XML 28 R81.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Data (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Revenues:        
Interest income from loans $ 105,455 $ 74,936 $ 210,365 $ 142,626
Interest income from investment securities 27,620 18,577 57,074 34,817
Servicing fees 32,681 39,135 66,892 39,135
Other revenues 4,994 1,795 8,398 1,874
Total revenues 170,750 134,443 342,729 218,452
Costs and expenses:        
Management fees 25,085 16,146 52,906 31,215
Interest expense 37,695 22,648 75,526 40,074
General and administrative 43,094 44,335 89,195 48,373
Business combination costs   13,420   17,616
Acquisition and investment pursuit costs 771 916 1,165 997
Depreciation and amortization 5,154 2,228 9,790 2,228
Loan loss allowance, net (139) 725 358 755
Other expense 6,026 196 7,715 229
Total costs and expenses 117,686 100,614 236,655 141,487
Income before other income, income taxes and non controlling interests 53,064 33,829 106,074 76,965
Other income:        
Income of consolidated VIEs, net 47,028 31,949 103,032 31,949
Change in fair value of servicing rights (5,523) 2,898 (10,774) 2,898
Change in fair value of investment securities, net 4,959 (1,392) 13,320 (987)
Change in fair value of mortgage loans held-for-sale, net 11,608 458 32,501 458
Earnings from unconsolidated entities 9,563 3,770 9,627 4,511
Gain (loss) on sale of investments, net 10,078 (18) 11,633 13,506
(Loss) gain on derivative financial instruments, net (9,790) 6,158 (17,656) 22,386
Foreign currency gain (loss), net 3,777 1,580 5,254 (6,085)
OTTI (797) (359) (1,010) (401)
Other income, net 692 39 710 39
Total other income 71,595 45,083 146,637 68,274
Income from continuing operations before income taxes 124,659 78,912 252,711 145,239
Income tax provision (4,277) (11,343) (9,897) (11,958)
Income from continuing operations 120,382 67,569 242,814 133,281
Loss from discontinued operations, net of tax   (6,058) (1,551) (8,346)
Net income 120,382 61,511 241,263 124,935
Net income attributable to non-controlling interests (2,514) (1,057) (2,794) (2,238)
Net income attributable to Starwood Property Trust, Inc. 117,868 60,454 238,469 122,697
Operating segment
       
Revenues:        
Interest income from loans 105,455 74,936 210,365 142,626
Interest income from investment securities 45,259 25,396 86,556 41,636
Servicing fees 57,987 52,860 114,209 52,860
Other revenues 5,344 2,068 9,021 2,147
Total revenues 214,045 155,260 420,151 239,269
Costs and expenses:        
Management fees 25,045 16,128 52,828 31,197
Interest expense 37,695 22,648 75,526 40,074
General and administrative 42,913 44,188 88,828 48,226
Business combination costs   13,420   17,616
Acquisition and investment pursuit costs 771 916 1,165 997
Depreciation and amortization 5,154 2,228 9,790 2,228
Loan loss allowance, net (139) 725 358 755
Other expense 6,026 196 7,715 229
Total costs and expenses 117,465 100,449 236,210 141,322
Income before other income, income taxes and non controlling interests 96,580 54,811 183,941 97,947
Other income:        
Change in fair value of servicing rights (12,804) 6,114 (24,979) 6,114
Change in fair value of investment securities, net 17,155 6,057 53,951 6,462
Change in fair value of mortgage loans held-for-sale, net 11,608 458 32,501 458
Earnings from unconsolidated entities 8,651 3,966 8,808 4,707
Gain (loss) on sale of investments, net 10,078 (18) 11,633 13,506
(Loss) gain on derivative financial instruments, net (9,790) 6,158 (17,656) 22,386
Foreign currency gain (loss), net 3,777 1,580 5,254 (6,085)
OTTI (797) (359) (1,010) (401)
Other income, net 692 39 710 39
Total other income 28,570 23,995 69,212 47,186
Income from continuing operations before income taxes 125,150 78,806 253,153 145,133
Income tax provision (4,277) (11,343) (9,897) (11,958)
Income from continuing operations 120,873 67,463 243,256 133,175
Loss from discontinued operations, net of tax   (6,058) (1,551) (8,346)
Net income 120,873 61,405 241,705 124,829
Net income attributable to non-controlling interests (3,005) (951) (3,236) (2,132)
Net income attributable to Starwood Property Trust, Inc. 117,868 60,454 238,469 122,697
Operating segment | Real Estate Investment Lending
       
Revenues:        
Interest income from loans 102,892 72,676 204,979 140,366
Interest income from investment securities 15,178 13,638 33,467 29,878
Servicing fees 153   190  
Other revenues 108 96 188 175
Total revenues 118,331 86,410 238,824 170,419
Costs and expenses:        
Management fees 20,423 13,854 41,778 28,923
Interest expense 31,557 19,941 62,811 37,367
General and administrative 7,921 3,615 15,066 7,653
Business combination costs   13,420   17,616
Acquisition and investment pursuit costs 523 525 735 606
Loan loss allowance, net (139) 725 358 755
Other expense 66 58 52 91
Total costs and expenses 60,351 52,138 120,800 93,011
Income before other income, income taxes and non controlling interests 57,980 34,272 118,024 77,408
Other income:        
Change in fair value of investment securities, net 861 (331) 705 74
Earnings from unconsolidated entities 3,432 1,851 4,972 2,592
Gain (loss) on sale of investments, net 10,078 (18) 11,633 13,506
(Loss) gain on derivative financial instruments, net (7,610) (2,001) (10,398) 14,227
Foreign currency gain (loss), net 4,082 1,647 5,643 (6,018)
OTTI   (359) (213) (401)
Other income, net 35   53  
Total other income 10,878 789 12,395 23,980
Income from continuing operations before income taxes 68,858 35,061 130,419 101,388
Income tax provision (443) (411) (526) (1,026)
Income from continuing operations 68,415 34,650 129,893 100,362
Net income 68,415 34,650 129,893 100,362
Net income attributable to non-controlling interests (3,005) (951) (3,236) (2,132)
Net income attributable to Starwood Property Trust, Inc. 65,410 33,699 126,657 98,230
Operating segment | LNR
       
Revenues:        
Interest income from loans 2,563 2,260 5,386 2,260
Interest income from investment securities 30,081 11,758 53,089 11,758
Servicing fees 57,834 52,860 114,019 52,860
Other revenues 5,236 1,972 8,833 1,972
Total revenues 95,714 68,850 181,327 68,850
Costs and expenses:        
Management fees 4,622 2,274 10,259 2,274
Interest expense 6,138 2,707 11,624 2,707
General and administrative 34,992 40,573 73,762 40,573
Acquisition and investment pursuit costs 248 391 430 391
Depreciation and amortization 5,154 2,228 9,790 2,228
Other expense 5,960 138 7,663 138
Total costs and expenses 57,114 48,311 113,528 48,311
Income before other income, income taxes and non controlling interests 38,600 20,539 67,799 20,539
Other income:        
Change in fair value of servicing rights (12,804) 6,114 (24,979) 6,114
Change in fair value of investment securities, net 16,294 6,388 53,246 6,388
Change in fair value of mortgage loans held-for-sale, net 11,608 458 32,501 458
Earnings from unconsolidated entities 5,219 2,115 3,836 2,115
(Loss) gain on derivative financial instruments, net (2,180) 8,159 (7,258) 8,159
Foreign currency gain (loss), net (305) (67) (389) (67)
OTTI (797)   (797)  
Other income, net 657 39 657 39
Total other income 17,692 23,206 56,817 23,206
Income from continuing operations before income taxes 56,292 43,745 124,616 43,745
Income tax provision (3,834) (10,932) (9,371) (10,932)
Income from continuing operations 52,458 32,813 115,245 32,813
Net income 52,458 32,813 115,245 32,813
Net income attributable to Starwood Property Trust, Inc. 52,458 32,813 115,245 32,813
Operating segment | Single Family Residential
       
Costs and expenses:        
Management fees     791  
Interest expense     1,091  
Total costs and expenses     1,882  
Income before other income, income taxes and non controlling interests     (1,882)  
Other income:        
Income from continuing operations before income taxes     (1,882)  
Income from continuing operations     (1,882)  
Loss from discontinued operations, net of tax   (6,058) (1,551) (8,346)
Net income   (6,058) (3,433) (8,346)
Net income attributable to Starwood Property Trust, Inc.   (6,058) (3,433) (8,346)
LNR VIEs
       
Revenues:        
Interest income from investment securities (17,639) (6,819) (29,482) (6,819)
Servicing fees (25,306) (13,725) (47,317) (13,725)
Other revenues (350) (273) (623) (273)
Total revenues (43,295) (20,817) (77,422) (20,817)
Costs and expenses:        
Management fees 40 18 78 18
General and administrative 181 147 367 147
Total costs and expenses 221 165 445 165
Income before other income, income taxes and non controlling interests (43,516) (20,982) (77,867) (20,982)
Other income:        
Income of consolidated VIEs, net 47,028 31,949 103,032 31,949
Change in fair value of servicing rights 7,281 (3,216) 14,205 (3,216)
Change in fair value of investment securities, net (12,196) (7,449) (40,631) (7,449)
Earnings from unconsolidated entities 912 (196) 819 (196)
Total other income 43,025 21,088 77,425 21,088
Income from continuing operations before income taxes (491) 106 (442) 106
Income from continuing operations (491) 106 (442) 106
Net income (491) 106 (442) 106
Net income attributable to non-controlling interests $ 491 $ (106) $ 442 $ (106)