Segment Data | 22. Segment Dat 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 securitization VIEs under ASC 810. The segment information within this note is reported on that basis. The table below presents our results of operations for the three months ended June 30, 2017 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 116,993 $ 3,619 $ — $ — $ 120,612 $ — $ 120,612 Interest income from investment securities 11,611 38,192 — — 49,803 (37,433) 12,370 Servicing fees 216 33,663 — — 33,879 (15,251) 18,628 Rental income — 12,687 46,279 — 58,966 — 58,966 Other revenues 293 545 221 — 1,059 (66) 993 Total revenues 129,113 88,706 46,500 — 264,319 (52,750) 211,569 Costs and expenses: Management fees 469 18 — 24,096 24,583 50 24,633 Interest expense 24,486 4,856 10,899 31,351 71,592 (275) 71,317 General and administrative 5,359 22,789 1,000 3,298 32,446 74 32,520 Acquisition and investment pursuit costs 385 53 99 — 537 — 537 Costs of rental operations — 5,232 17,792 — 23,024 — 23,024 Depreciation and amortization 16 4,737 17,279 — 22,032 — 22,032 Loan loss allowance, net (2,694) — — — (2,694) — (2,694) Other expense — 176 (34) — 142 — 142 Total costs and expenses 28,021 37,861 47,035 58,745 171,662 (151) 171,511 Income (loss) before other income (loss), income taxes and non-controlling interests 101,092 50,845 (535) (58,745) 92,657 (52,599) 40,058 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 77,761 77,761 Change in fair value of servicing rights — (13,667) — — (13,667) 5,666 (8,001) Change in fair value of investment securities, net (149) 12,256 — — 12,107 (14,600) (2,493) Change in fair value of mortgage loans held-for-sale, net (152) 15,558 — — 15,406 — 15,406 Earnings from unconsolidated entities 1,230 35,892 2,488 — 39,610 (10,145) 29,465 (Loss) gain on sale of investments and other assets, net (3) 5,109 77 — 5,183 — 5,183 Loss on derivative financial instruments, net (14,926) (2,179) (20,481) — (37,586) — (37,586) Foreign currency gain, net 12,882 11 17 — 12,910 — 12,910 OTTI (109) — — — (109) — (109) Other income, net — 704 — — 704 (613) 91 Total other income (loss) (1,227) 53,684 (17,899) — 34,558 58,069 92,627 Income (loss) before income taxes 99,865 104,529 (18,434) (58,745) 127,215 5,470 132,685 Income tax provision (127) (9,325) — — (9,452) — (9,452) Net income (loss) 99,738 95,204 (18,434) (58,745) 117,763 5,470 123,233 Net income attributable to non-controlling interests (353) (30) — — (383) (5,470) (5,853) Net income (loss) attributable to Starwood Property Trust, Inc . $ 99,385 $ 95,174 $ (18,434) $ (58,745) $ 117,380 $ — $ 117,380 The table below presents our results of operations for the three months ended June 30, 2016 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 119,296 $ 3,261 $ — $ — $ 122,557 $ — $ 122,557 Interest income from investment securities 11,046 32,435 — — 43,481 (28,180) 15,301 Servicing fees 206 37,249 — — 37,455 (14,143) 23,312 Rental income — 8,223 29,620 — 37,843 — 37,843 Other revenues 58 1,076 18 — 1,152 (173) 979 Total revenues 130,606 82,244 29,638 — 242,488 (42,496) 199,992 Costs and expenses: Management fees 395 12 — 23,304 23,711 56 23,767 Interest expense 22,572 3,328 5,678 26,057 57,635 — 57,635 General and administrative 4,540 26,721 837 3,130 35,228 181 35,409 Acquisition and investment pursuit costs 942 780 166 1,000 2,888 — 2,888 Costs of rental operations — 3,661 12,191 — 15,852 — 15,852 Depreciation and amortization — 3,730 15,343 — 19,073 — 19,073 Loan loss allowance, net 2,029 — — — 2,029 — 2,029 Total costs and expenses 30,478 38,232 34,215 53,491 156,416 237 156,653 Income (loss) before other income (loss), income taxes and non-controlling interests 100,128 44,012 (4,577) (53,491) 86,072 (42,733) 43,339 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 50,707 50,707 Change in fair value of servicing rights — (11,034) — — (11,034) (1,157) (12,191) Change in fair value of investment securities, net (30) 7,459 — — 7,429 (6,110) 1,319 Change in fair value of mortgage loans held-for-sale, net — 13,235 — — 13,235 — 13,235 Earnings from unconsolidated entities 1,224 1,286 2,429 — 4,939 (460) 4,479 Loss on sale of investments and other assets, net (90) — — — (90) — (90) Gain (loss) on derivative financial instruments, net 15,868 (3,945) 8,330 — 20,253 — 20,253 Foreign currency (loss) gain, net (17,840) 870 (18) — (16,988) — (16,988) Other income, net — 34 8,680 — 8,714 — 8,714 Total other income (loss) (868) 7,905 19,421 — 26,458 42,980 69,438 Income (loss) before income taxes 99,260 51,917 14,844 (53,491) 112,530 247 112,777 Income tax provision — (706) — — (706) — (706) Net income (loss) 99,260 51,211 14,844 (53,491) 111,824 247 112,071 Net income attributable to non-controlling interests (348) (3) — — (351) (247) (598) Net income (loss) attributable to Starwood Property Trust, Inc . $ 98,912 $ 51,208 $ 14,844 $ (53,491) $ 111,473 $ — $ 111,473 The table below presents our results of operations for the six months ended June 30, 2017 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 226,039 $ 6,456 $ — $ — $ 232,495 $ — $ 232,495 Interest income from investment securities 24,330 73,028 — — 97,358 (69,764) 27,594 Servicing fees 426 63,744 — — 64,170 (31,440) 32,730 Rental income — 24,876 91,132 — 116,008 — 116,008 Other revenues 372 1,009 266 — 1,647 (185) 1,462 Total revenues 251,167 169,113 91,398 — 511,678 (101,389) 410,289 Costs and expenses: Management fees 923 36 — 47,958 48,917 100 49,017 Interest expense 44,443 9,214 21,106 62,958 137,721 (544) 137,177 General and administrative 9,570 45,369 2,381 5,468 62,788 161 62,949 Acquisition and investment pursuit costs 900 37 271 — 1,208 — 1,208 Costs of rental operations — 10,719 33,183 — 43,902 — 43,902 Depreciation and amortization 33 9,791 34,436 — 44,260 — 44,260 Loan loss allowance, net (2,999) — — — (2,999) — (2,999) Other expense — 934 (34) — 900 — 900 Total costs and expenses 52,870 76,100 91,343 116,384 336,697 (283) 336,414 Income (loss) before other income (loss), income taxes and non-controlling interests 198,297 93,013 55 (116,384) 174,981 (101,106) 73,875 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 146,931 146,931 Change in fair value of servicing rights — (23,304) — — (23,304) 6,870 (16,434) Change in fair value of investment securities, net 23 31,301 — — 31,324 (34,988) (3,664) Change in fair value of mortgage loans held-for-sale, net (152) 26,151 — — 25,999 — 25,999 Earnings from unconsolidated entities 1,700 36,909 4,949 — 43,558 (11,106) 32,452 (Loss) gain on sale of investments and other assets, net (59) 5,109 77 — 5,127 — 5,127 Loss on derivative financial instruments, net (19,461) (1,482) (20,992) — (41,935) — (41,935) Foreign currency gain, net 17,745 12 17 — 17,774 — 17,774 OTTI (109) — — — (109) — (109) Loss on extinguishment of debt — — — (5,916) (5,916) — (5,916) Other income, net — 1,069 — — 1,069 (613) 456 Total other income (loss) (313) 75,765 (15,949) (5,916) 53,587 107,094 160,681 Income (loss) before income taxes 197,984 168,778 (15,894) (122,300) 228,568 5,988 234,556 Income tax provision (342) (8,127) — — (8,469) — (8,469) Net income (loss) 197,642 160,651 (15,894) (122,300) 220,099 5,988 226,087 Net (income) loss attributable to non-controlling interests (707) 346 — — (361) (5,988) (6,349) Net income (loss) attributable to Starwood Property Trust, Inc . $ 196,935 $ 160,997 $ (15,894) $ (122,300) $ 219,738 $ — $ 219,738 The table below presents our results of operations for the six months ended June 30, 2016 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 233,954 $ 6,135 $ — $ — $ 240,089 $ — $ 240,089 Interest income from investment securities 20,674 80,061 — — 100,735 (66,031) 34,704 Servicing fees 365 73,467 — — 73,832 (25,829) 48,003 Rental income — 14,698 55,822 — 70,520 — 70,520 Other revenues 81 2,418 24 — 2,523 (354) 2,169 Total revenues 255,074 176,779 55,846 — 487,699 (92,214) 395,485 Costs and expenses: Management fees 770 30 — 47,832 48,632 98 48,730 Interest expense 44,907 6,566 10,627 52,055 114,155 — 114,155 General and administrative 8,462 52,015 1,392 5,980 67,849 358 68,207 Acquisition and investment pursuit costs 1,280 1,135 758 1,000 4,173 — 4,173 Costs of rental operations — 6,723 21,784 — 28,507 — 28,507 Depreciation and amortization — 6,781 31,052 — 37,833 — 37,833 Loan loss allowance, net 1,268 — — — 1,268 — 1,268 Other expense — 100 — — 100 — 100 Total costs and expenses 56,687 73,350 65,613 106,867 302,517 456 302,973 Income (loss) before other income (loss), income taxes and non-controlling interests 198,387 103,429 (9,767) (106,867) 185,182 (92,670) 92,512 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 46,540 46,540 Change in fair value of servicing rights — (19,704) — — (19,704) 774 (18,930) Change in fair value of investment securities, net (244) (44,069) — — (44,313) 46,385 2,072 Change in fair value of mortgage loans held-for-sale, net — 20,126 — — 20,126 — 20,126 Earnings from unconsolidated entities 1,692 2,663 4,858 — 9,213 (669) 8,544 Gain on sale of investments and other assets, net 155 — — — 155 — 155 Gain (loss) on derivative financial instruments, net 12,842 (15,190) (2,117) — (4,465) — (4,465) Foreign currency (loss) gain, net (19,662) 2,330 (34) — (17,366) — (17,366) Loss on extinguishment of debt — — — — — — — Other income, net — 77 9,102 1,550 10,729 — 10,729 Total other income (loss) (5,217) (53,767) 11,809 1,550 (45,625) 93,030 47,405 Income (loss) before income taxes 193,170 49,662 2,042 (105,317) 139,557 360 139,917 Income tax provision (75) (725) — — (800) — (800) Net income (loss) 193,095 48,937 2,042 (105,317) 138,757 360 139,117 Net (income) loss attributable to non-controlling interests (698) 71 — — (627) (360) (987) Net income (loss) attributable to Starwood Property Trust, Inc . $ 192,397 $ 49,008 $ 2,042 $ (105,317) $ 138,130 $ — $ 138,130 The table below presents our condensed consolidated balance sheet as of June 30, 2017 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 664 $ 36,185 $ 12,744 $ 207,719 $ 257,312 $ 4,582 $ 261,894 Restricted cash 15,573 14,846 12,880 — 43,299 — 43,299 Loans held-for-investment, net 6,207,067 4,008 — — 6,211,075 — 6,211,075 Loans held-for-sale 318,634 291,482 — — 610,116 — 610,116 Investment securities 735,086 1,009,151 — — 1,744,237 (995,303) 748,934 Properties, net — 285,190 1,675,308 — 1,960,498 — 1,960,498 Intangible assets — 97,727 121,007 — 218,734 (27,368) 191,366 Investment in unconsolidated entities 31,261 89,211 127,795 — 248,267 (18,728) 229,539 Goodwill — 140,437 — — 140,437 — 140,437 Derivative assets 16,538 3,372 26,168 — 46,078 — 46,078 Accrued interest receivable 32,866 480 — — 33,346 — 33,346 Other assets 46,365 59,345 58,932 1,768 166,410 (2,762) 163,648 VIE assets, at fair value — — — — — 53,902,715 Total Assets $ 7,404,054 $ 2,031,434 $ 2,034,834 $ 209,487 $ 11,679,809 $ 52,863,136 $ Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 23,813 $ 56,451 $ 67,088 $ 23,126 $ 170,478 $ 971 $ 171,449 Related-party payable — 90 — 22,688 22,778 — 22,778 Dividends payable — — — 126,171 126,171 — 126,171 Derivative liabilities 6,742 328 981 — 8,051 — 8,051 Secured financing agreements, net 2,700,190 550,704 1,227,402 296,327 4,774,623 (23,700) 4,750,923 Unsecured senior notes, net — — — 2,039,086 2,039,086 — 2,039,086 VIE liabilities, at fair value — — — — — 52,864,038 Total Liabilities 2,730,745 607,573 1,295,471 2,507,398 7,141,187 52,841,309 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — 2,652 2,652 — 2,652 Additional paid-in capital 2,226,923 861,556 707,726 901,292 4,697,497 — 4,697,497 Treasury stock — — — (92,104) (92,104) — (92,104) Accumulated other comprehensive income (loss) 51,734 (155) 4,402 — 55,981 — 55,981 Retained earnings (accumulated deficit) 2,383,738 551,915 27,235 (3,109,751) (146,863) — (146,863) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,662,395 1,413,316 739,363 (2,297,911) 4,517,163 — 4,517,163 Non-controlling interests in consolidated subsidiaries 10,914 10,545 — — 21,459 21,827 43,286 Total Equity 4,673,309 1,423,861 739,363 (2,297,911) 4,538,622 21,827 4,560,449 Total Liabilities and Equity $ 7,404,054 $ 2,031,434 $ 2,034,834 $ 209,487 $ 11,679,809 $ 52,863,136 $ The table below presents our condensed consolidated balance sheet as of December 31, 2016 by business segment (amounts in thousands): Investing Investing Lending and Servicing Property and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 7,085 $ 38,798 $ 7,701 $ 560,790 $ 614,374 $ 1,148 $ 615,522 Restricted cash 17,885 8,202 9,146 — 35,233 — 35,233 Loans held-for-investment, net 5,827,553 20,442 — — 5,847,995 — 5,847,995 Loans held-for-sale — 63,279 — — 63,279 — 63,279 Loans transferred as secured borrowings 35,000 — — — 35,000 — 35,000 Investment securities 776,072 990,570 — — 1,766,642 (959,024) 807,618 Properties, net — 277,612 1,667,108 — 1,944,720 — 1,944,720 Intangible assets — 125,327 128,159 — 253,486 (34,238) 219,248 Investment in unconsolidated entities 30,874 56,376 124,977 — 212,227 (7,622) 204,605 Goodwill — 140,437 — — 140,437 — 140,437 Derivative assets 45,282 1,186 42,893 — 89,361 — 89,361 Accrued interest receivable 25,831 2,393 — — 28,224 — 28,224 Other assets 13,470 59,503 29,569 1,866 104,408 (2,645) 101,763 VIE assets, at fair value — — — — — 67,123,261 67,123,261 Total Assets $ 6,779,052 $ 1,784,125 $ 2,009,553 $ 562,656 $ 11,135,386 $ 66,120,880 $ 77,256,266 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 20,769 $ 68,603 $ 81,873 $ 26,003 $ 197,248 $ 886 $ 198,134 Related-party payable — 440 — 37,378 37,818 — 37,818 Dividends payable — — — 125,075 125,075 — 125,075 Derivative liabilities 3,388 516 — — 3,904 — 3,904 Secured financing agreements, net 2,258,462 426,683 1,196,830 295,851 4,177,826 (23,700) 4,154,126 Unsecured senior notes, net — — — 2,011,544 2,011,544 — 2,011,544 Secured borrowings on transferred loans 35,000 — — — 35,000 — 35,000 VIE liabilities, at fair value — — — — — 66,130,592 66,130,592 Total Liabilities 2,317,619 496,242 1,278,703 2,495,851 6,588,415 66,107,778 72,696,193 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — 2,639 2,639 — 2,639 Additional paid-in capital 2,218,671 883,761 696,049 892,699 4,691,180 — 4,691,180 Treasury stock — — — (92,104) (92,104) — (92,104) Accumulated other comprehensive income (loss) 44,903 (437) (8,328) — 36,138 — 36,138 Retained earnings (accumulated deficit) 2,186,727 390,994 43,129 (2,736,429) (115,579) — (115,579) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,450,301 1,274,318 730,850 (1,933,195) 4,522,274 — 4,522,274 Non-controlling interests in consolidated subsidiaries 11,132 13,565 — — 24,697 13,102 37,799 Total Equity 4,461,433 1,287,883 730,850 (1,933,195) 4,546,971 13,102 4,560,073 Total Liabilities and Equity $ 6,779,052 $ 1,784,125 $ 2,009,553 $ 562,656 $ 11,135,386 $ 66,120,880 $ 77,256,266 |