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 September 30, 2017 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 134,149 $ — $ 4,450 $ — $ 138,599 $ — $ 138,599 Interest income from investment securities 11,540 — 31,740 — 43,280 (30,829) 12,451 Servicing fees 142 — 23,093 — 23,235 (8,393) 14,842 Rental income — 47,663 12,490 — 60,153 — 60,153 Other revenues 181 164 441 — 786 (64) 722 Total revenues 146,012 47,827 72,214 — 266,053 (39,286) 226,767 Costs and expenses: Management fees 482 — 18 30,370 30,870 110 30,980 Interest expense 27,929 11,360 5,710 31,709 76,708 (277) 76,431 General and administrative 5,302 1,090 24,167 2,251 32,810 82 32,892 Acquisition and investment pursuit costs 807 245 (28) — 1,024 — 1,024 Costs of rental operations — 18,660 5,139 — 23,799 — 23,799 Depreciation and amortization 17 17,852 5,002 — 22,871 — 22,871 Loan loss allowance, net (171) — — — (171) — (171) Other expense 72 97 207 — 376 — 376 Total costs and expenses 34,438 49,304 40,215 64,330 188,287 (85) 188,202 Income (loss) before other income (loss), income taxes and non-controlling interests 111,574 (1,477) 31,999 (64,330) 77,766 (39,201) 38,565 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 56,177 56,177 Change in fair value of servicing rights — — (5,652) — (5,652) 785 (4,867) Change in fair value of investment securities, net 276 — 13,962 — 14,238 (14,635) (397) Change in fair value of mortgage loans held-for-sale, net (397) — 19,882 — 19,485 — 19,485 Earnings (loss) from unconsolidated entities 848 (33,731) 30,225 — (2,658) (2,031) (4,689) Gain on sale of investments and other assets, net — — 11,877 — 11,877 — 11,877 Loss on derivative financial instruments, net (10,813) (11,276) (2,135) — (24,224) — (24,224) Foreign currency gain (loss), net 10,657 (1) 4 — 10,660 — 10,660 Other income, net — — 28 — 28 — 28 Total other income (loss) 571 (45,008) 68,191 — 23,754 40,296 64,050 Income (loss) before income taxes 112,145 (46,485) 100,190 (64,330) 101,520 1,095 102,615 Income tax benefit (provision) 11 — (9,827) — (9,816) — (9,816) Net income (loss) 112,156 (46,485) 90,363 (64,330) 91,704 1,095 92,799 Net income attributable to non-controlling interests (357) — (2,919) — (3,276) (1,095) (4,371) Net income (loss) attributable to Starwood Property Trust, Inc . $ 111,799 $ (46,485) $ 87,444 $ (64,330) $ 88,428 $ — $ 88,428 The table below presents our results of operations for the three months ended September 30, 2016 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 114,506 $ — $ 6,719 $ — $ 121,225 $ — $ 121,225 Interest income from investment securities 13,301 — 35,274 — 48,575 (29,400) 19,175 Servicing fees 195 — 37,678 — 37,873 (14,955) 22,918 Rental income — 29,226 10,516 — 39,742 — 39,742 Other revenues 99 11 1,692 — 1,802 (157) 1,645 Total revenues 128,101 29,237 91,879 — 249,217 (44,512) 204,705 Costs and expenses: Management fees 525 — 24 27,183 27,732 48 27,780 Interest expense 22,678 5,536 4,877 26,181 59,272 (190) 59,082 General and administrative 5,067 867 43,711 1,651 51,296 174 51,470 Acquisition and investment pursuit costs 322 759 416 12 1,509 — 1,509 Costs of rental operations — 13,139 4,872 — 18,011 — 18,011 Depreciation and amortization — 10,870 4,482 — 15,352 — 15,352 Loan loss allowance, net 2,127 — — — 2,127 — 2,127 Other expense — 513 198 — 711 — 711 Total costs and expenses 30,719 31,684 58,580 55,027 176,010 32 176,042 Income (loss) before other income (loss), income taxes and non-controlling interests 97,382 (2,447) 33,299 (55,027) 73,207 (44,544) 28,663 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 47,848 47,848 Change in fair value of servicing rights — — (14,006) — (14,006) (277) (14,283) Change in fair value of investment securities, net 207 — 620 — 827 (3,613) (2,786) Change in fair value of mortgage loans held-for-sale, net — — 49,996 — 49,996 — 49,996 Earnings from unconsolidated entities 852 2,455 617 — 3,924 381 4,305 Gain on sale of investments and other assets, net 10 — — — 10 — 10 Gain (loss) on derivative financial instruments, net 4,982 (4,720) (2,590) — (2,328) — (2,328) Foreign currency (loss) gain, net (3,839) (7) 632 — (3,214) — (3,214) Other income, net — — 35 234 269 — 269 Total other income (loss) 2,212 (2,272) 35,304 234 35,478 44,339 79,817 Income (loss) before income taxes 99,594 (4,719) 68,603 (54,793) 108,685 (205) 108,480 Income tax provision — — (2,667) — (2,667) — (2,667) Net income (loss) 99,594 (4,719) 65,936 (54,793) 106,018 (205) 105,813 Net (income) loss attributable to non-controlling interests (352) — 100 — (252) 205 (47) Net income (loss) attributable to Starwood Property Trust, Inc . $ 99,242 $ (4,719) $ 66,036 $ (54,793) $ 105,766 $ — $ 105,766 The table below presents our results of operations for the nine months ended September 30, 2017 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 360,188 $ — $ 10,906 $ — $ 371,094 $ — $ 371,094 Interest income from investment securities 35,870 — 104,768 — 140,638 (100,593) 40,045 Servicing fees 568 — 86,837 — 87,405 (39,833) 47,572 Rental income — 138,795 37,366 — 176,161 — 176,161 Other revenues 553 430 1,450 — 2,433 (249) 2,184 Total revenues 397,179 139,225 241,327 — 777,731 (140,675) 637,056 Costs and expenses: Management fees 1,405 — 54 78,328 79,787 210 79,997 Interest expense 72,372 32,466 14,924 94,667 214,429 (821) 213,608 General and administrative 14,872 3,471 69,536 7,719 95,598 243 95,841 Acquisition and investment pursuit costs 1,707 516 9 — 2,232 — 2,232 Costs of rental operations — 51,843 15,858 — 67,701 — 67,701 Depreciation and amortization 50 52,288 14,793 — 67,131 — 67,131 Loan loss allowance, net (3,170) — — — (3,170) — (3,170) Other expense 72 63 1,141 — 1,276 — 1,276 Total costs and expenses 87,308 140,647 116,315 180,714 524,984 (368) 524,616 Income (loss) before other income (loss), income taxes and non-controlling interests 309,871 (1,422) 125,012 (180,714) 252,747 (140,307) 112,440 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 203,108 203,108 Change in fair value of servicing rights — — (28,956) — (28,956) 7,655 (21,301) Change in fair value of investment securities, net 299 — 45,263 — 45,562 (49,623) (4,061) Change in fair value of mortgage loans held-for-sale, net (549) — 46,033 — 45,484 — 45,484 Earnings (loss) from unconsolidated entities 2,548 (28,782) 67,134 — 40,900 (13,137) 27,763 (Loss) gain on sale of investments and other assets, net (59) 77 16,986 — 17,004 — 17,004 Loss on derivative financial instruments, net (30,274) (32,268) (3,617) — (66,159) — (66,159) Foreign currency gain, net 28,402 16 16 — 28,434 — 28,434 OTTI (109) — — — (109) — (109) Loss on extinguishment of debt — — — (5,916) (5,916) — (5,916) Other income, net — — 1,097 — 1,097 (613) 484 Total other income (loss) 258 (60,957) 143,956 (5,916) 77,341 147,390 224,731 Income (loss) before income taxes 310,129 (62,379) 268,968 (186,630) 330,088 7,083 337,171 Income tax provision (331) — (17,954) — (18,285) — (18,285) Net income (loss) 309,798 (62,379) 251,014 (186,630) 311,803 7,083 318,886 Net income attributable to non-controlling interests (1,064) — (2,573) — (3,637) (7,083) (10,720) Net income (loss) attributable to Starwood Property Trust, Inc . $ 308,734 $ (62,379) $ 248,441 $ (186,630) $ 308,166 $ — $ 308,166 The table below presents our results of operations for the nine months ended September 30, 2016 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ $ — $ 12,854 $ — $ 361,314 $ — $ 361,314 Interest income from investment securities 33,975 — 115,335 — 149,310 (95,431) 53,879 Servicing fees 560 — 111,145 — 111,705 (40,784) 70,921 Rental income — 85,048 25,214 — 110,262 — 110,262 Other revenues 180 35 4,110 — 4,325 (511) 3,814 Total revenues 85,083 268,658 — 736,916 (136,726) 600,190 Costs and expenses: Management fees 1,295 — 54 75,015 76,364 146 76,510 Interest expense 67,585 16,163 11,443 78,236 173,427 (190) 173,237 General and administrative 13,529 2,259 95,726 7,631 119,145 532 119,677 Acquisition and investment pursuit costs 1,602 1,517 1,551 1,012 5,682 — 5,682 Costs of rental operations — 34,923 11,595 — 46,518 — 46,518 Depreciation and amortization — 41,922 11,263 — 53,185 — 53,185 Loan loss allowance, net 3,395 — — — 3,395 — 3,395 Other expense — 513 298 — 811 — 811 Total costs and expenses 87,406 97,297 131,930 161,894 478,527 488 479,015 Income (loss) before other income (loss), income taxes and non-controlling interests 295,769 (12,214) 136,728 (161,894) 258,389 (137,214) 121,175 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 94,388 94,388 Change in fair value of servicing rights — — (33,710) — (33,710) 497 (33,213) Change in fair value of investment securities, net (37) — (43,449) — (43,486) 42,772 (714) Change in fair value of mortgage loans held-for-sale, net — — 70,122 — 70,122 — 70,122 Earnings from unconsolidated entities 2,544 7,313 3,280 — 13,137 (288) 12,849 Gain on sale of investments and other assets, net 165 — — — 165 — 165 Gain (loss) on derivative financial instruments, net 17,824 (6,837) (17,780) — (6,793) — (6,793) Foreign currency (loss) gain, net (23,501) (41) 2,962 — (20,580) — (20,580) Other income, net — 9,102 112 1,784 10,998 — 10,998 Total other income (loss) (3,005) 9,537 (18,463) 1,784 (10,147) 137,369 127,222 Income (loss) before income taxes (2,677) 118,265 (160,110) 248,242 155 248,397 Income tax provision (75) — (3,392) — (3,467) — (3,467) Net income (loss) (2,677) 114,873 (160,110) 244,775 155 244,930 Net (income) loss attributable to non-controlling interests (1,050) — 171 — (879) (155) (1,034) Net income (loss) attributable to Starwood Property Trust, Inc . $ 291,639 $ (2,677) $ 115,044 $ (160,110) $ 243,896 $ — $ 243,896 The table below presents our condensed consolidated balance sheet as of September 30, 2017 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 43,513 $ 8,581 $ 58,584 $ 298,006 $ 408,684 $ 5,161 $ 413,845 Restricted cash 22,527 20,189 11,875 — 54,591 — 54,591 Loans held-for-investment, net 6,378,468 — 3,903 — 6,382,371 — 6,382,371 Loans held-for-sale 418,618 — 190,006 — 608,624 — 608,624 Loans transferred as secured borrowings 74,339 — — — 74,339 — 74,339 Investment securities 677,977 — 1,026,634 — 1,704,611 (1,002,793) 701,818 Properties, net — 2,234,646 286,696 — 2,521,342 — 2,521,342 Intangible assets — 116,856 91,591 — 208,447 (26,582) 181,865 Investment in unconsolidated entities 36,831 109,607 117,772 — 264,210 (20,760) 243,450 Goodwill — — 140,437 — 140,437 — 140,437 Derivative assets 13,513 22,480 2,300 — 38,293 — 38,293 Accrued interest receivable 34,569 — 478 — 35,047 — 35,047 Other assets 10,286 40,705 61,787 2,293 115,071 (2,806) 112,265 VIE assets, at fair value — — — — — 51,197,981 51,197,981 Total Assets $ 7,710,641 $ 2,553,064 $ 1,992,063 $ 300,299 $ 12,556,067 $ 50,150,201 $ 62,706,268 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 27,821 $ 71,726 $ 78,398 $ 24,739 $ 202,684 $ 1,098 $ 203,782 Related-party payable — — 43 29,946 29,989 — 29,989 Dividends payable — — — 125,674 125,674 — 125,674 Derivative liabilities 14,105 8,784 1 — 22,890 — 22,890 Secured financing agreements, net 3,223,863 1,501,006 516,933 296,593 5,538,395 (23,700) 5,514,695 Unsecured senior notes, net — — — 2,044,523 2,044,523 — 2,044,523 Secured borrowings on transferred loans, net 74,200 — — — 74,200 — 74,200 VIE liabilities, at fair value — — — — — 50,150,781 50,150,781 Total Liabilities 3,339,989 1,581,516 595,375 2,521,475 8,038,355 50,128,179 58,166,534 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — 2,654 2,654 — 2,654 Additional paid-in capital 1,808,624 981,129 747,298 1,167,993 4,705,044 — 4,705,044 Treasury stock — — — (92,104) (92,104) — (92,104) Accumulated other comprehensive income (loss) 55,687 9,668 (84) — 65,271 — 65,271 Retained earnings (accumulated deficit) 2,495,536 (19,249) 639,359 (3,299,719) (184,073) — (184,073) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,359,847 971,548 1,386,573 (2,221,176) 4,496,792 — 4,496,792 Non-controlling interests in consolidated subsidiaries 10,805 — 10,115 — 20,920 22,022 42,942 Total Equity 4,370,652 971,548 1,396,688 (2,221,176) 4,517,712 22,022 4,539,734 Total Liabilities and Equity $ 7,710,641 $ 2,553,064 $ 1,992,063 $ 300,299 $ 12,556,067 $ 50,150,201 $ 62,706,268 The table below presents our condensed consolidated balance sheet as of December 31, 2016 by business segment (amounts in thousands): Investing Investing Lending Property and Servicing and Servicing Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 7,085 $ 7,701 $ 38,798 $ 560,790 $ 614,374 $ 1,148 $ 615,522 Restricted cash 17,885 9,146 8,202 — 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 — 1,667,108 277,612 — 1,944,720 — 1,944,720 Intangible assets — 128,159 125,327 — 253,486 (34,238) 219,248 Investment in unconsolidated entities 30,874 124,977 56,376 — 212,227 (7,622) 204,605 Goodwill — — 140,437 — 140,437 — 140,437 Derivative assets 45,282 42,893 1,186 — 89,361 — 89,361 Accrued interest receivable 25,831 — 2,393 — 28,224 — 28,224 Other assets 13,470 29,569 59,503 1,866 104,408 (2,645) 101,763 VIE assets, at fair value — — — — — 67,123,261 67,123,261 Total Assets $ 6,779,052 $ 2,009,553 $ 1,784,125 $ 562,656 $ 11,135,386 $ 66,120,880 $ 77,256,266 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 20,769 $ 81,873 $ 68,603 $ 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 1,196,830 426,683 295,851 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 1,278,703 496,242 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 2,218,671 696,049 883,761 892,699 4,691,180 — 4,691,180 Treasury stock — — — (92,104) (92,104) — (92,104) Accumulated other comprehensive income (loss) 44,903 (8,328) (437) — 36,138 — 36,138 Retained earnings (accumulated deficit) 2,186,727 43,129 390,994 (2,736,429) (115,579) — (115,579) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,450,301 730,850 1,274,318 (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 4,461,433 730,850 1,287,883 (1,933,195) 4,546,971 13,102 4,560,073 Total Liabilities and Equity $ 6,779,052 $ 2,009,553 $ 1,784,125 $ 562,656 $ 11,135,386 $ 66,120,880 $ 77,256,266 |