XML 99 R88.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Interest income from loans $ 138,599 $ 121,225 $ 371,094 $ 361,314
Interest income from investment securities 12,451 19,175 40,045 53,879
Servicing fees 14,842 22,918 47,572 70,921
Rental income 60,153 39,742 176,161 110,262
Other revenues 722 1,645 2,184 3,814
Total revenues 226,767 204,705 637,056 600,190
Costs and expenses:        
Management fees 30,980 27,780 79,997 76,510
Interest expense 76,431 59,082 213,608 173,237
General and administrative 32,892 51,470 95,841 119,677
Acquisition and investment pursuit costs 1,024 1,509 2,232 5,682
Costs of rental operations 23,799 18,011 67,701 46,518
Depreciation and amortization 22,871 15,352 67,131 53,185
Loan loss allowance, net (171) 2,127 (3,170) 3,395
Other expense 376 711 1,276 811
Total costs and expenses 188,202 176,042 524,616 479,015
Income before other income (loss), income taxes and non-controlling interests 38,565 28,663 112,440 121,175
Other income (loss):        
Change in net assets related to consolidated VIEs 56,177 47,848 203,108 94,388
Change in fair value of servicing rights (4,867) (14,283) (21,301) (33,213)
Change in fair value of investment securities, net (397) (2,786) (4,061) (714)
Change in fair value of mortgage loans held-for-sale, net 19,485 49,996 45,484 70,122
(Loss) earnings from unconsolidated entities (4,689) 4,305 27,763 12,849
Gain on sale of investments and other assets, net 11,877 10 17,004 165
Loss on derivative financial instruments, net (24,224) (2,328) (66,159) (6,793)
Foreign currency (loss), gain net 10,660 (3,214) 28,434 (20,580)
OTTI/Impairment     (109)  
Loss on extinguishment of debt     (5,916)  
Other income, net 28 269 484 10,998
Total other income (loss) 64,050 79,817 224,731 127,222
Income before income taxes 102,615 108,480 337,171 248,397
Income tax provision (9,816) (2,667) (18,285) (3,467)
Net income 92,799 105,813 318,886 244,930
Net income attributable to non-controlling interests (4,371) (47) (10,720) (1,034)
Net income attributable to Starwood Property Trust, Inc. 88,428 105,766 308,166 243,896
Operating Segments and Corporate        
Revenues:        
Interest income from loans 138,599 121,225 371,094 361,314
Interest income from investment securities 43,280 48,575 140,638 149,310
Servicing fees 23,235 37,873 87,405 111,705
Rental income 60,153 39,742 176,161 110,262
Other revenues 786 1,802 2,433 4,325
Total revenues 266,053 249,217 777,731 736,916
Costs and expenses:        
Management fees 30,870 27,732 79,787 76,364
Interest expense 76,708 59,272 214,429 173,427
General and administrative 32,810 51,296 95,598 119,145
Acquisition and investment pursuit costs 1,024 1,509 2,232 5,682
Costs of rental operations 23,799 18,011 67,701 46,518
Depreciation and amortization 22,871 15,352 67,131 53,185
Loan loss allowance, net (171) 2,127 (3,170) 3,395
Other expense 376 711 1,276 811
Total costs and expenses 188,287 176,010 524,984 478,527
Income before other income (loss), income taxes and non-controlling interests 77,766 73,207 252,747 258,389
Other income (loss):        
Change in fair value of servicing rights (5,652) (14,006) (28,956) (33,710)
Change in fair value of investment securities, net 14,238 827 45,562 (43,486)
Change in fair value of mortgage loans held-for-sale, net 19,485 49,996 45,484 70,122
(Loss) earnings from unconsolidated entities (2,658) 3,924 40,900 13,137
Gain on sale of investments and other assets, net 11,877 10 17,004 165
Loss on derivative financial instruments, net (24,224) (2,328) (66,159) (6,793)
Foreign currency (loss), gain net 10,660 (3,214) 28,434 (20,580)
OTTI/Impairment     (109)  
Loss on extinguishment of debt     (5,916)  
Other income, net 28 269 1,097 10,998
Total other income (loss) 23,754 35,478 77,341 (10,147)
Income before income taxes 101,520 108,685 330,088 248,242
Income tax provision (9,816) (2,667) (18,285) (3,467)
Net income 91,704 106,018 311,803 244,775
Net income attributable to non-controlling interests (3,276) (252) (3,637) (879)
Net income attributable to Starwood Property Trust, Inc. 88,428 105,766 308,166 243,896
Operating segment | Lending Segment        
Revenues:        
Interest income from loans 134,149 114,506 360,188 348,460
Interest income from investment securities 11,540 13,301 35,870 33,975
Servicing fees 142 195 568 560
Other revenues 181 99 553 180
Total revenues 146,012 128,101 397,179 383,175
Costs and expenses:        
Management fees 482 525 1,405 1,295
Interest expense 27,929 22,678 72,372 67,585
General and administrative 5,302 5,067 14,872 13,529
Acquisition and investment pursuit costs 807 322 1,707 1,602
Depreciation and amortization 17   50  
Loan loss allowance, net (171) 2,127 (3,170) 3,395
Other expense 72   72  
Total costs and expenses 34,438 30,719 87,308 87,406
Income before other income (loss), income taxes and non-controlling interests 111,574 97,382 309,871 295,769
Other income (loss):        
Change in fair value of investment securities, net 276 207 299 (37)
Change in fair value of mortgage loans held-for-sale, net (397)   (549)  
(Loss) earnings from unconsolidated entities 848 852 2,548 2,544
Gain on sale of investments and other assets, net   10 (59) 165
Loss on derivative financial instruments, net (10,813) 4,982 (30,274) 17,824
Foreign currency (loss), gain net 10,657 (3,839) 28,402 (23,501)
OTTI/Impairment     (109)  
Total other income (loss) 571 2,212 258 (3,005)
Income before income taxes 112,145 99,594 310,129 292,764
Income tax provision 11   (331) (75)
Net income 112,156 99,594 309,798 292,689
Net income attributable to non-controlling interests (357) (352) (1,064) (1,050)
Net income attributable to Starwood Property Trust, Inc. 111,799 99,242 308,734 291,639
Operating segment | Investment and Servicing Segment        
Revenues:        
Interest income from loans 4,450 6,719   12,854
Interest income from investment securities 31,740 35,274   115,335
Servicing fees 23,093 37,678   111,145
Rental income 12,490 10,516 138,795 25,214
Other revenues 441 1,692 430 4,110
Total revenues 72,214 91,879 139,225 268,658
Costs and expenses:        
Management fees 18 24   54
Interest expense 5,710 4,877 32,466 11,443
General and administrative 24,167 43,711 3,471 95,726
Acquisition and investment pursuit costs (28) 416 516 1,551
Costs of rental operations 5,139 4,872 51,843 11,595
Depreciation and amortization 5,002 4,482 52,288 11,263
Other expense 207 198 63 298
Total costs and expenses 40,215 58,580 140,647 131,930
Income before other income (loss), income taxes and non-controlling interests 31,999 33,299 (1,422) 136,728
Other income (loss):        
Change in fair value of servicing rights (5,652) (14,006)   (33,710)
Change in fair value of investment securities, net 13,962 620   (43,449)
Change in fair value of mortgage loans held-for-sale, net 19,882 49,996   70,122
(Loss) earnings from unconsolidated entities 30,225 617 (28,782) 3,280
Gain on sale of investments and other assets, net 11,877   77  
Loss on derivative financial instruments, net (2,135) (2,590) (32,268) (17,780)
Foreign currency (loss), gain net 4 632 16 2,962
Other income, net 28 35   112
Total other income (loss) 68,191 35,304 (60,957) (18,463)
Income before income taxes 100,190 68,603 (62,379) 118,265
Income tax provision (9,827) (2,667)   (3,392)
Net income 90,363 65,936 (62,379) 114,873
Net income attributable to non-controlling interests (2,919) 100   171
Net income attributable to Starwood Property Trust, Inc. 87,444 66,036 (62,379) 115,044
Operating segment | Property Segment        
Revenues:        
Interest income from loans     10,906  
Interest income from investment securities     104,768  
Servicing fees     86,837  
Rental income 47,663 29,226 37,366 85,048
Other revenues 164 11 1,450 35
Total revenues 47,827 29,237 241,327 85,083
Costs and expenses:        
Management fees     54  
Interest expense 11,360 5,536 14,924 16,163
General and administrative 1,090 867 69,536 2,259
Acquisition and investment pursuit costs 245 759 9 1,517
Costs of rental operations 18,660 13,139 15,858 34,923
Depreciation and amortization 17,852 10,870 14,793 41,922
Other expense 97 513 1,141 513
Total costs and expenses 49,304 31,684 116,315 97,297
Income before other income (loss), income taxes and non-controlling interests (1,477) (2,447) 125,012 (12,214)
Other income (loss):        
Change in fair value of servicing rights     (28,956)  
Change in fair value of investment securities, net     45,263  
Change in fair value of mortgage loans held-for-sale, net     46,033  
(Loss) earnings from unconsolidated entities (33,731) 2,455 67,134 7,313
Gain on sale of investments and other assets, net     16,986  
Loss on derivative financial instruments, net (11,276) (4,720) (3,617) (6,837)
Foreign currency (loss), gain net (1) (7) 16 (41)
Other income, net     1,097 9,102
Total other income (loss) (45,008) (2,272) 143,956 9,537
Income before income taxes (46,485) (4,719) 268,968 (2,677)
Income tax provision     (17,954)  
Net income (46,485) (4,719) 251,014 (2,677)
Net income attributable to non-controlling interests     (2,573)  
Net income attributable to Starwood Property Trust, Inc. (46,485) (4,719) 248,441 (2,677)
Corporate        
Costs and expenses:        
Management fees 30,370 27,183 78,328 75,015
Interest expense 31,709 26,181 94,667 78,236
General and administrative 2,251 1,651 7,719 7,631
Acquisition and investment pursuit costs   12   1,012
Total costs and expenses 64,330 55,027 180,714 161,894
Income before other income (loss), income taxes and non-controlling interests (64,330) (55,027) (180,714) (161,894)
Other income (loss):        
Loss on extinguishment of debt     (5,916)  
Other income, net   234   1,784
Total other income (loss)   234 (5,916) 1,784
Income before income taxes (64,330) (54,793) (186,630) (160,110)
Net income (64,330) (54,793) (186,630) (160,110)
Net income attributable to Starwood Property Trust, Inc. (64,330) (54,793) (186,630) (160,110)
Investment and Servicing VIEs        
Revenues:        
Interest income from investment securities (30,829) (29,400) (100,593) (95,431)
Servicing fees (8,393) (14,955) (39,833) (40,784)
Other revenues (64) (157) (249) (511)
Total revenues (39,286) (44,512) (140,675) (136,726)
Costs and expenses:        
Management fees 110 48 210 146
Interest expense (277) (190) (821) (190)
General and administrative 82 174 243 532
Total costs and expenses (85) 32 (368) 488
Income before other income (loss), income taxes and non-controlling interests (39,201) (44,544) (140,307) (137,214)
Other income (loss):        
Change in net assets related to consolidated VIEs 56,177 47,848 203,108 94,388
Change in fair value of servicing rights 785 (277) 7,655 497
Change in fair value of investment securities, net (14,635) (3,613) (49,623) 42,772
(Loss) earnings from unconsolidated entities (2,031) 381 (13,137) (288)
Other income, net     (613)  
Total other income (loss) 40,296 44,339 147,390 137,369
Income before income taxes 1,095 (205) 7,083 155
Net income 1,095 (205) 7,083 155
Net income attributable to non-controlling interests $ (1,095) $ 205 $ (7,083) $ (155)