Schedule of results of operations by business segment | The table below presents our results of operations for the three months ended June 30, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 163,071 $ 25,291 $ — $ 3,104 $ — $ 191,466 $ — $ 191,466 Interest income from investment securities 24,367 868 — 31,163 — 56,398 (33,853) 22,545 Servicing fees 90 — — 15,880 — 15,970 (6,962) 9,008 Rental income — — 72,326 14,971 — 87,297 — 87,297 Other revenues 252 7 88 515 6 868 (3) 865 Total revenues 187,780 26,166 72,414 65,633 6 351,999 (40,818) 311,181 Costs and expenses: Management fees 353 — — 18 22,107 22,478 45 22,523 Interest expense 58,564 16,258 19,132 8,515 27,821 130,290 (164) 130,126 General and administrative 6,754 4,830 1,706 20,177 4,019 37,486 92 37,578 Acquisition and investment pursuit costs 160 14 — (100) — 74 — 74 Costs of rental operations 741 — 23,125 6,789 — 30,655 — 30,655 Depreciation and amortization 285 — 23,076 5,191 — 28,552 — 28,552 Loan loss provision, net 2,096 422 — — — 2,518 — 2,518 Other expense 76 — 1,173 194 — 1,443 — 1,443 Total costs and expenses 69,029 21,524 68,212 40,784 53,947 253,496 (27) 253,469 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 55,158 55,158 Change in fair value of servicing rights — — — (1,159) — (1,159) 243 (916) Change in fair value of investment securities, net (948) — — 15,815 — 14,867 (14,200) 667 Change in fair value of mortgage loans held-for-sale, net 5,363 — — 16,528 — 21,891 — 21,891 Earnings from unconsolidated entities 5,492 — 1,044 2,754 — 9,290 (473) 8,817 Gain on sale of investments and other assets, net 239 2,276 — — — 2,515 — 2,515 Gain (loss) on derivative financial instruments, net 5,592 (2,833) (11,147) (6,953) 15,309 (32) — (32) Foreign currency (loss) gain, net (6,927) (83) (8) 1 — (7,017) — (7,017) Loss on extinguishment of debt — (2,816) — — — (2,816) — (2,816) Total other income (loss) 8,811 (3,456) (10,111) 26,986 15,309 37,539 40,728 78,267 Income (loss) before income taxes 127,562 1,186 (5,909) 51,835 (38,632) 136,042 (63) 135,979 Income tax (provision) benefit (1,832) 186 — (1,887) — (3,533) — (3,533) Net income (loss) 125,730 1,372 (5,909) 49,948 (38,632) 132,509 (63) 132,446 Net income attributable to non-controlling interests (21) — (5,355) (117) — (5,493) 63 (5,430) Net income (loss) attributable to Starwood Property Trust, Inc . $ 125,709 $ 1,372 $ (11,264) $ 49,831 $ (38,632) $ 127,016 $ — $ 127,016 The table below presents our results of operations for the three months ended June 30, 2018 by business segment (amounts in thousands): Commercial and Residential Investing Lending Property and Servicing Securitization Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 148,268 $ — $ 3,436 $ — $ 151,704 $ — $ 151,704 Interest income from investment securities 8,930 — 30,472 — 39,402 (28,612) 10,790 Servicing fees 50 — 24,687 — 24,737 (7,422) 17,315 Rental income — 74,401 14,490 — 88,891 — 88,891 Other revenues 224 81 516 86 907 (51) 856 Total revenues 157,472 74,482 73,601 86 305,641 (36,085) 269,556 Costs and expenses: Management fees 463 — 18 26,907 27,388 106 27,494 Interest expense 34,826 19,380 5,807 31,854 91,867 (275) 91,592 General and administrative 6,251 1,971 23,855 3,367 35,444 84 35,528 Acquisition and investment pursuit costs 1,692 (52) (79) — 1,561 — 1,561 Costs of rental operations — 25,991 6,906 — 32,897 — 32,897 Depreciation and amortization 16 31,738 5,396 — 37,150 — 37,150 Loan loss provision, net 25,259 — — — 25,259 — 25,259 Other expense 77 — 420 — 497 — 497 Total costs and expenses 68,584 79,028 42,323 62,128 252,063 (85) 251,978 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 43,946 43,946 Change in fair value of servicing rights — — (3,255) — (3,255) 1,052 (2,203) Change in fair value of investment securities, net 482 — 15,110 — 15,592 (7,890) 7,702 Change in fair value of mortgage loans held-for-sale, net 184 — 14,649 — 14,833 — 14,833 Earnings (loss) from unconsolidated entities 1,803 2,933 1,454 — 6,190 (720) 5,470 Gain on sale of investments and other assets, net 135 2,941 10,361 — 13,437 — 13,437 Gain (loss) on derivative financial instruments, net 19,467 19,920 (398) (6,367) 32,622 — 32,622 Foreign currency (loss) gain, net (13,264) (1) 1 — (13,264) — (13,264) Loss on extinguishment of debt — — (186) — (186) — (186) Other income, net — 489 9 — 498 — 498 Total other income (loss) 8,807 26,282 37,745 (6,367) 66,467 36,388 102,855 Income (loss) before income taxes 97,695 21,736 69,023 (68,409) 120,045 388 120,433 Income tax provision (1,720) (611) (1,012) — (3,343) — (3,343) Net income (loss) 95,975 21,125 68,011 (68,409) 116,702 388 117,090 Net income attributable to non-controlling interests (361) (4,684) (2,427) — (7,472) (388) (7,860) Net income (loss) attributable to Starwood Property Trust, Inc . $ 95,614 $ 16,441 $ 65,584 $ (68,409) $ 109,230 $ — $ 109,230 The table below presents our results of operations for the six months ended June 30, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 317,666 $ 52,206 $ — $ 5,010 $ — $ 374,882 $ — $ 374,882 Interest income from investment securities 44,275 1,753 — 55,456 — 101,484 (61,307) 40,177 Servicing fees 213 — — 43,123 — 43,336 (9,895) 33,441 Rental income — — 142,847 28,283 — 171,130 — 171,130 Other revenues 456 693 166 711 26 2,052 (21) 2,031 Total revenues 362,610 54,652 143,013 132,583 26 692,884 (71,223) 621,661 Costs and expenses: Management fees 764 — — 36 45,095 45,895 94 45,989 Interest expense 120,168 34,835 38,122 16,261 55,736 265,122 (324) 264,798 General and administrative 13,522 9,309 3,224 39,028 7,245 72,328 180 72,508 Acquisition and investment pursuit costs 409 30 — (23) — 416 — 416 Costs of rental operations 760 — 46,062 13,484 — 60,306 — 60,306 Depreciation and amortization 356 — 46,972 10,478 — 57,806 — 57,806 Loan loss provision, net 2,085 1,196 — — — 3,281 — 3,281 Other expense 153 — 1,307 194 — 1,654 — 1,654 Total costs and expenses 138,217 45,370 135,687 79,458 108,076 506,808 (50) 506,758 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 102,994 102,994 Change in fair value of servicing rights — — — (1,674) — (1,674) (9) (1,683) Change in fair value of investment securities, net (2,642) — — 33,955 — 31,313 (30,584) 729 Change in fair value of mortgage loans held-for-sale, net 6,749 — — 26,408 — 33,157 — 33,157 Earnings (loss) from unconsolidated entities 6,069 — (42,761) 3,348 — (33,344) (1,039) (34,383) Gain on sale of investments and other assets, net 2,994 3,066 — 940 — 7,000 — 7,000 (Loss) gain on derivative financial instruments, net (3,705) (3,228) (9,857) (10,385) 24,936 (2,239) — (2,239) Foreign currency (loss) gain, net (1,688) 217 1 — — (1,470) — (1,470) (Loss) gain on extinguishment of debt — (6,120) — — 6 (6,114) — (6,114) Other loss, net — — — — (73) (73) — (73) Total other income (loss) 7,777 (6,065) (52,617) 52,592 24,869 26,556 71,362 97,918 Income (loss) before income taxes 232,170 3,217 (45,291) 105,717 (83,181) 212,632 189 212,821 Income tax (provision) benefit (1,584) 271 (258) (2,296) — (3,867) — (3,867) Net income (loss) 230,586 3,488 (45,549) 103,421 (83,181) 208,765 189 208,954 Net (income) loss attributable to non-controlling interests (392) — (11,072) 98 — (11,366) (189) (11,555) Net income (loss) attributable to Starwood Property Trust, Inc . $ 230,194 $ 3,488 $ (56,621) $ 103,519 $ (83,181) $ 197,399 $ — $ 197,399 The table below presents our results of operations for the six months ended June 30, 2018 by business segment (amounts in thousands): Commercial and Residential Investing Lending Property and Servicing Securitization Segment Segment Segment Corporate Subtotal VIEs Total Revenues: Interest income from loans $ 283,240 $ — $ 6,084 $ — $ 289,324 $ — $ 289,324 Interest income from investment securities 23,369 — 64,871 — 88,240 (62,181) 26,059 Servicing fees 215 — 58,121 — 58,336 (14,954) 43,382 Rental income — 141,111 28,890 — 170,001 — 170,001 Other revenues 418 182 744 138 1,482 (105) 1,377 Total revenues 307,242 141,293 158,710 138 607,383 (77,240) 530,143 Costs and expenses: Management fees 943 — 36 56,958 57,937 199 58,136 Interest expense 66,847 35,914 10,902 65,657 179,320 (545) 178,775 General and administrative 12,946 3,830 44,875 5,849 67,500 170 67,670 Acquisition and investment pursuit costs 1,912 (46) 72 — 1,938 — 1,938 Costs of rental operations — 49,479 13,111 — 62,590 — 62,590 Depreciation and amortization 33 58,207 10,654 — 68,894 — 68,894 Loan loss provision, net 26,797 — — — 26,797 — 26,797 Other expense 154 — 447 — 601 — 601 Total costs and expenses 109,632 147,384 80,097 128,464 465,577 (176) 465,401 Other income (loss): Change in net assets related to consolidated VIEs — — — — — 96,599 96,599 Change in fair value of servicing rights — — (12,423) — (12,423) 4,406 (8,017) Change in fair value of investment securities, net (222) — 29,089 — 28,867 (21,314) 7,553 Change in fair value of mortgage loans held-for-sale, net (1,508) — 24,141 — 22,633 — 22,633 Earnings (loss) from unconsolidated entities 3,247 (582) 3,050 — 5,715 (1,707) 4,008 Gain on sale of investments and other assets, net 414 6,883 16,800 — 24,097 — 24,097 Gain (loss) on derivative financial instruments, net 8,649 21,839 4,644 (19,369) 15,763 — 15,763 Foreign currency gain (loss), net 286 1 (2) — 285 — 285 Loss on extinguishment of debt — — (186) — (186) — (186) Other income, net 43 506 57 — 606 — 606 Total other income (loss) 10,909 28,647 65,170 (19,369) 85,357 77,984 163,341 Income (loss) before income taxes 208,519 22,556 143,783 (147,695) 227,163 920 228,083 Income tax provision (2,667) (1,872) (1,660) — (6,199) — (6,199) Net income (loss) 205,852 20,684 142,123 (147,695) 220,964 920 221,884 Net income attributable to non-controlling interests (722) (7,137) (3,943) — (11,802) (920) (12,722) Net income (loss) attributable to Starwood Property Trust, Inc . $ 205,130 $ 13,547 $ 138,180 $ (147,695) $ 209,162 $ — $ 209,162 |
Schedule of condensed consolidated balance sheet by business segment | The table below presents our condensed consolidated balance sheet as of June 30, 2019 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 21,709 $ 126 $ 30,493 $ 27,082 $ 253,779 $ 333,189 $ 1,099 $ 334,288 Restricted cash 34,070 111,076 21,598 15,166 — 181,910 — 181,910 Loans held-for-investment, net 7,406,274 1,356,511 — 1,431 — 8,764,216 — 8,764,216 Loans held-for-sale 1,156,778 214,501 — 215,620 — 1,586,899 — 1,586,899 Investment securities 957,783 55,332 — 1,015,379 — 2,028,494 (1,178,922) 849,572 Properties, net 27,150 — 2,476,175 268,635 — 2,771,960 — 2,771,960 Intangible assets — — 80,840 72,720 — 153,560 (24,083) 129,477 Investment in unconsolidated entities 36,336 — 71,601 34,536 — 142,473 (22,597) 119,876 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 21,604 357 17,857 44 13,814 53,676 — 53,676 Accrued interest receivable 42,644 5,512 350 366 13,277 62,149 (769) 61,380 Other assets 15,048 4,645 71,166 66,564 9,222 166,645 10 166,655 VIE assets, at fair value — — — — — — 57,667,606 57,667,606 Total Assets $ 9,719,396 $ 1,867,469 $ 2,770,080 $ 1,857,980 $ 290,092 $ 16,505,017 $ 56,442,344 $ 72,947,361 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 33,625 $ 4,099 $ 61,947 $ 68,021 $ 53,666 $ 221,358 $ 76 $ 221,434 Related-party payable — — — 11 21,133 21,144 — 21,144 Dividends payable — — — — 136,424 136,424 — 136,424 Derivative liabilities 5,966 435 — 2,490 — 8,891 — 8,891 Secured financing agreements, net 5,177,123 1,237,526 1,882,956 702,781 298,451 9,298,837 (13,950) 9,284,887 Unsecured senior notes, net — — — — 1,924,711 1,924,711 — 1,924,711 VIE liabilities, at fair value — — — — — — 56,446,619 56,446,619 Total Liabilities 5,216,714 1,242,060 1,944,903 773,303 2,434,385 11,611,365 56,432,745 68,044,110 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,864 2,864 — 2,864 Additional paid-in capital 1,203,757 624,494 625,962 49,768 2,599,790 5,103,771 — 5,103,771 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,050 — 4,139 (65) — 57,124 — 57,124 Retained earnings (accumulated deficit) 3,245,875 915 (43,051) 1,017,156 (4,642,753) (421,858) — (421,858) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,502,682 625,409 587,050 1,066,859 (2,144,293) 4,637,707 — 4,637,707 Non-controlling interests in consolidated subsidiaries — — 238,127 17,818 — 255,945 9,599 265,544 Total Equity 4,502,682 625,409 825,177 1,084,677 (2,144,293) 4,893,652 9,599 4,903,251 Total Liabilities and Equity $ 9,719,396 $ 1,867,469 $ 2,770,080 $ 1,857,980 $ 290,092 $ 16,505,017 $ 56,442,344 $ 72,947,361 The table below presents our condensed consolidated balance sheet as of December 31, 2018 by business segment (amounts in thousands): Commercial and Residential Infrastructure Investing Lending Lending Property and Servicing Securitization Segment Segment Segment Segment Corporate Subtotal VIEs Total Assets: Cash and cash equivalents $ 14,385 $ 13 $ 27,408 $ 31,449 $ 164,015 $ 237,270 $ 2,554 $ 239,824 Restricted cash 28,324 175,659 25,144 11,679 7,235 248,041 — 248,041 Loans held-for-investment, net 7,072,220 1,456,779 — 3,357 — 8,532,356 — 8,532,356 Loans held-for-sale 670,155 469,775 — 47,622 — 1,187,552 — 1,187,552 Loans transferred as secured borrowings 74,346 — — — — 74,346 — 74,346 Investment securities 1,050,920 60,768 — 998,820 — 2,110,508 (1,204,040) 906,468 Properties, net — — 2,512,847 272,043 — 2,784,890 — 2,784,890 Intangible assets — — 90,889 78,219 — 169,108 (24,075) 145,033 Investment in unconsolidated entities 35,274 — 114,362 44,129 — 193,765 (22,000) 171,765 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 18,174 1,066 32,733 718 — 52,691 — 52,691 Accrued interest receivable 39,862 6,982 359 616 13,177 60,996 (641) 60,355 Other assets 13,958 20,472 67,098 49,363 2,057 152,948 (26) 152,922 VIE assets, at fair value — — — — — — 53,446,364 53,446,364 Total Assets $ 9,017,618 $ 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 26,508 $ 26,476 $ 67,415 $ 75,655 $ 21,467 $ 217,521 $ 142 $ 217,663 Related-party payable — — — 53 43,990 44,043 — 44,043 Dividends payable — — — — 133,466 133,466 — 133,466 Derivative liabilities 1,290 477 37 1,423 12,188 15,415 — 15,415 Secured financing agreements, net 4,405,599 1,524,551 1,884,187 585,258 297,920 8,697,515 (13,950) 8,683,565 Unsecured senior notes, net — — — — 1,998,831 1,998,831 — 1,998,831 Secured borrowings on transferred loans 74,239 — — — — 74,239 — 74,239 VIE liabilities, at fair value — — — — — — 52,195,042 52,195,042 Total Liabilities 4,507,636 1,551,504 1,951,639 662,389 2,507,862 11,181,030 52,181,234 63,362,264 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,808 2,808 — 2,808 Additional paid-in capital 1,430,503 761,992 645,561 87,779 2,069,321 4,995,156 — 4,995,156 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 53,516 — 5,208 (64) — 58,660 — 58,660 Retained earnings (accumulated deficit) 3,015,676 (2,573) 13,570 913,642 (4,289,313) (348,998) — (348,998) Total Starwood Property Trust, Inc. Stockholders’ Equity 4,499,695 759,419 664,339 1,001,357 (2,321,378) 4,603,432 — 4,603,432 Non-controlling interests in consolidated subsidiaries 10,287 — 254,862 14,706 — 279,855 16,902 296,757 Total Equity 4,509,982 759,419 919,201 1,016,063 (2,321,378) 4,883,287 16,902 4,900,189 Total Liabilities and Equity $ 9,017,618 $ 2,310,923 $ 2,870,840 $ 1,678,452 $ 186,484 $ 16,064,317 $ 52,198,136 $ 68,262,453 |