
−Removed: Six Months Ended June 30,
+Added: Nine Months Ended September 30,
(In thousands) 2022 2021
21 unchanged sentences
Loan receivable relieved in exchange for equity investment acquired 20,676 —
−Removed: Distribution payable to noncontrolling interest 2,850 —
Assets disposed in sale of equity of investment entities or sale by receiver (Note 12)
57 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.