Segment Data | 6 Months Ended |
Jun. 30, 2014 |
Segment Data | ' |
Segment Data | ' |
21. Segment Data |
|
In its operation of the business, management, including our chief operating decision maker, who is our Chief Executive Officer, reviews certain financial information, including segmented internal profit and loss statements prepared on a basis prior to the impact of consolidating VIEs under ASC 810. The segment information within this note is reported on that basis. Refer to Note 24 to the consolidated financial statements included in our Form 10-K for further discussion of the composition of our reportable business segments. |
|
The table below presents our results of operations for the three months ended June 30, 2014 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Subtotal | | LNR VIEs | | Total | | | | |
Investment | | | |
Lending | | | |
Revenues: | | | | | | | | | | | | | | |
Interest income from loans | | $ | 102,892 | | $ | 2,563 | | $ | 105,455 | | $ | — | | $ | 105,455 | | | | |
Interest income from investment securities | | 15,178 | | 30,081 | | 45,259 | | (17,639 | ) | 27,620 | | | | |
Servicing fees | | 153 | | 57,834 | | 57,987 | | (25,306 | ) | 32,681 | | | | |
Other revenues | | 108 | | 5,236 | | 5,344 | | (350 | ) | 4,994 | | | | |
Total revenues | | 118,331 | | 95,714 | | 214,045 | | (43,295 | ) | 170,750 | | | | |
Costs and expenses: | | | | | | | | | | | | | | |
Management fees (1) | | 20,423 | | 4,622 | | 25,045 | | 40 | | 25,085 | | | | |
Interest expense (1) | | 31,557 | | 6,138 | | 37,695 | | — | | 37,695 | | | | |
General and administrative | | 7,921 | | 34,992 | | 42,913 | | 181 | | 43,094 | | | | |
Acquisition and investment pursuit costs | | 523 | | 248 | | 771 | | — | | 771 | | | | |
Depreciation and amortization | | — | | 5,154 | | 5,154 | | — | | 5,154 | | | | |
Loan loss allowance, net | | (139 | ) | — | | (139 | ) | — | | (139 | ) | | | |
Other expense | | 66 | | 5,960 | | 6,026 | | — | | 6,026 | | | | |
Total costs and expenses | | 60,351 | | 57,114 | | 117,465 | | 221 | | 117,686 | | | | |
Income before other income, income taxes and non-controlling interests | | 57,980 | | 38,600 | | 96,580 | | (43,516 | ) | 53,064 | | | | |
Other income: | | | | | | | | | | | | | | |
Income of consolidated VIEs, net | | — | | — | | — | | 47,028 | | 47,028 | | | | |
Change in fair value of servicing rights | | — | | (12,804 | ) | (12,804 | ) | 7,281 | | (5,523 | ) | | | |
Change in fair value of investment securities, net | | 861 | | 16,294 | | 17,155 | | (12,196 | ) | 4,959 | | | | |
Change in fair value of mortgage loans held- for-sale, net | | — | | 11,608 | | 11,608 | | — | | 11,608 | | | | |
Earnings from unconsolidated entities | | 3,432 | | 5,219 | | 8,651 | | 912 | | 9,563 | | | | |
Gain on sale of investments, net | | 10,078 | | — | | 10,078 | | — | | 10,078 | | | | |
Loss on derivative financial instruments, net | | (7,610 | ) | (2,180 | ) | (9,790 | ) | — | | (9,790 | ) | | | |
Foreign currency gain (loss), net | | 4,082 | | (305 | ) | 3,777 | | — | | 3,777 | | | | |
OTTI | | — | | (797 | ) | (797 | ) | — | | (797 | ) | | | |
Other income, net | | 35 | | 657 | | 692 | | — | | 692 | | | | |
Total other income | | 10,878 | | 17,692 | | 28,570 | | 43,025 | | 71,595 | | | | |
Income from continuing operations before income taxes | | 68,858 | | 56,292 | | 125,150 | | (491 | ) | 124,659 | | | | |
Income tax provision | | (443 | ) | (3,834 | ) | (4,277 | ) | — | | (4,277 | ) | | | |
Income from continuing operations | | 68,415 | | 52,458 | | 120,873 | | (491 | ) | 120,382 | | | | |
Loss from discontinued operations, net of tax | | — | | — | | — | | — | | — | | | | |
Net income | | 68,415 | | 52,458 | | 120,873 | | (491 | ) | 120,382 | | | | |
Net income attributable to non-controlling interests | | (3,005 | ) | — | | (3,005 | ) | 491 | | (2,514 | ) | | | |
Net income attributable to Starwood Property Trust, Inc. | | $ | 65,410 | | $ | 52,458 | | $ | 117,868 | | $ | — | | $ | 117,868 | | | | |
|
|
(1) Due to the structure of our business, certain costs incurred by one segment may benefit other segments. Costs that are identifiable are allocated to the segments that benefit so that one segment is not solely burdened by this cost. Allocated costs currently include interest expense related to our consolidated debt (excluding VIEs) and management fees payable to our Manager, both of which represent shared costs. Each allocation is measured differently based on the specific facts and circumstances of the costs being allocated. During the three months ended June 30, 2014, management fees and interest expense of $4.6 million and $5.2 million, respectively, were allocated to the LNR segment. |
|
The table below presents our results of operations for the three months ended June 30, 2013 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Single Family | | Subtotal | | LNR VIEs | | Total | |
Investment | Residential |
Lending | |
Revenues: | | | | | | | | | | | | | |
Interest income from loans | | $ | 72,676 | | $ | 2,260 | | $ | — | | $ | 74,936 | | $ | — | | $ | 74,936 | |
Interest income from investment securities | | 13,638 | | 11,758 | | — | | 25,396 | | (6,819 | ) | 18,577 | |
Servicing fees | | — | | 52,860 | | — | | 52,860 | | (13,725 | ) | 39,135 | |
Other revenues | | 96 | | 1,972 | | — | | 2,068 | | (273 | ) | 1,795 | |
Total revenues | | 86,410 | | 68,850 | | — | | 155,260 | | (20,817 | ) | 134,443 | |
Costs and expenses: | | | | | | | | | | | | | |
Management fees | | 13,854 | | 2,274 | | — | | 16,128 | | 18 | | 16,146 | |
Interest expense | | 19,941 | | 2,707 | | — | | 22,648 | | — | | 22,648 | |
General and administrative | | 3,615 | | 40,573 | | — | | 44,188 | | 147 | | 44,335 | |
Business combination costs | | 13,420 | | — | | — | | 13,420 | | — | | 13,420 | |
Acquisition and investment pursuit costs | | 525 | | 391 | | — | | 916 | | — | | 916 | |
Depreciation and amortization | | — | | 2,228 | | — | | 2,228 | | — | | 2,228 | |
Loan loss allowance | | 725 | | — | | — | | 725 | | — | | 725 | |
Other expense | | 58 | | 138 | | — | | 196 | | — | | 196 | |
Total costs and expenses | | 52,138 | | 48,311 | | — | | 100,449 | | 165 | | 100,614 | |
Income before other income, income taxes and non-controlling interests | | 34,272 | | 20,539 | | — | | 54,811 | | (20,982 | ) | 33,829 | |
Other income: | | | | | | — | | | | | | | |
Income of consolidated VIEs, net | | — | | — | | — | | — | | 31,949 | | 31,949 | |
Change in fair value of servicing rights | | — | | 6,114 | | — | | 6,114 | | (3,216 | ) | 2,898 | |
Change in fair value of investment securities, net | | (331 | ) | 6,388 | | — | | 6,057 | | (7,449 | ) | (1,392 | ) |
Change in fair value of mortgage loans held- for-sale, net | | — | | 458 | | — | | 458 | | — | | 458 | |
Earnings from unconsolidated entities | | 1,851 | | 2,115 | | — | | 3,966 | | (196 | ) | 3,770 | |
Loss on sale of investments | | (18 | ) | — | | — | | (18 | ) | — | | (18 | ) |
(Loss) gain on derivative financial instruments | | (2,001 | ) | 8,159 | | — | | 6,158 | | — | | 6,158 | |
Foreign currency gain (loss), net | | 1,647 | | (67 | ) | — | | 1,580 | | — | | 1,580 | |
OTTI | | (359 | ) | — | | — | | (359 | ) | — | | (359 | ) |
Other income, net | | — | | 39 | | — | | 39 | | — | | 39 | |
Total other income | | 789 | | 23,206 | | — | | 23,995 | | 21,088 | | 45,083 | |
Income from continuing operations before income taxes | | 35,061 | | 43,745 | | — | | 78,806 | | 106 | | 78,912 | |
Income tax provision | | (411 | ) | (10,932 | ) | — | | (11,343 | ) | — | | (11,343 | ) |
Income from continuing operations | | 34,650 | | 32,813 | | — | | 67,463 | | 106 | | 67,569 | |
Loss from discontinued operations, net of tax | | — | | — | | (6,058 | ) | (6,058 | ) | — | | (6,058 | ) |
Net income | | 34,650 | | 32,813 | | (6,058 | ) | 61,405 | | 106 | | 61,511 | |
Net income attributable to non-controlling interests | | (951 | ) | — | | — | | (951 | ) | (106 | ) | (1,057 | ) |
Net income attributable to Starwood Property Trust, Inc. | | $ | 33,699 | | $ | 32,813 | | $ | (6,058 | ) | $ | 60,454 | | $ | — | | $ | 60,454 | |
|
The table below presents our results of operations for the six months ended June 30, 2014 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Single Family | | Subtotal | | LNR VIEs | | Total | |
Investment | Residential |
Lending | |
Revenues: | | | | | | | | | | | | | |
Interest income from loans | | $ | 204,979 | | $ | 5,386 | | $ | — | | $ | 210,365 | | $ | — | | $ | 210,365 | |
Interest income from investment securities | | 33,467 | | 53,089 | | — | | 86,556 | | (29,482 | ) | 57,074 | |
Servicing fees | | 190 | | 114,019 | | — | | 114,209 | | (47,317 | ) | 66,892 | |
Other revenues | | 188 | | 8,833 | | — | | 9,021 | | (623 | ) | 8,398 | |
Total revenues | | 238,824 | | 181,327 | | — | | 420,151 | | (77,422 | ) | 342,729 | |
Costs and expenses: | | | | | | | | | | | | | |
Management fees (1) | | 41,778 | | 10,259 | | 791 | | 52,828 | | 78 | | 52,906 | |
Interest expense (1) | | 62,811 | | 11,624 | | 1,091 | | 75,526 | | — | | 75,526 | |
General and administrative | | 15,066 | | 73,762 | | — | | 88,828 | | 367 | | 89,195 | |
Acquisition and investment pursuit costs | | 735 | | 430 | | — | | 1,165 | | — | | 1,165 | |
Depreciation and amortization | | — | | 9,790 | | — | | 9,790 | | — | | 9,790 | |
Loan loss allowance, net | | 358 | | — | | — | | 358 | | — | | 358 | |
Other expense | | 52 | | 7,663 | | — | | 7,715 | | — | | 7,715 | |
Total costs and expenses | | 120,800 | | 113,528 | | 1,882 | | 236,210 | | 445 | | 236,655 | |
Income before other income, income taxes and non-controlling interests | | 118,024 | | 67,799 | | (1,882 | ) | 183,941 | | (77,867 | ) | 106,074 | |
Other income: | | | | | | | | | | | | | |
Income of consolidated VIEs, net | | — | | — | | — | | — | | 103,032 | | 103,032 | |
Change in fair value of servicing rights | | — | | (24,979 | ) | — | | (24,979 | ) | 14,205 | | (10,774 | ) |
Change in fair value of investment securities, net | | 705 | | 53,246 | | — | | 53,951 | | (40,631 | ) | 13,320 | |
Change in fair value of mortgage loans held- for-sale, net | | — | | 32,501 | | — | | 32,501 | | — | | 32,501 | |
Earnings from unconsolidated entities | | 4,972 | | 3,836 | | — | | 8,808 | | 819 | | 9,627 | |
Gain on sale of investments, net | | 11,633 | | — | | — | | 11,633 | | — | | 11,633 | |
Loss on derivative financial instruments, net | | (10,398 | ) | (7,258 | ) | — | | (17,656 | ) | — | | (17,656 | ) |
Foreign currency gain (loss), net | | 5,643 | | (389 | ) | — | | 5,254 | | — | | 5,254 | |
OTTI | | (213 | ) | (797 | ) | — | | (1,010 | ) | — | | (1,010 | ) |
Other income, net | | 53 | | 657 | | — | | 710 | | — | | 710 | |
Total other income | | 12,395 | | 56,817 | | — | | 69,212 | | 77,425 | | 146,637 | |
Income from continuing operations before income taxes | | 130,419 | | 124,616 | | (1,882 | ) | 253,153 | | (442 | ) | 252,711 | |
Income tax provision | | (526 | ) | (9,371 | ) | — | | (9,897 | ) | — | | (9,897 | ) |
Income from continuing operations | | 129,893 | | 115,245 | | (1,882 | ) | 243,256 | | (442 | ) | 242,814 | |
Loss from discontinued operations, net of tax | | — | | — | | (1,551 | ) | (1,551 | ) | — | | (1,551 | ) |
Net income | | 129,893 | | 115,245 | | (3,433 | ) | 241,705 | | (442 | ) | 241,263 | |
Net income attributable to non-controlling interests | | (3,236 | ) | — | | — | | (3,236 | ) | 442 | | (2,794 | ) |
Net income attributable to Starwood Property Trust, Inc. | | $ | 126,657 | | $ | 115,245 | | $ | (3,433 | ) | $ | 238,469 | | $ | — | | $ | 238,469 | |
|
|
(1) Refer to Note 1 to the table above for the three months ended June 30, 2014. During the six months ended June 30, 2014, management fees and interest expense of $10.2 million and $9.7 million, respectively, were allocated to the LNR segment while $0.8 million and $1.1 million, respectively, were allocated to the SFR segment. |
|
The table below presents our results of operations for the six months ended June 30, 2013 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Single Family | | Subtotal | | LNR VIEs | | Total | |
Investment | Residential |
Lending | |
Revenues: | | | | | | | | | | | | | |
Interest income from loans | | $ | 140,366 | | $ | 2,260 | | $ | — | | $ | 142,626 | | $ | — | | $ | 142,626 | |
Interest income from investment securities | | 29,878 | | 11,758 | | — | | 41,636 | | (6,819 | ) | 34,817 | |
Servicing fees | | — | | 52,860 | | — | | 52,860 | | (13,725 | ) | 39,135 | |
Other revenues | | 175 | | 1,972 | | — | | 2,147 | | (273 | ) | 1,874 | |
Total revenues | | 170,419 | | 68,850 | | — | | 239,269 | | (20,817 | ) | 218,452 | |
Costs and expenses: | | | | | | | | | | | | | |
Management fees | | 28,923 | | 2,274 | | — | | 31,197 | | 18 | | 31,215 | |
Interest expense | | 37,367 | | 2,707 | | — | | 40,074 | | — | | 40,074 | |
General and administrative | | 7,653 | | 40,573 | | — | | 48,226 | | 147 | | 48,373 | |
Business combination costs | | 17,616 | | — | | — | | 17,616 | | — | | 17,616 | |
Acquisition and investment pursuit costs | | 606 | | 391 | | — | | 997 | | — | | 997 | |
Depreciation and amortization | | — | | 2,228 | | — | | 2,228 | | — | | 2,228 | |
Loan loss allowance | | 755 | | — | | — | | 755 | | — | | 755 | |
Other expense | | 91 | | 138 | | — | | 229 | | — | | 229 | |
Total costs and expenses | | 93,011 | | 48,311 | | — | | 141,322 | | 165 | | 141,487 | |
Income before other income, income taxes and non-controlling interests | | 77,408 | | 20,539 | | — | | 97,947 | | (20,982 | ) | 76,965 | |
Other income: | | | | | | — | | | | | | | |
Income of consolidated VIEs, net | | — | | — | | — | | — | | 31,949 | | 31,949 | |
Change in fair value of servicing rights | | — | | 6,114 | | — | | 6,114 | | (3,216 | ) | 2,898 | |
Change in fair value of investment securities | | 74 | | 6,388 | | — | | 6,462 | | (7,449 | ) | (987 | ) |
Change in fair value of mortgage loans held- for-sale, net | | — | | 458 | | — | | 458 | | — | | 458 | |
Earnings from unconsolidated entities | | 2,592 | | 2,115 | | — | | 4,707 | | (196 | ) | 4,511 | |
Gain on sale of investments | | 13,506 | | — | | — | | 13,506 | | — | | 13,506 | |
Gain on derivative financial instruments | | 14,227 | | 8,159 | | — | | 22,386 | | — | | 22,386 | |
Foreign currency loss, net | | (6,018 | ) | (67 | ) | — | | (6,085 | ) | — | | (6,085 | ) |
OTTI | | (401 | ) | — | | — | | (401 | ) | — | | (401 | ) |
Other income, net | | — | | 39 | | — | | 39 | | — | | 39 | |
Total other income | | 23,980 | | 23,206 | | — | | 47,186 | | 21,088 | | 68,274 | |
Income from continuing operations before income taxes | | 101,388 | | 43,745 | | — | | 145,133 | | 106 | | 145,239 | |
Income tax provision | | (1,026 | ) | (10,932 | ) | — | | (11,958 | ) | — | | (11,958 | ) |
Income from continuing operations | | 100,362 | | 32,813 | | — | | 133,175 | | 106 | | 133,281 | |
Loss from discontinued operations, net of tax | | — | | — | | (8,346 | ) | (8,346 | ) | — | | (8,346 | ) |
Net income | | 100,362 | | 32,813 | | (8,346 | ) | 124,829 | | 106 | | 124,935 | |
Net income attributable to non-controlling interests | | (2,132 | ) | — | | — | | (2,132 | ) | (106 | ) | (2,238 | ) |
Net income attributable to Starwood Property Trust, Inc. | | $ | 98,230 | | $ | 32,813 | | $ | (8,346 | ) | $ | 122,697 | | $ | — | | $ | 122,697 | |
|
The table below presents our condensed consolidated balance sheet as of June 30, 2014 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Subtotal | | LNR VIEs | | Total | | | | |
Investment | | | |
Lending | | | |
Assets: | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 382,285 | | $ | 136,148 | | $ | 518,433 | | $ | 194 | | $ | 518,627 | | | | |
Restricted cash | | 34,324 | | 10,237 | | 44,561 | | — | | 44,561 | | | | |
Loans held-for-investment, net | | 4,881,439 | | 4,415 | | 4,885,854 | | — | | 4,885,854 | | | | |
Loans held-for-sale | | 8,750 | | 145,662 | | 154,412 | | — | | 154,412 | | | | |
Loans transferred as secured borrowings | | 142,867 | | — | | 142,867 | | — | | 142,867 | | | | |
Investment securities | | 733,876 | | 638,069 | | 1,371,945 | | (469,521 | ) | 902,424 | | | | |
Intangible assets—servicing rights | | — | | 224,676 | | 224,676 | | (67,830 | ) | 156,846 | | | | |
Investment in unconsolidated entities | | 52,541 | | 68,644 | | 121,185 | | (2,564 | ) | 118,621 | | | | |
Goodwill | | — | | 140,437 | | 140,437 | | — | | 140,437 | | | | |
Derivative assets | | 2,321 | | 2,360 | | 4,681 | | — | | 4,681 | | | | |
Accrued interest receivable | | 36,904 | | 579 | | 37,483 | | — | | 37,483 | | | | |
Other assets | | 80,279 | | 86,432 | | 166,711 | | (1,179 | ) | 165,532 | | | | |
VIE assets, at fair value | | — | | — | | — | | 114,091,158 | | 114,091,158 | | | | |
Total Assets | | $ | 6,355,586 | | $ | 1,457,659 | | $ | 7,813,245 | | $ | 113,550,258 | | $ | 121,363,503 | | | | |
Liabilities and Equity | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | $ | 50,540 | | $ | 89,904 | | $ | 140,444 | | $ | 365 | | $ | 140,809 | | | | |
Related-party payable | | 19,784 | | 4,691 | | 24,475 | | — | | 24,475 | | | | |
Dividends payable | | 108,012 | | — | | 108,012 | | — | | 108,012 | | | | |
Derivative liabilities | | 25,019 | | 1,275 | | 26,294 | | — | | 26,294 | | | | |
Secured financing agreements, net | | 2,465,699 | | 95,568 | | 2,561,267 | | — | | 2,561,267 | | | | |
Convertible senior notes, net | | 1,003,847 | | — | | 1,003,847 | | — | | 1,003,847 | | | | |
Secured borrowings on transferred loans | | 142,815 | | — | | 142,815 | | — | | 142,815 | | | | |
VIE liabilities, at fair value | | — | | — | | — | | 113,541,151 | | 113,541,151 | | | | |
Total Liabilities | | 3,815,716 | | 191,438 | | 4,007,154 | | 113,541,516 | | 117,548,670 | | | | |
Equity: | | | | | | | | | | | | | | |
Starwood Property Trust, Inc. Stockholders’ Equity: | | | | | | | | | | | | | | |
Preferred stock | | — | | — | | — | | — | | — | | | | |
Common stock | | 2,232 | | — | | 2,232 | | — | | 2,232 | | | | |
Additional paid-in capital | | 2,417,704 | | 1,366,871 | | 3,784,575 | | — | | 3,784,575 | | | | |
Treasury stock | | (10,642 | ) | — | | (10,642 | ) | — | | (10,642 | ) | | | |
Accumulated other comprehensive income | | 65,712 | | 9,250 | | 74,962 | | — | | 74,962 | | | | |
Retained earnings (deficit) | | 60,214 | | (109,900 | ) | (49,686 | ) | — | | (49,686 | ) | | | |
Total Starwood Property Trust, Inc. Stockholders’ Equity | | 2,535,220 | | 1,266,221 | | 3,801,441 | | — | | 3,801,441 | | | | |
Non-controlling interests in consolidated subsidiaries | | 4,650 | | — | | 4,650 | | 8,742 | | 13,392 | | | | |
Total Equity | | 2,539,870 | | 1,266,221 | | 3,806,091 | | 8,742 | | 3,814,833 | | | | |
Total Liabilities and Equity | | $ | 6,355,586 | | $ | 1,457,659 | | $ | 7,813,245 | | $ | 113,550,258 | | $ | 121,363,503 | | | | |
|
The table below presents our condensed consolidated balance sheet as of December 31, 2013 by business segment (amounts in thousands): |
|
| | Real Estate | | LNR | | Single | | Subtotal | | LNR VIEs | | Total | |
Investment | Family |
Lending | Residential |
Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 232,270 | | $ | 40,274 | | $ | 44,807 | | $ | 317,351 | | $ | 276 | | $ | 317,627 | |
Restricted cash | | 36,593 | | 32,208 | | 251 | | 69,052 | | — | | 69,052 | |
Loans held-for-investment, net | | 4,350,937 | | 12,781 | | — | | 4,363,718 | | — | | 4,363,718 | |
Loans held-for-sale | | — | | 206,672 | | — | | 206,672 | | — | | 206,672 | |
Loans transferred as secured borrowings | | 180,414 | | — | | — | | 180,414 | | — | | 180,414 | |
Investment securities | | 794,147 | | 550,282 | | — | | 1,344,429 | | (409,322 | ) | 935,107 | |
Intangible assets-servicing rights | | — | | 257,736 | | — | | 257,736 | | (80,563 | ) | 177,173 | |
Residential real estate, net | | — | | — | | 749,214 | | 749,214 | | — | | 749,214 | |
Non-performing residential loans | | — | | — | | 215,371 | | 215,371 | | — | | 215,371 | |
Investment in unconsolidated entities | | 50,167 | | 76,170 | | — | | 126,337 | | (3,383 | ) | 122,954 | |
Goodwill | | — | | 140,437 | | — | | 140,437 | | — | | 140,437 | |
Derivative assets | | 3,138 | | 4,631 | | — | | 7,769 | | — | | 7,769 | |
Accrued interest receivable | | 35,501 | | 2,129 | | — | | 37,630 | | — | | 37,630 | |
Other assets | | 31,020 | | 57,620 | | 8,045 | | 96,685 | | (872 | ) | 95,813 | |
VIE assets, at fair value | | — | | — | | — | | — | | 103,151,624 | | 103,151,624 | |
Total Assets | | $ | 5,714,187 | | $ | 1,380,940 | | $ | 1,017,688 | | $ | 8,112,815 | | $ | 102,657,760 | | $ | 110,770,575 | |
Liabilities and Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable, accrued expenses and other liabilities | | $ | 66,127 | | $ | 135,882 | | $ | 23,056 | | $ | 225,065 | | $ | 309 | | $ | 225,374 | |
Related-party payable | | 11,245 | | 6,548 | | — | | 17,793 | | — | | 17,793 | |
Dividends payable | | 90,171 | | — | | — | | 90,171 | | — | | 90,171 | |
Derivative liabilities | | 24,149 | | 43 | | — | | 24,192 | | — | | 24,192 | |
Secured financing agreements, net | | 2,127,717 | | 129,843 | | — | | 2,257,560 | | — | | 2,257,560 | |
Convertible senior notes, net | | 997,851 | | — | | — | | 997,851 | | — | | 997,851 | |
Secured borrowings on transferred loans | | 181,238 | | — | | — | | 181,238 | | — | | 181,238 | |
VIE liabilities, at fair value | | — | | — | | — | | — | | 102,649,263 | | 102,649,263 | |
Total Liabilities | | 3,498,498 | | 272,316 | | 23,056 | | 3,793,870 | | 102,649,572 | | 106,443,442 | |
Equity: | | | | | | | | | | | | | |
Starwood Property Trust, Inc. Stockholders’ Equity: | | | | | | | | | | | | | |
Preferred stock | | — | | — | | — | | — | | — | | — | |
Common stock | | 1,961 | | — | | — | | 1,961 | | — | | 1,961 | |
Additional paid-in capital | | 1,987,133 | | 1,308,500 | | 1,004,846 | | 4,300,479 | | — | | 4,300,479 | |
Treasury stock | | (10,642 | ) | — | | — | | (10,642 | ) | — | | (10,642 | ) |
Accumulated other comprehensive income | | 68,092 | | 7,357 | | — | | 75,449 | | — | | 75,449 | |
Retained earnings (deficit) | | 132,625 | | (207,233 | ) | (10,111 | | (84,719 | ) | — | | (84,719 | ) |
Total Starwood Property Trust, Inc. Stockholders’ Equity | | 2,179,169 | | 1,108,624 | | 994,735 | | 4,282,528 | | — | | 4,282,528 | |
Non-controlling interests in consolidated subsidiaries | | 36,520 | | — | | (103 | | 36,417 | | 8,188 | | 44,605 | |
Total Equity | | 2,215,689 | | 1,108,624 | | 994,632 | | 4,318,945 | | 8,188 | | 4,327,133 | |
Total Liabilities and Equity | | $ | 5,714,187 | | $ | 1,380,940 | | $ | 1,017,688 | | $ | 8,112,815 | | $ | 102,657,760 | | $ | 110,770,575 | |
|