AI Financials

DigitalBridge Group, Inc.

DBRGpubliclender

Digital-infrastructure asset manager

What this company owes, to whom, at what cost and when it comes due. Every figure is the one the company itself states. cohort: lender · verified 2026-09-28 How these figures are built →

Off the balance sheet
$60M
Unrecorded purchase obligations at 2025-12-31, each fact counted once
how it is counted

what the filer owes that is not on its balance sheet at this date: leases not yet commenced plus unrecorded purchase obligations, counted once. A filer that reports the same figure under both (Meta, Alphabet, Equinix, Arm, Applied Digital, Astera Labs) has stated one fact twice, and offBalanceNote says so

Notes priced since 2024 · 0 →each tranche in the ledger as the company itself states it
how it is counted

principal in USD billions — native for USD, spot rate on the pricing date otherwise (fx recorded)

—
Loans and credit facilities · 1 →as signed; the figure counts new facilities, the count amendments too
how it is counted

the commitment as the company states it — a ceiling for revolvers and delayed-draw facilities, not an amount drawn; new facilities only: an amendment restates a commitment already counted.

$500M
Debt due in 12 months →its own schedule, as of 2023-12-31
how it is counted

the company's own maturity schedule for all its long-term debt, as its latest report states it: principal due in the next twelve months, years two to five and after; USD billions

$0M
Long-term debt on the balance sheet →on its balance sheet at 2026-06-30
how it is counted

long-term debt including its current portion, read line by line off the company's own balance sheet (ADR-0044), an asset manager's consolidated funds' debt apart where it is reported apart; its derivation says when the notes to the accounts gave a part, when the date came from the next report's prior-period column, or when finance leases sit inside a line

$292M
Cost of debt · 2026 Q2 →interest cover — · capex over operating cash flow 0×
how it is counted

4 × the quarter's interest cost ÷ average funded debt (borrowings + finance lease liabilities when the company states them apart; rateBasis says which) — interest cost is the interest expense plus the interest capitalised into what the company builds where it states that for the quarter; none when it states it only for a year in which it capitalised a tenth or more of its interest; interest expense under US GAAP includes finance-lease interest, so funded debt is the cleaner basis; a manager's consolidated VIEs' debt taken out of its debt line is added back where its interest expense pays for it

7.42%

When it comes due

Left, the company's own five-year schedule — not our arithmetic. Right, the notes (orange) and facilities (grey) since 2024 that we have placed by maturity year: notes in the ledger since 2024 plus loans as signed since 2024, summed by maturity year and company — recent borrowing only, not the whole balance sheet. Both are in the tables of question 4.

Its own schedule, as of 2023-12-31

next 12 months$0M
year 2$78M
year 3$300M
year 4$0M
year 5$0M
after year 5—

Notes and facilities since 2024, by maturity year

None placed.

1

What has it committed to?

Obligations as the company states them — leases and purchase obligations as it reports them, long-term debt read off its balance sheet — each at the date it last stated it. The off-balance-sheet total is what it owes that its balance sheet does not carry.

Obligations as stated

4 rows
Off the balance sheet$60M2026-06-30Unrecorded purchase obligations at 2025-12-31
Unrecorded purchase obligations$58M2025-12-31
unconditional purchase obligations not recorded on the balance sheet
Long-term debt on the balance sheet$292M2026-06-30
long-term debt including its current portion, read line by line off the company's own balance sheet (ADR-0044), an asset manager's consolidated funds' debt apart where it is reported apart; its derivation says when the notes to the accounts gave a part, when the date came from the next report's prior-period column, or when finance leases sit inside a line
Lease liabilities on the balance sheet$459M2022-12-31operating plus finance, discounted
operating + finance lease liabilities

Obligations created, as announced

4 rows
The announcements that state an amount. Kind: the kind of commitment announced: a material definitive agreement entered into, or a direct financial obligation created. Instrument: the first financing phrase the announcement uses, if any.
2026-05-27material definitive agreement$650MfinancingDigitalBridge Group, Inc., DigitalBridge Operating Company, LLC, DB Marley Sub, LLC, ArcLight Capital Holdings, LLC, ACHP II, L.P., Company, Company
2026-05-15material definitive agreement$400MfinancingDigitalBridge Issuer, LLC, DigitalBridge Co-Issuer, LLC, DigitalBridge Operating Company, LLC, DigitalBridge Group, Inc., Citibank, N.A., DigitalBridge Investment Holdco, LLC
2026-05-15direct financial obligation$400MfinancingDigitalBridge Issuer, LLC, DigitalBridge Co-Issuer, LLC, DigitalBridge Operating Company, LLC, DigitalBridge Group, Inc., Citibank, N.A., DigitalBridge Investment Holdco, LLC
2025-12-30material definitive agreement$154MfinancingDigitalBridge Group, Inc., Duncan Holdco LLC, Duncan Sub II LLC, DigitalBridge Operating Company, LLC, Surviving Corporation. Each Company, Surviving Company
2

What has it borrowed, and at what cost?

Each note tranche in the ledger priced since 2024, as the company itself states it, and each credit facility as signed. Nothing is netted, nothing is estimated.

No note tranche since 2024. A convertible is not counted here; it is equity in a bond's clothing and sits under question 3.

Loans and credit facilities as signed

1 rows
the commitment as the company states it — a ceiling for revolvers and delayed-draw facilities, not an amount drawn. new — a facility entered into; amendment — an increase, extension or repricing of an existing one, the amount being the new commitment as stated.
2026-05-27bridge loan
“In connection with the ArcLight Transaction, on May 23, 2026, Merger Sub entered into a commitment letter with Barclays Bank PLC (“Barclays”), pursuant to which Barclays has committed to provide the entire principal amount of a senior secured bridge loan facility in an aggregate principal amount of up to $500 million upon closing of the Arclight Transaction (and following the SoftBank Transaction)”
$500Msecured———

Cost of debt, from its own statements

Latest quarter, 2026 Q2: cost of debt 7.42%, interest cover —, capex over operating cash flow 0×.

Cost of debt: 4 × the quarter's interest cost ÷ average funded debt (borrowings + finance lease liabilities when the company states them apart; rateBasis says which) — interest cost is the interest expense plus the interest capitalised into what the company builds where it states that for the quarter; none when it states it only for a year in which it capitalised a tenth or more of its interest; interest expense under US GAAP includes finance-lease interest, so funded debt is the cleaner basis; a manager's consolidated VIEs' debt taken out of its debt line is added back where its interest expense pays for it Interest cover: operating income ÷ interest expense. Capex over operating cash flow: cash purchases of PP&E ÷ operating cash flow; null when operating cash flow is not positive.

3

What equity has it sold?

Raises as announced, and shares actually sold under an at-the-market programme when the company states the period.

No equity or hybrid raise since 2024, and no at-the-market programme.

4

When does it come due, and who holds it?

The company's own five-year schedule, what we have placed by year from the notes and facilities since 2024, and the price the funds that hold its paper report.

Its own maturity schedule

1 rows
The company's own maturity schedule, as it states it. Not our arithmetic. $0M: a year it states as zero; a dash: a year with no figure.
2023-12-31$0M$78M$300M$0M$0M—$378M

Not on this ladder: facilities with no maturity date

1 rows
1 facility(ies) are not on the ladder: their maturity is stated as a basis rather than a date. loans whose maturity is stated per draw or not at all — counted nowhere on the ladder, listed here.
2026-05-27bridge loan$500M—

No fund-reported price for its paper. Fund holdings are matched only on identifiers the ledger already holds, so a tranche with no CUSIP in the ledger cannot be matched.

5

How does it compare?

The same twelve measures every company on the AI trade page carries, beside the median across them. Below each measure, the arithmetic behind it.

Twelve measures, beside the median

11 rows
Self-funding
operating cash flow ÷ capex over four quarters
—
the filer does not tag both figures
1.31×
across 40 companies
2026Q2
Funding mix
each source ÷ capex over four quarters
—
no capex tagged
—2026Q2
Off balance sheet
$0.1B off the balance sheet ÷ (that + $0.3B long-term debt); each figure as the filer last stated it (longTermDebt 2026-06-30, unrecordedPurchaseObligations 2025-12-31)
16.6%41.9%
across 23 companies
2026-06-30
Committed facilities
$0.5B committed across 1 new facilities, 1.71× the $0.3B of long-term debt on the balance sheet
$500M—2026-06-30
Marginal cost of debt
principal-weighted coupon of debt priced in the last twelve months
—
nothing priced with a fixed coupon in the window
——
New-issue spread
coupon − 10-year Treasury on the pricing date, USD tranches only
—
no USD fixed-coupon tranche priced in the window
——
Floating-rate share
$0.0B floating ($0.0B notes + $0.0B facilities off SOFR) ÷ $0.5B raised
0%0%
across 40 companies
—
Rate shock (+100 bp)
floating balance × 100 bp
—
no floating debt found
——
Secured share of new facilities
$0.5B secured ÷ $0.5B committed
100%0%
across 24 companies
—
Refinancing burden
$0.1B due within two years (the filer's own schedule as of 2023-12-31) ÷ $0.2B of operating cash flow over 4 quarters
0.44×0.15×
across 23 companies
2023-12-31
Liquidity runway
($0.5B cash and equivalents as tagged — short-term investments are not included — + $0.5B committed) ÷ $0.0B a quarter of capex and interest, as of 2026Q2
224—2026Q2

Does our ledger explain its balance sheet?

Across 2 of 14 quarter(s) its debt rose $240M and the notes we hold for those quarters total $0M — 0% explained.

the change in the filer's own borrowings over a fiscal quarter, against the principal of the tranches our ledger says were priced inside that quarter; this is not a reconciliation to the penny and is not meant to be; we do not track repayments, draws under facilities, commercial paper or currency translation.