XML 100 R89.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues:        
Interest income from loans $ 120,612 $ 122,557 $ 232,495 $ 240,089
Interest income from investment securities 12,370 15,301 27,594 34,704
Servicing fees 18,628 23,312 32,730 48,003
Rental income 58,966 37,843 116,008 70,520
Other revenues 993 979 1,462 2,169
Total revenues 211,569 199,992 410,289 395,485
Costs and expenses:        
Management fees 24,633 23,767 49,017 48,730
Interest expense 71,317 57,635 137,177 114,155
General and administrative 32,520 35,409 62,949 68,207
Acquisition and investment pursuit costs 537 2,888 1,208 4,173
Costs of rental operations 23,024 15,852 43,902 28,507
Depreciation and amortization 22,032 19,073 44,260 37,833
Loan loss allowance, net (2,694) 2,029 (2,999) 1,268
Other expense 142   900 100
Total costs and expenses 171,511 156,653 336,414 302,973
Income before other income (loss), income taxes and non-controlling interests 40,058 43,339 73,875 92,512
Other income (loss):        
Change in net assets related to consolidated VIEs 77,761 50,707 146,931 46,540
Change in fair value of servicing rights (8,001) (12,191) (16,434) (18,930)
Change in fair value of investment securities, net (2,493) 1,319 (3,664) 2,072
Change in fair value of mortgage loans held-for-sale, net 15,406 13,235 25,999 20,126
Earnings from unconsolidated entities 29,465 4,479 32,452 8,544
Gain (loss) on sale of investments and other assets, net 5,183 (90) 5,127 155
(Loss) gain on derivative financial instruments, net (37,586) 20,253 (41,935) (4,465)
Foreign currency (loss), gain net 12,910 (16,988) 17,774 (17,366)
OTTI/Impairment (109)   (109)  
Loss on extinguishment of debt     (5,916)  
Other income, net 91 8,714 456 10,729
Total other income (loss) 92,627 69,438 160,681 47,405
Income before income taxes 132,685 112,777 234,556 139,917
Income tax benefit (provision) (9,452) (706) (8,469) (800)
Net income 123,233 112,071 226,087 139,117
Net income attributable to non-controlling interests (5,853) (598) (6,349) (987)
Net income attributable to Starwood Property Trust, Inc. 117,380 111,473 219,738 138,130
Operating Segments and Corporate        
Revenues:        
Interest income from loans 120,612 122,557 232,495 240,089
Interest income from investment securities 49,803 43,481 97,358 100,735
Servicing fees 33,879 37,455 64,170 73,832
Rental income 58,966 37,843 116,008 70,520
Other revenues 1,059 1,152 1,647 2,523
Total revenues 264,319 242,488 511,678 487,699
Costs and expenses:        
Management fees 24,583 23,711 48,917 48,632
Interest expense 71,592 57,635 137,721 114,155
General and administrative 32,446 35,228 62,788 67,849
Acquisition and investment pursuit costs 537 2,888 1,208 4,173
Costs of rental operations 23,024 15,852 43,902 28,507
Depreciation and amortization 22,032 19,073 44,260 37,833
Loan loss allowance, net (2,694) 2,029 (2,999) 1,268
Other expense 142   900 100
Total costs and expenses 171,662 156,416 336,697 302,517
Income before other income (loss), income taxes and non-controlling interests 92,657 86,072 174,981 185,182
Other income (loss):        
Change in fair value of servicing rights (13,667) (11,034) (23,304) (19,704)
Change in fair value of investment securities, net 12,107 7,429 31,324 (44,313)
Change in fair value of mortgage loans held-for-sale, net 15,406 13,235 25,999 20,126
Earnings from unconsolidated entities 39,610 4,939 43,558 9,213
Gain (loss) on sale of investments and other assets, net 5,183 (90) 5,127 155
(Loss) gain on derivative financial instruments, net (37,586) 20,253 (41,935) (4,465)
Foreign currency (loss), gain net 12,910 (16,988) 17,774 (17,366)
OTTI/Impairment (109)   (109)  
Loss on extinguishment of debt     (5,916)  
Other income, net 704 8,714 1,069 10,729
Total other income (loss) 34,558 26,458 53,587 (45,625)
Income before income taxes 127,215 112,530 228,568 139,557
Income tax benefit (provision) (9,452) (706) (8,469) (800)
Net income 117,763 111,824 220,099 138,757
Net income attributable to non-controlling interests (383) (351) (361) (627)
Net income attributable to Starwood Property Trust, Inc. 117,380 111,473 219,738 138,130
Operating segment | Lending Segment        
Revenues:        
Interest income from loans 116,993 119,296 226,039 233,954
Interest income from investment securities 11,611 11,046 24,330 20,674
Servicing fees 216 206 426 365
Other revenues 293 58 372 81
Total revenues 129,113 130,606 251,167 255,074
Costs and expenses:        
Management fees 469 395 923 770
Interest expense 24,486 22,572 44,443 44,907
General and administrative 5,359 4,540 9,570 8,462
Acquisition and investment pursuit costs 385 942 900 1,280
Depreciation and amortization 16   33  
Loan loss allowance, net (2,694) 2,029 (2,999) 1,268
Total costs and expenses 28,021 30,478 52,870 56,687
Income before other income (loss), income taxes and non-controlling interests 101,092 100,128 198,297 198,387
Other income (loss):        
Change in fair value of investment securities, net (149) (30) 23 (244)
Change in fair value of mortgage loans held-for-sale, net (152)   (152)  
Earnings from unconsolidated entities 1,230 1,224 1,700 1,692
Gain (loss) on sale of investments and other assets, net (3) (90) (59) 155
(Loss) gain on derivative financial instruments, net (14,926) 15,868 (19,461) 12,842
Foreign currency (loss), gain net 12,882 (17,840) 17,745 (19,662)
OTTI/Impairment (109)   (109)  
Total other income (loss) (1,227) (868) (313) (5,217)
Income before income taxes 99,865 99,260 197,984 193,170
Income tax benefit (provision) (127)   (342) (75)
Net income 99,738 99,260 197,642 193,095
Net income attributable to non-controlling interests (353) (348) (707) (698)
Net income attributable to Starwood Property Trust, Inc. 99,385 98,912 196,935 192,397
Operating segment | Investment and Servicing Segment        
Revenues:        
Interest income from loans 3,619 3,261 6,456 6,135
Interest income from investment securities 38,192 32,435 73,028 80,061
Servicing fees 33,663 37,249 63,744 73,467
Rental income 12,687 8,223 24,876 14,698
Other revenues 545 1,076 1,009 2,418
Total revenues 88,706 82,244 169,113 176,779
Costs and expenses:        
Management fees 18 12 36 30
Interest expense 4,856 3,328 9,214 6,566
General and administrative 22,789 26,721 45,369 52,015
Acquisition and investment pursuit costs 53 780 37 1,135
Costs of rental operations 5,232 3,661 10,719 6,723
Depreciation and amortization 4,737 3,730 9,791 6,781
Other expense 176   934 100
Total costs and expenses 37,861 38,232 76,100 73,350
Income before other income (loss), income taxes and non-controlling interests 50,845 44,012 93,013 103,429
Other income (loss):        
Change in fair value of servicing rights (13,667) (11,034) (23,304) (19,704)
Change in fair value of investment securities, net 12,256 7,459 31,301 (44,069)
Change in fair value of mortgage loans held-for-sale, net 15,558 13,235 26,151 20,126
Earnings from unconsolidated entities 35,892 1,286 36,909 2,663
Gain (loss) on sale of investments and other assets, net 5,109   5,109  
(Loss) gain on derivative financial instruments, net (2,179) (3,945) (1,482) (15,190)
Foreign currency (loss), gain net 11 870 12 2,330
Other income, net 704 34 1,069 77
Total other income (loss) 53,684 7,905 75,765 (53,767)
Income before income taxes 104,529 51,917 168,778 49,662
Income tax benefit (provision) (9,325) (706) (8,127) (725)
Net income 95,204 51,211 160,651 48,937
Net income attributable to non-controlling interests (30) (3) 346 71
Net income attributable to Starwood Property Trust, Inc. 95,174 51,208 160,997 49,008
Operating segment | Property Segment        
Revenues:        
Rental income 46,279 29,620 91,132 55,822
Other revenues 221 18 266 24
Total revenues 46,500 29,638 91,398 55,846
Costs and expenses:        
Interest expense 10,899 5,678 21,106 10,627
General and administrative 1,000 837 2,381 1,392
Acquisition and investment pursuit costs 99 166 271 758
Costs of rental operations 17,792 12,191 33,183 21,784
Depreciation and amortization 17,279 15,343 34,436 31,052
Other expense (34)   (34)  
Total costs and expenses 47,035 34,215 91,343 65,613
Income before other income (loss), income taxes and non-controlling interests (535) (4,577) 55 (9,767)
Other income (loss):        
Earnings from unconsolidated entities 2,488 2,429 4,949 4,858
Gain (loss) on sale of investments and other assets, net 77   77  
(Loss) gain on derivative financial instruments, net (20,481) 8,330 (20,992) (2,117)
Foreign currency (loss), gain net 17 (18) 17 (34)
Other income, net   8,680   9,102
Total other income (loss) (17,899) 19,421 (15,949) 11,809
Income before income taxes (18,434) 14,844 (15,894) 2,042
Net income (18,434) 14,844 (15,894) 2,042
Net income attributable to Starwood Property Trust, Inc. (18,434) 14,844 (15,894) 2,042
Corporate        
Costs and expenses:        
Management fees 24,096 23,304 47,958 47,832
Interest expense 31,351 26,057 62,958 52,055
General and administrative 3,298 3,130 5,468 5,980
Acquisition and investment pursuit costs   1,000   1,000
Total costs and expenses 58,745 53,491 116,384 106,867
Income before other income (loss), income taxes and non-controlling interests (58,745) (53,491) (116,384) (106,867)
Other income (loss):        
Loss on extinguishment of debt     (5,916)  
Other income, net       1,550
Total other income (loss)     (5,916) 1,550
Income before income taxes (58,745) (53,491) (122,300) (105,317)
Net income (58,745) (53,491) (122,300) (105,317)
Net income attributable to Starwood Property Trust, Inc. (58,745) (53,491) (122,300) (105,317)
Investment and Servicing VIEs        
Revenues:        
Interest income from investment securities (37,433) (28,180) (69,764) (66,031)
Servicing fees (15,251) (14,143) (31,440) (25,829)
Other revenues (66) (173) (185) (354)
Total revenues (52,750) (42,496) (101,389) (92,214)
Costs and expenses:        
Management fees 50 56 100 98
Interest expense (275)   (544)  
General and administrative 74 181 161 358
Total costs and expenses (151) 237 (283) 456
Income before other income (loss), income taxes and non-controlling interests (52,599) (42,733) (101,106) (92,670)
Other income (loss):        
Change in net assets related to consolidated VIEs 77,761 50,707 146,931 46,540
Change in fair value of servicing rights 5,666 (1,157) 6,870 774
Change in fair value of investment securities, net (14,600) (6,110) (34,988) 46,385
Earnings from unconsolidated entities (10,145) (460) (11,106) (669)
Other income, net (613)   (613)  
Total other income (loss) 58,069 42,980 107,094 93,030
Income before income taxes 5,470 247 5,988 360
Net income 5,470 247 5,988 360
Net income attributable to non-controlling interests $ (5,470) $ (247) $ (5,988) $ (360)