XML 124 R113.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Data - Results of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Revenues:    
Interest income from loans $ 353,923 $ 463,492
Interest income from investment securities 12,221 18,206
Servicing fees 17,460 9,689
Rental income 29,183 28,847
Other revenues 5,393 2,854
Total revenues 418,180 523,088
Costs and expenses:    
Management fees 40,763 46,014
Interest expense 292,158 355,956
General and administrative 48,147 50,663
Costs of rental operations 14,820 10,344
Depreciation and amortization 11,484 9,818
Credit loss (reversal) provision, net (24,999) 35,839
Other expense 1,851 674
Total costs and expenses 384,224 509,308
Other income (loss):    
Change in net assets related to consolidated VIEs 28,691 10,086
Change in fair value of servicing rights 753 228
Change in fair value of investment securities, net (173) 915
Change in fair value of mortgage loans, net 58,404 (29,013)
Earnings from unconsolidated entities 537 7,675
(Loss) gain on sale of investments and other assets, net 0 91,962
(Loss) gain on derivative financial instruments, net (39,689) 101,939
Foreign currency gain (loss), net 34,791 (41,870)
Loss on extinguishment of debt 0 (1,454)
Other (loss) income, net (1,313) (2,630)
Total other income (loss) 85,911 147,286
Income (loss) before income taxes 119,867 161,066
Income tax (provision) benefit (3,766) (1,206)
Net income 116,101 159,860
Net (income) loss attributable to non-controlling interests (3,846) (5,528)
Net income (loss) attributable to Starwood Property Trust, Inc. 112,255 154,332
Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 3,910 9,448
Subtotal    
Revenues:    
Interest income from loans 353,923 463,492
Interest income from investment securities 52,217 52,687
Servicing fees 21,894 13,167
Rental income 29,183 28,847
Other revenues 5,393 2,854
Total revenues 462,610 561,047
Costs and expenses:    
Management fees 40,763 46,014
Interest expense 292,353 356,166
General and administrative 48,147 50,663
Costs of rental operations 14,820 10,344
Depreciation and amortization 11,484 9,818
Credit loss (reversal) provision, net (24,999) 35,839
Other expense 1,851 674
Total costs and expenses 384,419 509,518
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights (114) (3,381)
Change in fair value of investment securities, net (15,232) (23,449)
Change in fair value of mortgage loans, net 58,404 (29,013)
Earnings from unconsolidated entities 919 7,985
(Loss) gain on sale of investments and other assets, net   91,962
(Loss) gain on derivative financial instruments, net (39,689) 101,939
Foreign currency gain (loss), net 34,791 (41,870)
Loss on extinguishment of debt   (1,454)
Other (loss) income, net (1,313) (2,630)
Total other income (loss) 41,676 109,537
Income (loss) before income taxes 119,867 161,066
Income tax (provision) benefit (3,766) (1,206)
Net income 116,101 159,860
Net (income) loss attributable to non-controlling interests (3,846) (5,528)
Net income (loss) attributable to Starwood Property Trust, Inc. 112,255 154,332
Subtotal | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 3,910 9,448
Operating segment | Commercial and Residential Lending Segment    
Revenues:    
Interest income from loans 290,299 394,472
Interest income from investment securities 23,889 31,405
Servicing fees 65 128
Rental income 8,203 3,565
Other revenues 3,010 983
Total revenues 325,466 430,553
Costs and expenses:    
Management fees 180 192
Interest expense 165,551 236,149
General and administrative 14,606 16,828
Costs of rental operations 5,518 2,025
Depreciation and amortization 3,607 1,949
Credit loss (reversal) provision, net (25,759) 34,977
Other expense (25) 730
Total costs and expenses 163,678 292,850
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 7,397 (6,991)
Change in fair value of mortgage loans, net 42,574 (40,677)
Earnings from unconsolidated entities 1,296 7,345
(Loss) gain on sale of investments and other assets, net   (41)
(Loss) gain on derivative financial instruments, net (65,838) 110,952
Foreign currency gain (loss), net 34,616 (41,818)
Loss on extinguishment of debt   315
Other (loss) income, net (489) (2,676)
Total other income (loss) 19,556 26,409
Income (loss) before income taxes 181,344 164,112
Income tax (provision) benefit (294) (721)
Net income 181,050 163,391
Net (income) loss attributable to non-controlling interests (3) (3)
Net income (loss) attributable to Starwood Property Trust, Inc. 181,047 163,388
Operating segment | Commercial and Residential Lending Segment | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0 0
Operating segment | Infrastructure Lending Segment    
Revenues:    
Interest income from loans 60,456 66,398
Interest income from investment securities 154 138
Servicing fees 0 0
Rental income 0 0
Other revenues 1,015 392
Total revenues 61,625 66,928
Costs and expenses:    
Management fees 0 0
Interest expense 35,154 38,973
General and administrative 5,018 5,955
Costs of rental operations 0 0
Depreciation and amortization 10 14
Credit loss (reversal) provision, net 760 862
Other expense 1,923 0
Total costs and expenses 42,865 45,804
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
Earnings from unconsolidated entities (622) 327
(Loss) gain on sale of investments and other assets, net   0
(Loss) gain on derivative financial instruments, net (19) 122
Foreign currency gain (loss), net 236 (84)
Loss on extinguishment of debt   (560)
Other (loss) income, net 0 40
Total other income (loss) (405) (155)
Income (loss) before income taxes 18,355 20,969
Income tax (provision) benefit (133) 128
Net income 18,222 21,097
Net (income) loss attributable to non-controlling interests 0 0
Net income (loss) attributable to Starwood Property Trust, Inc. 18,222 21,097
Operating segment | Infrastructure Lending Segment | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0 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 16,315 20,775
Other revenues 234 127
Total revenues 16,549 20,902
Costs and expenses:    
Management fees 0 0
Interest expense 8,977 13,298
General and administrative 1,414 1,263
Costs of rental operations 6,018 5,707
Depreciation and amortization 5,865 5,855
Credit loss (reversal) provision, net 0 0
Other expense (82) 0
Total costs and expenses 22,192 26,123
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
Earnings from unconsolidated entities 0 0
(Loss) gain on sale of investments and other assets, net   92,003
(Loss) gain on derivative financial instruments, net (98) 1,721
Foreign currency gain (loss), net (61) 32
Loss on extinguishment of debt   (1,209)
Other (loss) income, net (828) 0
Total other income (loss) 2,923 101,995
Income (loss) before income taxes (2,720) 96,774
Income tax (provision) benefit 0 0
Net income (2,720) 96,774
Net (income) loss attributable to non-controlling interests (5,084) (6,225)
Net income (loss) attributable to Starwood Property Trust, Inc. (7,804) 90,549
Operating segment | Property Segment | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 3,910 9,448
Operating segment | Investing and Servicing Segment    
Revenues:    
Interest income from loans 3,168 2,622
Interest income from investment securities 28,174 21,144
Servicing fees 21,829 13,039
Rental income 4,665 4,507
Other revenues 1,039 748
Total revenues 58,875 42,060
Costs and expenses:    
Management fees 0 0
Interest expense 8,133 8,317
General and administrative 22,501 23,467
Costs of rental operations 3,284 2,612
Depreciation and amortization 1,751 1,749
Credit loss (reversal) provision, net 0 0
Other expense 35 (56)
Total costs and expenses 35,704 36,089
Other income (loss):    
Change in net assets related to consolidated VIEs 0 0
Change in fair value of servicing rights (114) (3,381)
Change in fair value of investment securities, net (22,629) (16,458)
Change in fair value of mortgage loans, net 15,830 11,664
Earnings from unconsolidated entities 245 313
(Loss) gain on sale of investments and other assets, net   0
(Loss) gain on derivative financial instruments, net (1,073) 3,012
Foreign currency gain (loss), net 0 0
Loss on extinguishment of debt   0
Other (loss) income, net 4 6
Total other income (loss) (7,737) (4,844)
Income (loss) before income taxes 15,434 1,127
Income tax (provision) benefit (3,339) (613)
Net income 12,095 514
Net (income) loss attributable to non-controlling interests 1,241 700
Net income (loss) attributable to Starwood Property Trust, Inc. 13,336 1,214
Operating segment | Investing and Servicing Segment | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0 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 95 604
Total revenues 95 604
Costs and expenses:    
Management fees 40,583 45,822
Interest expense 74,538 59,429
General and administrative 4,608 3,150
Costs of rental operations 0 0
Depreciation and amortization 251 251
Credit loss (reversal) provision, net 0 0
Other expense 0 0
Total costs and expenses 119,980 108,652
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
Earnings from unconsolidated entities 0 0
(Loss) gain on sale of investments and other assets, net   0
(Loss) gain on derivative financial instruments, net 27,339 (13,868)
Foreign currency gain (loss), net 0 0
Loss on extinguishment of debt   0
Other (loss) income, net 0 0
Total other income (loss) 27,339 (13,868)
Income (loss) before income taxes (92,546) (121,916)
Income tax (provision) benefit 0 0
Net income (92,546) (121,916)
Net (income) loss attributable to non-controlling interests 0 0
Net income (loss) attributable to Starwood Property Trust, Inc. (92,546) (121,916)
Corporate | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments 0 0
Securitization VIEs    
Revenues:    
Interest income from loans 0 0
Interest income from investment securities (39,996) (34,481)
Servicing fees (4,434) (3,478)
Rental income 0 0
Other revenues 0 0
Total revenues (44,430) (37,959)
Costs and expenses:    
Management fees 0 0
Interest expense (195) (210)
General and administrative 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 (195) (210)
Other income (loss):    
Change in net assets related to consolidated VIEs 28,691 10,086
Change in fair value of servicing rights 867 3,609
Change in fair value of investment securities, net 15,059 24,364
Change in fair value of mortgage loans, net 0 0
Earnings from unconsolidated entities (382) (310)
(Loss) gain on sale of investments and other assets, net   0
(Loss) gain on derivative financial instruments, net 0 0
Foreign currency gain (loss), net 0 0
Loss on extinguishment of debt   0
Other (loss) income, net 0 0
Total other income (loss) 44,235 37,749
Income (loss) before income taxes 0 0
Income tax (provision) benefit 0 0
Net income 0 0
Net (income) loss attributable to non-controlling interests 0 0
Net income (loss) attributable to Starwood Property Trust, Inc. 0 0
Securitization VIEs | Primary Beneficiary    
Other income (loss):    
Income from affordable housing fund investments $ 0 $ 0