XML 105 R92.htm IDEA: XBRL DOCUMENT v3.19.2
Segment and Geographic Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenues:        
Interest income from loans $ 191,466 $ 151,704 $ 374,882 $ 289,324
Interest income from investment securities 22,545 10,790 40,177 26,059
Servicing fees 9,008 17,315 33,441 43,382
Rental income 87,297 88,891 171,130 170,001
Other revenues 865 856 2,031 1,377
Total revenues 311,181 269,556 621,661 530,143
Costs and expenses:        
Management fees 22,523 27,494 45,989 58,136
Interest expense 130,126 91,592 264,798 178,775
General and administrative 37,578 35,528 72,508 67,670
Acquisition and investment pursuit costs 74 1,561 416 1,938
Costs of rental operations 30,655 32,897 60,306 62,590
Depreciation and amortization 28,552 37,150 57,806 68,894
Loan loss provision, net 2,518 25,259 3,281 26,797
Other expense 1,443 497 1,654 601
Total costs and expenses 253,469 251,978 506,758 465,401
Other income (loss):        
Change in net assets related to consolidated VIEs 55,158 43,946 102,994 96,599
Change in fair value of servicing rights (916) (2,203) (1,683) (8,017)
Change in fair value of investment securities, net 667 7,702 729 7,553
Change in fair value of mortgage loans held-for-sale, net 21,891 14,833 33,157 22,633
Earnings (loss) from unconsolidated entities 8,817 5,470 (34,383) 4,008
(Loss) gain on derivative financial instruments, net 2,515 13,437 7,000 24,097
(Loss) gain on derivative financial instruments, net (32) 32,622 (2,239) 15,763
Foreign currency gain (loss), net (7,017) (13,264) (1,470) 285
Loss on extinguishment of debt (2,816) (186) (6,114) (186)
Other (loss) income, net   498 (73) 606
Total other income 78,267 102,855 97,918 163,341
Income before income taxes 135,979 120,433 212,821 228,083
Income tax provision (3,533) (3,343) (3,867) (6,199)
Net income 132,446 117,090 208,954 221,884
Net income attributable to Starwood Property Trust, Inc. (5,430) (7,860) (11,555) (12,722)
Net income attributable to Starwood Property Trust, Inc. 127,016 109,230 197,399 209,162
Operating Segments and Corporate        
Revenues:        
Interest income from loans 191,466 151,704 374,882 289,324
Interest income from investment securities 56,398 39,402 101,484 88,240
Servicing fees 15,970 24,737 43,336 58,336
Rental income 87,297 88,891 171,130 170,001
Other revenues 868 907 2,052 1,482
Total revenues 351,999 305,641 692,884 607,383
Costs and expenses:        
Management fees 22,478 27,388 45,895 57,937
Interest expense 130,290 91,867 265,122 179,320
General and administrative 37,486 35,444 72,328 67,500
Acquisition and investment pursuit costs 74 1,561 416 1,938
Costs of rental operations 30,655 32,897 60,306 62,590
Depreciation and amortization 28,552 37,150 57,806 68,894
Loan loss provision, net 2,518 25,259 3,281 26,797
Other expense 1,443 497 1,654 601
Total costs and expenses 253,496 252,063 506,808 465,577
Other income (loss):        
Change in fair value of servicing rights (1,159) (3,255) (1,674) (12,423)
Change in fair value of investment securities, net 14,867 15,592 31,313 28,867
Change in fair value of mortgage loans held-for-sale, net 21,891 14,833 33,157 22,633
Earnings (loss) from unconsolidated entities 9,290 6,190 (33,344) 5,715
(Loss) gain on derivative financial instruments, net 2,515 13,437 7,000 24,097
(Loss) gain on derivative financial instruments, net (32) 32,622 (2,239) 15,763
Foreign currency gain (loss), net (7,017) (13,264) (1,470) 285
Loss on extinguishment of debt (2,816) (186) (6,114) (186)
Other (loss) income, net   498 (73) 606
Total other income 37,539 66,467 26,556 85,357
Income before income taxes 136,042 120,045 212,632 227,163
Income tax provision (3,533) (3,343) (3,867) (6,199)
Net income 132,509 116,702 208,765 220,964
Net income attributable to Starwood Property Trust, Inc. (5,493) (7,472) (11,366) (11,802)
Net income attributable to Starwood Property Trust, Inc. 127,016 109,230 197,399 209,162
Operating segment | Commercial and Residential Lending Segment        
Revenues:        
Interest income from loans 163,071 148,268 317,666 283,240
Interest income from investment securities 24,367 8,930 44,275 23,369
Servicing fees 90 50 213 215
Other revenues 252 224 456 418
Total revenues 187,780 157,472 362,610 307,242
Costs and expenses:        
Management fees 353 463 764 943
Interest expense 58,564 34,826 120,168 66,847
General and administrative 6,754 6,251 13,522 12,946
Acquisition and investment pursuit costs 160 1,692 409 1,912
Costs of rental operations 741   760  
Depreciation and amortization 285 16 356 33
Loan loss provision, net 2,096 25,259 2,085 26,797
Other expense 76 77 153 154
Total costs and expenses 69,029 68,584 138,217 109,632
Other income (loss):        
Change in fair value of investment securities, net (948) 482 (2,642) (222)
Change in fair value of mortgage loans held-for-sale, net 5,363 184 6,749 (1,508)
Earnings (loss) from unconsolidated entities 5,492 1,803 6,069 3,247
(Loss) gain on derivative financial instruments, net 239 135 2,994 414
(Loss) gain on derivative financial instruments, net 5,592 19,467 (3,705) 8,649
Foreign currency gain (loss), net (6,927) (13,264) (1,688) 286
Other (loss) income, net       43
Total other income 8,811 8,807 7,777 10,909
Income before income taxes 127,562 97,695 232,170 208,519
Income tax provision (1,832) (1,720) (1,584) (2,667)
Net income 125,730 95,975 230,586 205,852
Net income attributable to Starwood Property Trust, Inc. (21) (361) (392) (722)
Net income attributable to Starwood Property Trust, Inc. 125,709 95,614 230,194 205,130
Operating segment | Infrastructure Lending Segment        
Revenues:        
Interest income from loans 25,291   52,206  
Interest income from investment securities 868   1,753  
Other revenues 7   693  
Total revenues 26,166   54,652  
Costs and expenses:        
Interest expense 16,258   34,835  
General and administrative 4,830   9,309  
Acquisition and investment pursuit costs 14   30  
Loan loss provision, net 422   1,196  
Total costs and expenses 21,524   45,370  
Other income (loss):        
(Loss) gain on derivative financial instruments, net 2,276   3,066  
(Loss) gain on derivative financial instruments, net (2,833)   (3,228)  
Foreign currency gain (loss), net (83)   217  
Loss on extinguishment of debt (2,816)   (6,120)  
Total other income (3,456)   (6,065)  
Income before income taxes 1,186   3,217  
Income tax provision 186   271  
Net income 1,372   3,488  
Net income attributable to Starwood Property Trust, Inc. 1,372   3,488  
Operating segment | Investing and Servicing Segment        
Revenues:        
Interest income from loans 3,104 3,436 5,010 6,084
Interest income from investment securities 31,163 30,472 55,456 64,871
Servicing fees 15,880 24,687 43,123 58,121
Rental income 14,971 14,490 28,283 28,890
Other revenues 515 516 711 744
Total revenues 65,633 73,601 132,583 158,710
Costs and expenses:        
Management fees 18 18 36 36
Interest expense 8,515 5,807 16,261 10,902
General and administrative 20,177 23,855 39,028 44,875
Acquisition and investment pursuit costs (100) (79) (23) 72
Costs of rental operations 6,789 6,906 13,484 13,111
Depreciation and amortization 5,191 5,396 10,478 10,654
Other expense 194 420 194 447
Total costs and expenses 40,784 42,323 79,458 80,097
Other income (loss):        
Change in fair value of servicing rights (1,159) (3,255) (1,674) (12,423)
Change in fair value of investment securities, net 15,815 15,110 33,955 29,089
Change in fair value of mortgage loans held-for-sale, net 16,528 14,649 26,408 24,141
Earnings (loss) from unconsolidated entities 2,754 1,454 3,348 3,050
(Loss) gain on derivative financial instruments, net   10,361 940 16,800
(Loss) gain on derivative financial instruments, net (6,953) (398) (10,385) 4,644
Foreign currency gain (loss), net 1 1   (2)
Loss on extinguishment of debt   (186)   (186)
Other (loss) income, net   9   57
Total other income 26,986 37,745 52,592 65,170
Income before income taxes 51,835 69,023 105,717 143,783
Income tax provision (1,887) (1,012) (2,296) (1,660)
Net income 49,948 68,011 103,421 142,123
Net income attributable to Starwood Property Trust, Inc. (117) (2,427) 98 (3,943)
Net income attributable to Starwood Property Trust, Inc. 49,831 65,584 103,519 138,180
Operating segment | Property Segment        
Revenues:        
Rental income 72,326 74,401 142,847 141,111
Other revenues 88 81 166 182
Total revenues 72,414 74,482 143,013 141,293
Costs and expenses:        
Interest expense 19,132 19,380 38,122 35,914
General and administrative 1,706 1,971 3,224 3,830
Acquisition and investment pursuit costs   (52)   (46)
Costs of rental operations 23,125 25,991 46,062 49,479
Depreciation and amortization 23,076 31,738 46,972 58,207
Other expense 1,173   1,307  
Total costs and expenses 68,212 79,028 135,687 147,384
Other income (loss):        
Earnings (loss) from unconsolidated entities 1,044 2,933 (42,761) (582)
(Loss) gain on derivative financial instruments, net   2,941   6,883
(Loss) gain on derivative financial instruments, net (11,147) 19,920 (9,857) 21,839
Foreign currency gain (loss), net (8) (1) 1 1
Other (loss) income, net   489   506
Total other income (10,111) 26,282 (52,617) 28,647
Income before income taxes (5,909) 21,736 (45,291) 22,556
Income tax provision   (611) (258) (1,872)
Net income (5,909) 21,125 (45,549) 20,684
Net income attributable to Starwood Property Trust, Inc. (5,355) (4,684) (11,072) (7,137)
Net income attributable to Starwood Property Trust, Inc. (11,264) 16,441 (56,621) 13,547
Corporate        
Revenues:        
Other revenues 6 86 26 138
Total revenues 6 86 26 138
Costs and expenses:        
Management fees 22,107 26,907 45,095 56,958
Interest expense 27,821 31,854 55,736 65,657
General and administrative 4,019 3,367 7,245 5,849
Total costs and expenses 53,947 62,128 108,076 128,464
Other income (loss):        
(Loss) gain on derivative financial instruments, net 15,309 (6,367) 24,936 (19,369)
Loss on extinguishment of debt     6  
Other (loss) income, net     (73)  
Total other income 15,309 (6,367) 24,869 (19,369)
Income before income taxes (38,632) (68,409) (83,181) (147,695)
Net income (38,632) (68,409) (83,181) (147,695)
Net income attributable to Starwood Property Trust, Inc. (38,632) (68,409) (83,181) (147,695)
LNR VIEs        
Revenues:        
Interest income from investment securities (33,853) (28,612) (61,307) (62,181)
Servicing fees (6,962) (7,422) (9,895) (14,954)
Other revenues (3) (51) (21) (105)
Total revenues (40,818) (36,085) (71,223) (77,240)
Costs and expenses:        
Management fees 45 106 94 199
Interest expense (164) (275) (324) (545)
General and administrative 92 84 180 170
Total costs and expenses (27) (85) (50) (176)
Other income (loss):        
Change in net assets related to consolidated VIEs 55,158 43,946 102,994 96,599
Change in fair value of servicing rights 243 1,052 (9) 4,406
Change in fair value of investment securities, net (14,200) (7,890) (30,584) (21,314)
Earnings (loss) from unconsolidated entities (473) (720) (1,039) (1,707)
Total other income 40,728 36,388 71,362 77,984
Income before income taxes (63) 388 189 920
Net income (63) 388 189 920
Net income attributable to Starwood Property Trust, Inc. $ 63 $ (388) $ (189) $ (920)