XML 103 R92.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Revenues:        
Interest income from loans $ 171,103 $ 191,466 $ 388,530 $ 374,882
Interest income from investment securities 14,644 22,545 29,884 40,177
Servicing fees 6,658 9,008 11,451 33,441
Rental income 72,710 87,297 146,856 171,130
Other revenues 491 865 1,445 2,031
Total revenues 265,606 311,181 578,166 621,661
Costs and expenses:        
Management fees 23,115 22,523 63,843 45,989
Interest expense 101,493 130,126 221,518 264,798
General and administrative 32,677 37,578 71,379 72,508
Acquisition and investment pursuit costs 1,590 74 2,499 416
Costs of rental operations 29,632 30,655 57,846 60,306
Depreciation and amortization 23,421 28,552 47,401 57,806
Credit loss provision, net 10,202 2,518 58,871 3,281
Other expense 102 1,443 490 1,654
Total costs and expenses 222,232 253,469 523,847 506,758
Other income (loss):        
Change in net assets related to consolidated VIEs 51,261 55,158 5,768 102,994
Change in fair value of servicing rights (2,569) (916) (2,962) (1,683)
Change in fair value of investment securities, net 827 667 3,331 729
Change in fair value of mortgage loans, net 34,450 21,891 18,316 33,157
Earnings (loss) from unconsolidated entities 28,776 8,817 28,873 (34,383)
(Loss) gain on sale of investments and other assets, net 6,472 2,515 6,768 7,000
(Loss) gain on derivative financial instruments, net (16,098) (32) (6,388) (2,239)
Foreign currency gain (loss), net 7,173 (7,017) (27,313) (1,470)
Loss on extinguishment of debt (2,207) (2,816) (2,377) (6,114)
Other income, net 204   330 (73)
Total other income 108,289 78,267 24,346 97,918
Income before income taxes 151,663 135,979 78,665 212,821
Income tax (provision) benefit 1,298 (3,533) 8,027 (3,867)
Net income 152,961 132,446 86,692 208,954
Net income attributable to Starwood Property Trust, Inc. (13,305) (5,430) (13,805) (11,555)
Net income attributable to Starwood Property Trust, Inc. 139,656 127,016 72,887 197,399
Operating Segments and Corporate        
Revenues:        
Interest income from loans 171,103 191,466 388,530 374,882
Interest income from investment securities 42,952 56,398 87,081 101,484
Servicing fees 8,733 15,970 15,347 43,336
Rental income 72,710 87,297 146,856 171,130
Other revenues 492 868 1,448 2,052
Total revenues 295,990 351,999 639,262 692,884
Costs and expenses:        
Management fees 23,113 22,478 63,810 45,895
Interest expense 101,493 130,290 221,680 265,122
General and administrative 32,594 37,486 71,212 72,328
Acquisition and investment pursuit costs 1,590 74 2,499 416
Costs of rental operations 29,632 30,655 57,846 60,306
Depreciation and amortization 23,421 28,552 47,401 57,806
Credit loss provision, net 10,202 2,518 58,871 3,281
Other expense 102 1,443 490 1,654
Total costs and expenses 222,147 253,496 523,809 506,808
Other income (loss):        
Change in fair value of servicing rights 5,328 (1,159) 5,646 (1,674)
Change in fair value of investment securities, net 13,395 14,867 (61,700) 31,313
Change in fair value of mortgage loans, net 34,450 21,891 18,316 33,157
Earnings (loss) from unconsolidated entities 29,079 9,290 29,750 (33,344)
(Loss) gain on sale of investments and other assets, net 6,472 2,515 6,768 7,000
(Loss) gain on derivative financial instruments, net (16,098) (32) (6,388) (2,239)
Foreign currency gain (loss), net 7,173 (7,017) (27,313) (1,470)
Loss on extinguishment of debt (2,207) (2,816) (2,377) (6,114)
Other income, net 204   330 (73)
Total other income 77,796 37,539 (36,968) 26,556
Income before income taxes 151,639 136,042 78,485 212,632
Income tax (provision) benefit 1,298 (3,533) 8,027 (3,867)
Net income 152,937 132,509 86,512 208,765
Net income attributable to Starwood Property Trust, Inc. (13,281) (5,493) (13,625) (11,366)
Net income attributable to Starwood Property Trust, Inc. 139,656 127,016 72,887 197,399
Operating segment | Commercial and Residential Lending Segment        
Revenues:        
Interest income from loans 150,136 163,071 342,517 317,666
Interest income from investment securities 17,345 24,367 35,973 44,275
Servicing fees 142 90 314 213
Rental income 690   768  
Other revenues 54 252 232 456
Total revenues 168,367 187,780 379,804 362,610
Costs and expenses:        
Management fees 339 353 690 764
Interest expense 41,871 58,564 95,821 120,168
General and administrative 8,615 6,754 16,747 13,522
Acquisition and investment pursuit costs 578 160 1,438 409
Costs of rental operations 988 741 1,766 760
Depreciation and amortization 430 285 845 356
Credit loss provision, net 11,294 2,096 51,511 2,085
Other expense 76 76 153 153
Total costs and expenses 64,191 69,029 168,971 138,217
Other income (loss):        
Change in fair value of investment securities, net 5,454 (948) (22,425) (2,642)
Change in fair value of mortgage loans, net 33,010 5,363 (2,507) 6,749
Earnings (loss) from unconsolidated entities 671 5,492 722 6,069
(Loss) gain on sale of investments and other assets, net (961) 239 (961) 2,994
(Loss) gain on derivative financial instruments, net (11,736) 5,592 19,069 (3,705)
Foreign currency gain (loss), net 6,942 (6,927) (27,059) (1,688)
Loss on extinguishment of debt (22)   (22)  
Total other income 33,358 8,811 (33,183) 7,777
Income before income taxes 137,534 127,562 177,650 232,170
Income tax (provision) benefit (3,257) (1,832) 1,165 (1,584)
Net income 134,277 125,730 178,815 230,586
Net income attributable to Starwood Property Trust, Inc. (4) (21) (7) (392)
Net income attributable to Starwood Property Trust, Inc. 134,273 125,709 178,808 230,194
Operating segment | Infrastructure Lending Segment        
Revenues:        
Interest income from loans 19,126 25,291 41,539 52,206
Interest income from investment securities 683 868 1,384 1,753
Other revenues 100 7 243 693
Total revenues 19,909 26,166 43,166 54,652
Costs and expenses:        
Interest expense 9,678 16,258 22,795 34,835
General and administrative 4,337 4,830 8,760 9,309
Acquisition and investment pursuit costs 1,100 14 1,117 30
Depreciation and amortization 89   159  
Credit loss provision, net (1,092) 422 7,360 1,196
Total costs and expenses 14,112 21,524 40,191 45,370
Other income (loss):        
Earnings (loss) from unconsolidated entities (1,118)   (1,118)  
(Loss) gain on sale of investments and other assets, net   2,276 296 3,066
(Loss) gain on derivative financial instruments, net (437) (2,833) (1,438) (3,228)
Foreign currency gain (loss), net 310 (83) (163) 217
Loss on extinguishment of debt   (2,816) (170) (6,120)
Total other income (1,245) (3,456) (2,593) (6,065)
Income before income taxes 4,552 1,186 382 3,217
Income tax (provision) benefit (56) 186 89 271
Net income 4,496 1,372 471 3,488
Net income attributable to Starwood Property Trust, Inc. 4,496 1,372 471 3,488
Operating segment | Investing and Servicing Segment        
Revenues:        
Interest income from loans 1,841 3,104 4,474 5,010
Interest income from investment securities 24,924 31,163 49,724 55,456
Servicing fees 8,591 15,880 15,033 43,123
Rental income 8,454 14,971 18,561 28,283
Other revenues 280 515 793 711
Total revenues 44,090 65,633 88,585 132,583
Costs and expenses:        
Management fees 220 18 459 36
Interest expense 6,177 8,515 13,371 16,261
General and administrative 14,993 20,177 35,677 39,028
Acquisition and investment pursuit costs (88) (100) (68) (23)
Costs of rental operations 3,941 6,789 8,525 13,484
Depreciation and amortization 3,749 5,191 7,956 10,478
Other expense   194   194
Total costs and expenses 28,992 40,784 65,920 79,458
Other income (loss):        
Change in fair value of servicing rights 5,328 (1,159) 5,646 (1,674)
Change in fair value of investment securities, net 7,941 15,815 (39,275) 33,955
Change in fair value of mortgage loans, net 1,440 16,528 20,823 26,408
Earnings (loss) from unconsolidated entities 29,526 2,754 30,146 3,348
(Loss) gain on sale of investments and other assets, net 7,433   7,433 940
(Loss) gain on derivative financial instruments, net (3,828) (6,953) (22,934) (10,385)
Foreign currency gain (loss), net (31) 1 (24)  
Other income, net 13   89  
Total other income 47,822 26,986 1,904 52,592
Income before income taxes 62,920 51,835 24,569 105,717
Income tax (provision) benefit 4,611 (1,887) 6,773 (2,296)
Net income 67,531 49,948 31,342 103,421
Net income attributable to Starwood Property Trust, Inc. (8,166) (117) (3,396) 98
Net income attributable to Starwood Property Trust, Inc. 59,365 49,831 27,946 103,519
Operating segment | Property Segment        
Revenues:        
Rental income 63,566 72,326 127,527 142,847
Other revenues 58 88 180 166
Total revenues 63,624 72,414 127,707 143,013
Costs and expenses:        
Interest expense 15,942 19,132 33,063 38,122
General and administrative 1,281 1,706 2,359 3,224
Acquisition and investment pursuit costs     12  
Costs of rental operations 24,703 23,125 47,555 46,062
Depreciation and amortization 19,153 23,076 38,441 46,972
Other expense 26 1,173 337 1,307
Total costs and expenses 61,105 68,212 121,767 135,687
Other income (loss):        
Earnings (loss) from unconsolidated entities   1,044   (42,761)
(Loss) gain on derivative financial instruments, net (4,614) (11,147) (34,837) (9,857)
Foreign currency gain (loss), net (48) (8) (67) 1
Loss on extinguishment of debt (2,185)   (2,185)  
Other income, net 191   241  
Total other income (6,656) (10,111) (36,848) (52,617)
Income before income taxes (4,137) (5,909) (30,908) (45,291)
Income tax (provision) benefit       (258)
Net income (4,137) (5,909) (30,908) (45,549)
Net income attributable to Starwood Property Trust, Inc. (5,111) (5,355) (10,222) (11,072)
Net income attributable to Starwood Property Trust, Inc. (9,248) (11,264) (41,130) (56,621)
Corporate        
Revenues:        
Other revenues   6   26
Total revenues   6   26
Costs and expenses:        
Management fees 22,554 22,107 62,661 45,095
Interest expense 27,825 27,821 56,630 55,736
General and administrative 3,368 4,019 7,669 7,245
Total costs and expenses 53,747 53,947 126,960 108,076
Other income (loss):        
(Loss) gain on derivative financial instruments, net 4,517 15,309 33,752 24,936
Loss on extinguishment of debt       6
Other income, net       (73)
Total other income 4,517 15,309 33,752 24,869
Income before income taxes (49,230) (38,632) (93,208) (83,181)
Net income (49,230) (38,632) (93,208) (83,181)
Net income attributable to Starwood Property Trust, Inc. (49,230) (38,632) (93,208) (83,181)
LNR VIEs        
Revenues:        
Interest income from investment securities (28,308) (33,853) (57,197) (61,307)
Servicing fees (2,075) (6,962) (3,896) (9,895)
Other revenues (1) (3) (3) (21)
Total revenues (30,384) (40,818) (61,096) (71,223)
Costs and expenses:        
Management fees 2 45 33 94
Interest expense   (164) (162) (324)
General and administrative 83 92 167 180
Total costs and expenses 85 (27) 38 (50)
Other income (loss):        
Change in net assets related to consolidated VIEs 51,261 55,158 5,768 102,994
Change in fair value of servicing rights (7,897) 243 (8,608) (9)
Change in fair value of investment securities, net (12,568) (14,200) 65,031 (30,584)
Earnings (loss) from unconsolidated entities (303) (473) (877) (1,039)
Total other income 30,493 40,728 61,314 71,362
Income before income taxes 24 (63) 180 189
Net income 24 (63) 180 189
Net income attributable to Starwood Property Trust, Inc. $ (24) $ 63 $ (180) $ (189)