XML 70 R55.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions and Divestitures (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended 24 Months Ended
Dec. 31, 2016
USD ($)
property
item
Dec. 29, 2016
USD ($)
ft²
item
Dec. 31, 2016
USD ($)
property
item
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
ft²
Sep. 30, 2015
USD ($)
Jun. 30, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2016
USD ($)
property
item
$ / shares
Dec. 31, 2015
USD ($)
ft²
property
item
$ / shares
Dec. 31, 2014
USD ($)
Dec. 31, 2016
USD ($)
property
item
Liabilities assumed:                            
Revenues     $ 184,477 $ 204,705 $ 199,992 $ 195,493 $ 186,223 $ 192,145 $ 178,660 $ 178,849 $ 784,667 $ 735,877 $ 702,875  
Net income (loss)     122,721 $ 105,813 $ 112,071 $ 27,046 96,648 $ 117,116 $ 117,640 $ 120,779 367,651 452,183 500,538  
Bargain purchase gains                     8,406      
Depreciation and amortization                     61,571 27,232 16,622  
Gain on derivative financial instruments, net                     70,734 21,598 $ 20,451  
Goodwill $ 140,437   140,437       140,437       140,437 140,437   $ 140,437
Medical Office Portfolio                            
Acquisitions                            
Weighted average occupancy percentage   94.00%                        
Area of property | ft²   1,900,000                        
Debt incurred to fund acquisition   $ 491,200                        
Number of acquired properties closed | item   34                        
Purchase price   $ 758,800                        
Assets acquired:                            
Properties 686,984   686,984               686,984     686,984
Intangible assets 85,596   85,596               85,596     85,596
Other assets 511   511               511     511
Total assets acquired 773,091   773,091               773,091     773,091
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 14,327   14,327               14,327     14,327
Total liabilities assumed 14,327   14,327               14,327     14,327
Net assets acquired 758,764   $ 758,764               758,764     $ 758,764
Net income (loss) (9,700)                          
Bargain purchase gains   0                        
Acquisition related costs 9,500                          
Goodwill   $ 0                        
Pro forma revenue and net income                            
Revenues $ 400                          
Woodstar Portfolio And Ireland Portfolio                            
Pro forma revenue and net income                            
Revenues                     854,416 914,355    
Net income attributable to STWD                     $ 341,972 $ 441,150    
Net income per share - Basic | $ / shares                     $ 1.42 $ 1.87    
Net income per share - Diluted | $ / shares                     $ 1.41 $ 1.87    
Management fee expense addition                     $ 4,921 $ 11,121    
Woodstar Portfolio                            
Acquisitions                            
Number of properties in portfolio investment | item 32   32               32     32
Number of acquired properties closed | item                     14 18    
Number of units acquired | item                     3,710 5,238   8,948
Purchase price                       $ 324,000    
Assets acquired:                            
Cash and cash equivalents $ 6,254   $ 6,254               $ 6,254     $ 6,254
Properties 245,430   245,430       339,040       245,430 339,040   245,430
Intangible assets 8,174   8,174       11,337       8,174 11,337   8,174
Other assets 16,417   16,417       652       16,417 652   16,417
Total assets acquired 276,275   276,275       351,029       276,275 351,029   276,275
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 19,666   19,666       18,030       19,666 18,030   19,666
Secured financing agreements 150,763   150,763       8,982       150,763 8,982   150,763
Total liabilities assumed 170,429   170,429       27,012       170,429 27,012   170,429
Net assets acquired 105,846   105,846       $ 324,017       105,846 $ 324,017   105,846
Revenues                     32,800      
Net income (loss)                     4,700      
Bargain purchase gains                     8,400      
Depreciation and amortization                     14,800      
Acquisition related costs                     900      
Goodwill $ 0   $ 0               $ 0     $ 0
Ireland Portfolio                            
Acquisitions                            
Number of properties in portfolio investment | property 13   13               13     13
Area of property | ft²             600,000         600,000    
Debt incurred to fund acquisition             $ 328,600         $ 328,600    
Assets acquired:                            
Restricted cash             10,829         10,829    
Properties             445,369         445,369    
Intangible assets             59,529         59,529    
Other assets             2,508         2,508    
Total assets acquired             518,235         518,235    
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities             17,552         17,552    
Secured financing agreements             283,010         283,010    
Total liabilities assumed             300,562         300,562    
Net assets acquired             217,673         217,673    
Bargain purchase gains                       0    
Goodwill             0         0    
REO Portfolio                            
Assets acquired:                            
Properties $ 123,819   $ 123,819       128,218       $ 123,819 128,218   $ 123,819
Intangible assets 25,638   25,638       19,381       25,638 19,381   25,638
Other assets 2,978   2,978       4,973       2,978 4,973   2,978
Total assets acquired 152,435   152,435       152,572       152,435 152,572   152,435
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 7,358   7,358       6,998       7,358 6,998   7,358
Total liabilities assumed 7,358   7,358       6,998       7,358 6,998   7,358
Non-controlling interests 6,462   6,462       6,904       6,462 6,904   6,462
Net assets acquired 138,615   138,615       $ 138,670       138,615 $ 138,670   138,615
Bargain purchase gains                     8,800      
REO Portfolio | ASU 2015-16                            
Assets acquired:                            
Properties 88,773   88,773               88,773     88,773
Intangible assets 19,116   19,116               19,116     19,116
Other assets 2,862   2,862               2,862     2,862
Total assets acquired 110,751   110,751               110,751     110,751
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 5,386   5,386               5,386     5,386
Total liabilities assumed 5,386   5,386               5,386     5,386
Non-controlling interests 5,492   5,492               5,492     5,492
Net assets acquired 99,873   99,873               99,873     99,873
REO Portfolio | ASU 2015-16 | Amount As Previously Reported                            
Assets acquired:                            
Properties 71,496   71,496               71,496     71,496
Intangible assets 25,387   25,387               25,387     25,387
Other assets 2,862   2,862               2,862     2,862
Total assets acquired 99,745   99,745               99,745     99,745
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 3,202   3,202               3,202     3,202
Total liabilities assumed 3,202   3,202               3,202     3,202
Non-controlling interests 5,492   5,492               5,492     5,492
Net assets acquired 91,051   91,051               91,051     91,051
REO Portfolio | ASU 2015-16 | Reclassification Adjustment                            
Assets acquired:                            
Properties 17,277   17,277               17,277     17,277
Intangible assets (6,271)   (6,271)               (6,271)     (6,271)
Total assets acquired 11,006   11,006               11,006     11,006
Liabilities assumed:                            
Accounts payable, accrued expenses and other liabilities 2,184   2,184               2,184     2,184
Total liabilities assumed 2,184   2,184               2,184     2,184
Net assets acquired $ 8,822   $ 8,822               $ 8,822     $ 8,822
Net Leased Office Property | Ireland Portfolio                            
Acquisitions                            
Number of acquired properties closed | property                       12    
Multifamily Property | Ireland Portfolio                            
Acquisitions                            
Number of acquired properties closed | property                       1    
Investment and Servicing Segment | REO Portfolio                            
Acquisitions                            
Number of properties in portfolio investment | property 10   10               10     10
Number of acquired properties closed | property                     9 14    
Purchase price                     $ 8,200 $ 138,700    
Liabilities assumed:                            
Revenues                     12,300      
Net income (loss)                     8,000      
Bargain purchase gains                     8,800      
Depreciation and amortization                     5,500      
Acquisition related costs                     1,000      
Goodwill $ 0   $ 0               0     $ 0
Investment and Servicing Segment | Net Leased Office Property | REO Portfolio                            
Acquisitions                            
Purchase price                     $ 129,800