XML 125 R110.htm IDEA: XBRL DOCUMENT v3.22.1
Segment Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Revenues:    
Interest income from loans $ 233,619 $ 190,575
Interest income from investment securities 13,983 11,610
Servicing fees 9,992 8,402
Rental income 31,580 76,338
Other revenues 4,818 305
Total revenues 293,992 287,230
Costs and expenses:    
Management fees 55,295 38,736
Interest expense 126,451 103,374
General and administrative 44,321 38,636
Acquisition and investment pursuit costs 422 185
Costs of rental operations 9,290 28,745
Depreciation and amortization 11,647 22,474
Credit loss (reversal) provision, net (3,658) 44
Other expense 55 685
Total costs and expenses 243,823 232,879
Other income (loss):    
Change in net assets related to consolidated VIEs 26,749 39,745
Change in fair value of servicing rights 1,084 (796)
Change in fair value of investment securities, net (355) (306)
Change in fair value of mortgage loans, net (125,783) (9,478)
(Loss) earnings from unconsolidated entities (910) 1,734
Gain on sale of investments and other assets, net 98,468 17,693
Gain (loss) on derivative financial instruments, net 127,268 33,989
Foreign currency loss, net (27,281) (11,681)
Loss on extinguishment of debt (823) (516)
Other (loss) income, net (763) 21
Total other income 331,695 70,405
Income before income taxes 381,864 124,756
Income tax (provision) benefit 2,450 (2,230)
Net income 384,314 122,526
Net income attributable to non-controlling interests (59,715) (11,148)
Net income attributable to Starwood Property Trust, Inc. 324,599 111,378
Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 234,041 0
Operating Segments and Corporate    
Revenues:    
Interest income from loans 233,619 190,575
Interest income from investment securities 48,972 39,889
Servicing fees 14,207 12,580
Rental income 31,580 76,338
Other revenues 4,824 305
Total revenues 333,202 319,687
Costs and expenses:    
Management fees 55,295 38,725
Interest expense 126,665 103,565
General and administrative 44,240 38,549
Acquisition and investment pursuit costs 422 185
Costs of rental operations 9,290 28,745
Depreciation and amortization 11,647 22,474
Credit loss (reversal) provision, net (3,658) 44
Other expense 55 685
Total costs and expenses 243,956 232,972
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights (217) 745
Change in fair value of investment securities, net (11,396) 5,120
Change in fair value of mortgage loans, net (125,783) (9,478)
(Loss) earnings from unconsolidated entities (844) 2,088
Gain on sale of investments and other assets, net 98,468 17,693
Gain (loss) on derivative financial instruments, net 127,268 33,989
Foreign currency loss, net (27,281) (11,681)
Loss on extinguishment of debt (823) (516)
Other (loss) income, net (788) 21
Total other income 292,645 37,981
Income before income taxes 381,891 124,696
Income tax (provision) benefit 2,450 (2,230)
Net income 384,341 122,466
Net income attributable to non-controlling interests (59,742) (11,088)
Net income attributable to Starwood Property Trust, Inc. 324,599 111,378
Operating Segments and Corporate | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 234,041  
Operating segment | Commercial and Residential Lending Segment    
Revenues:    
Interest income from loans 202,470 170,593
Interest income from investment securities 20,836 18,385
Servicing fees 136 124
Rental income 1,686 1,339
Other revenues 52 90
Total revenues 225,180 190,531
Costs and expenses:    
Management fees 277 315
Interest expense 68,602 44,295
General and administrative 11,602 11,333
Acquisition and investment pursuit costs 499 185
Costs of rental operations 519 477
Depreciation and amortization 294 307
Credit loss (reversal) provision, net (3,299) (529)
Other expense 0 31
Total costs and expenses 78,494 56,414
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights 0 0
Change in fair value of investment securities, net (2,105) (2,050)
Change in fair value of mortgage loans, net (116,228) (10,714)
(Loss) earnings from unconsolidated entities (1,340) 1,753
Gain on sale of investments and other assets, net 86,610 17,693
Gain (loss) on derivative financial instruments, net 118,395 26,141
Foreign currency loss, net (27,254) (11,594)
Loss on extinguishment of debt (206) (68)
Other (loss) income, net (788) 0
Total other income 57,084 21,161
Income before income taxes 203,770 155,278
Income tax (provision) benefit 5,140 (1,505)
Net income 208,910 153,773
Net income attributable to non-controlling interests (3) (3)
Net income attributable to Starwood Property Trust, Inc. 208,907 153,770
Operating segment | Commercial and Residential Lending Segment | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0  
Operating segment | Infrastructure Lending Segment    
Revenues:    
Interest income from loans 26,983 18,808
Interest income from investment securities 747 564
Servicing fees 0 0
Rental income 0 0
Other revenues 68 93
Total revenues 27,798 19,465
Costs and expenses:    
Management fees 0 0
Interest expense 11,930 8,841
General and administrative 3,511 3,442
Acquisition and investment pursuit costs 1 0
Costs of rental operations 0 0
Depreciation and amortization 105 100
Credit loss (reversal) provision, net (359) 573
Other expense 0 0
Total costs and expenses 15,188 12,956
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights 0 0
Change in fair value of investment securities, net 0 0
Change in fair value of mortgage loans, net 0 0
(Loss) earnings from unconsolidated entities 345 (254)
Gain on sale of investments and other assets, net 0 0
Gain (loss) on derivative financial instruments, net 632 684
Foreign currency loss, net (28) (49)
Loss on extinguishment of debt (469) (307)
Other (loss) income, net 0 21
Total other income 480 95
Income before income taxes 13,090 6,604
Income tax (provision) benefit 4 (92)
Net income 13,094 6,512
Net income attributable to non-controlling interests 0 0
Net income attributable to Starwood Property Trust, Inc. 13,094 6,512
Operating segment | Infrastructure Lending Segment | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0  
Operating segment | Property Segment    
Revenues:    
Interest income from loans 0 0
Interest income from investment securities 0 0
Servicing fees 0 0
Rental income 22,365 65,104
Other revenues 50 40
Total revenues 22,415 65,144
Costs and expenses:    
Management fees 0 0
Interest expense 6,081 15,832
General and administrative 1,056 1,023
Acquisition and investment pursuit costs 5 0
Costs of rental operations 5,001 23,960
Depreciation and amortization 8,219 18,100
Credit loss (reversal) provision, net 0 0
Other expense 55 583
Total costs and expenses 20,417 59,498
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights 0 0
Change in fair value of investment securities, net 0 0
Change in fair value of mortgage loans, net 0 0
(Loss) earnings from unconsolidated entities 0 0
Gain on sale of investments and other assets, net 0 0
Gain (loss) on derivative financial instruments, net 17,546 4,724
Foreign currency loss, net 1 25
Loss on extinguishment of debt 0 (141)
Other (loss) income, net 0 0
Total other income 251,588 4,608
Income before income taxes 253,586 10,254
Income tax (provision) benefit 0 0
Net income 253,586 10,254
Net income attributable to non-controlling interests (52,411) (5,077)
Net income attributable to Starwood Property Trust, Inc. 201,175 5,177
Operating segment | Property Segment | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 234,041  
Operating segment | Investing and Servicing Segment    
Revenues:    
Interest income from loans 4,166 1,174
Interest income from investment securities 27,389 20,940
Servicing fees 14,071 12,456
Rental income 7,529 9,895
Other revenues 4,654 82
Total revenues 57,809 44,547
Costs and expenses:    
Management fees 0 222
Interest expense 6,210 5,449
General and administrative 23,443 18,440
Acquisition and investment pursuit costs (83) 0
Costs of rental operations 3,770 4,308
Depreciation and amortization 3,029 3,967
Credit loss (reversal) provision, net 0 0
Other expense 0 71
Total costs and expenses 36,369 32,457
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights (217) 745
Change in fair value of investment securities, net (9,291) 7,170
Change in fair value of mortgage loans, net (9,555) 1,236
(Loss) earnings from unconsolidated entities 151 589
Gain on sale of investments and other assets, net 11,858 0
Gain (loss) on derivative financial instruments, net 27,863 9,283
Foreign currency loss, net 0 (63)
Loss on extinguishment of debt (148) 0
Other (loss) income, net 0 0
Total other income 20,661 18,960
Income before income taxes 42,101 31,050
Income tax (provision) benefit (2,694) (633)
Net income 39,407 30,417
Net income attributable to non-controlling interests (7,328) (6,008)
Net income attributable to Starwood Property Trust, Inc. 32,079 24,409
Operating segment | Investing and Servicing Segment | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0  
Corporate    
Revenues:    
Interest income from loans 0 0
Interest income from investment securities 0 0
Servicing fees 0 0
Rental income 0 0
Other revenues 0 0
Total revenues 0 0
Costs and expenses:    
Management fees 55,018 38,188
Interest expense 33,842 29,148
General and administrative 4,628 4,311
Acquisition and investment pursuit costs 0 0
Costs of rental operations 0 0
Depreciation and amortization 0 0
Credit loss (reversal) provision, net 0 0
Other expense 0 0
Total costs and expenses 93,488 71,647
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights 0 0
Change in fair value of investment securities, net 0 0
Change in fair value of mortgage loans, net 0 0
(Loss) earnings from unconsolidated entities 0 0
Gain on sale of investments and other assets, net 0 0
Gain (loss) on derivative financial instruments, net (37,168) (6,843)
Foreign currency loss, net 0 0
Loss on extinguishment of debt 0 0
Other (loss) income, net 0 0
Total other income (37,168) (6,843)
Income before income taxes (130,656) (78,490)
Income tax (provision) benefit 0 0
Net income (130,656) (78,490)
Net income attributable to non-controlling interests 0 0
Net income attributable to Starwood Property Trust, Inc. (130,656) (78,490)
Corporate | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0  
Securitization VIEs    
Revenues:    
Interest income from loans 0 0
Interest income from investment securities (34,989) (28,279)
Servicing fees (4,215) (4,178)
Rental income 0 0
Other revenues (6) 0
Total revenues (39,210) (32,457)
Costs and expenses:    
Management fees 0 11
Interest expense (214) (191)
General and administrative 81 87
Acquisition and investment pursuit costs 0 0
Costs of rental operations 0 0
Depreciation and amortization 0 0
Credit loss (reversal) provision, net 0 0
Other expense 0 0
Total costs and expenses (133) (93)
Other income (loss):    
Change in net assets related to consolidated VIEs 26,749 39,745
Change in fair value of servicing rights 1,301 (1,541)
Change in fair value of investment securities, net 11,041 (5,426)
Change in fair value of mortgage loans, net 0 0
(Loss) earnings from unconsolidated entities (66) (354)
Gain on sale of investments and other assets, net 0 0
Gain (loss) on derivative financial instruments, net 0 0
Foreign currency loss, net 0 0
Loss on extinguishment of debt 0 0
Other (loss) income, net 25 0
Total other income 39,050 32,424
Income before income taxes (27) 60
Income tax (provision) benefit 0 0
Net income (27) 60
Net income attributable to non-controlling interests 27 (60)
Net income attributable to Starwood Property Trust, Inc. 0 $ 0
Securitization VIEs | Primary beneficiary    
Other income (loss):    
Income from affordable housing fund investments $ 0