DigitalBridge Group, Inc.DBRG
| Dec 31,
2016 | Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income (loss) | 47 | -65 | -495 | -149 | -3,790 | -817 | -570 | 45 | 147 |
|---|
| Unrealized carried interest allocation, net | - | - | - | - | - | - | - | 335 | 86 |
|---|
| Unrealized principal investment income | - | - | - | - | - | - | - | 145 | 12 |
|---|
| Equity-based compensation | 61 | 154 | 42 | 40 | 35 | 59 | 55 | 68 | 35 |
|---|
| Amortization of Debt Issuance Costs and Discounts | - | - | - | - | - | - | - | - | 2 |
|---|
| Loss on debt extinguishment | - | - | - | - | - | - | -133 | - | - |
|---|
| Depreciation and amortization | - | - | - | 596 | 578 | 637 | 579 | 486 | 34 |
|---|
| Deferred income tax (benefit) expense | - | - | - | - | -25 | -68 | 12 | -0 | -3 |
|---|
| Other (gain) loss, net | - | -45 | 50 | -191 | -212 | -60 | -22 | 101 | 37 |
|---|
| Other equity method (earnings) losses | - | - | - | - | - | - | - | -15 | - |
|---|
| Distributions of income from equity investments | 2 | 72 | 80 | 143 | 103 | 3 | 128 | 4 | - |
|---|
| Paid-in-kind interest added to loan principal | - | - | - | - | - | -8 | 7 | 1 | - |
|---|
| Straight-line rent income | 1 | 33 | 29 | 21 | 20 | -10 | 25 | 10 | - |
|---|
| Amortization of above and below Market Leases | - | -15 | -7 | -20 | -6 | 5 | 0 | 2 | - |
|---|
| Impairment of real estate and intangible assets | - | - | - | - | - | 319 | 36 | - | - |
|---|
| Other adjustments, net | - | 4 | -3 | -8 | -12 | -7 | -1 | 0 | -0 |
|---|
| (Increase) decrease in other assets and due from affiliates | 0 | 89 | 40 | 24 | -14 | 73 | -35 | 7 | 15 |
|---|
| Increase (Decrease) in Accrued Liabilities | - | -7 | -0 | 20 | 17 | 60 | 149 | 193 | -5 |
|---|
| Net cash generated by (used in) operating activities | - | - | 507 | 171 | 90 | 248 | 263 | 234 | 60 |
|---|
| Contributions to and acquisition of equity investments | - | - | - | - | 431 | 550 | 570 | 585 | 170 |
|---|
| Return of capital from equity and debt investments | 15 | 225 | 433 | 224 | 295 | 90 | 59 | 79 | 56 |
|---|
| Proceeds from sale of equity investments | - | - | 142 | 166 | 288 | 564 | 522 | 696 | 106 |
|---|
| Repayment of loans receivable | - | 831 | 143 | 230 | 228 | 486 | 24 | 7 | 1 |
|---|
| Acquisition of loans receivable and debt securities | - | - | - | 1 | - | 147 | 165 | - | - |
|---|
| Net disbursements on originated loans | - | - | - | 169 | 220 | 33 | 216 | - | - |
|---|
| Proceeds From Sale Of Loans Receivable And Securities | - | - | - | - | - | - | 401 | - | - |
|---|
| Proceeds from paydown and maturity of debt securities | - | 113 | 44 | 11 | 6 | 1 | 1 | - | - |
|---|
| Purchase of fixed assets | - | - | - | - | - | - | - | - | 4 |
|---|
| Investment deposits | - | - | - | 15 | 12 | 21 | -1 | 4 | - |
|---|
| Acquisition of InfraBridge, net of cash acquired (Note 3) | 377 | 36 | - | - | - | - | - | 314 | - |
|---|
| Net receipt (payment) on settlement of derivatives | - | - | - | - | 27 | 17 | 9 | 3 | - |
|---|
| Acquisition of and additions to real estate, related intangibles and leasing commissions | - | - | - | 1,918 | 2,559 | 828 | 2,141 | 653 | - |
|---|
| Cash derecognized in deconsolidation of sponsored funds and investment entities | - | - | - | - | - | - | - | - | 1 |
|---|
| Proceeds from Sale, Real Estate, Held-for-Investment | - | 1,608 | 864 | 6,108 | 431 | 443 | 162 | - | - |
|---|
| Other investing activities, net | - | -7 | -0 | -23 | -1 | 1 | 1 | - | - |
|---|
| Net cash generated by (used in) investing activities | - | - | -268 | 4,199 | -1,932 | 147 | -1,913 | -979 | -11 |
|---|
| Repayment or redemption of senior notes | 4 | 4,734 | 1,986 | 5,746 | 1,684 | 1,644 | 515 | 200 | 5 |
|---|
| Dividends paid to preferred stockholders | - | 130 | 121 | 109 | 79 | 73 | 62 | 59 | 59 |
|---|
| Dividends paid to common stockholders | 76 | 482 | 311 | 214 | 107 | - | 2 | 6 | 7 |
|---|
| Shares canceled for tax withholdings on vested equity awards | 18 | - | 34 | 4 | 8 | 19 | 18 | 19 | 10 |
|---|
| Repurchases of preferred stock | - | 636 | 200 | - | 403 | 150 | 53 | 5 | - |
|---|
| Repurchases of common stock | - | 300 | 343 | 11 | 25 | - | 55 | - | - |
|---|
| Proceeds from Noncontrolling Interests | 1 | 1,173 | 1,020 | 579 | 1,906 | 232 | 2,626 | 116 | 29 |
|---|
| Distributions to and redemption of noncontrolling interests | 5 | 971 | 519 | 2,848 | 360 | 249 | 2,109 | 164 | 22 |
|---|
| Payment of contingent consideration to Wafra | - | - | - | - | - | - | - | 90 | 18 |
|---|
| Acquisition of noncontrolling interest | - | - | - | - | - | - | 32 | - | - |
|---|
| Borrowings from investment level debt | - | - | - | - | - | - | - | 1,722 | - |
|---|
| Repayments of investment level debt | - | - | - | - | - | - | - | 1,200 | - |
|---|
| Payment of deferred financing costs and prepayment penalties on investment level debt | - | 96 | 29 | 82 | 55 | 48 | 19 | 38 | - |
|---|
| Net cash generated by (used in) financing activities | - | -1,347 | -788 | -3,780 | 1,373 | 411 | 924 | 58 | -91 |
|---|
| Effect of foreign exchange on cash, cash equivalents and restricted cash | - | - | -12 | 2 | 7 | -3 | -2 | 1 | -2 |
|---|
| Net increase (decrease) in cash, cash equivalents and restricted cash | - | - | -561 | 592 | -462 | 803 | -730 | -686 | -44 |
|---|
| Cash paid for interest | - | - | - | - | - | - | - | 179 | 16 |
|---|
| Cash received (paid) for income taxes | - | - | - | - | - | - | - | -0 | -6 |
|---|
| Operating Lease, Payments | - | - | - | - | - | - | - | 9 | 9 |
|---|
| Cash Provided by (Used in) Operating Activities, Discontinued Operations | - | - | - | - | - | - | - | 234 | -12 |
|---|
| Cash Provided by (Used in) Investing Activities, Discontinued Operations | - | - | - | - | - | - | - | -600 | -0 |
|---|
| Contingent consideration for acquisition of InfraBridge | - | - | - | - | - | - | - | 11 | - |
|---|
| Redemption of OP Units for common stock | - | - | - | - | - | - | - | 1 | 3 |
|---|
| Debt Conversion, Converted Instrument, Amount | - | - | - | - | - | - | - | - | 73 |
|---|
| Contributions Receivable form Noncontrolling Interests | - | - | - | - | - | - | - | - | 18 |
|---|
| Expansion Capacity Funded Through Equity, Net of Liability Settlement | - | - | - | - | - | - | - | 110 | - |
|---|
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | - | - | - | - | - | - | - | 15 | 2 |
|---|
| Sale Of Equity Of Investments Entities, Disposition Of Assets | - | - | - | - | - | 5,263 | 4,689 | 8,659 | - |
|---|
| Sale Of Equity Of Investments Entities, Disposition Of Liabilities | - | - | - | - | - | 4,292 | 3,948 | 5,941 | - |
|---|
| Assets Of Sponsored Funds Deconsolidated | - | - | - | - | - | - | - | - | 394 |
|---|
| Liabilities Of Sponsored Funds Deconsolidated | - | - | - | - | - | - | - | - | 0 |
|---|
| Noncontrolling Interests Of Sponsored Funds Deconsolidated | - | - | - | - | - | - | - | - | 263 |
|---|