Segment Data | 22. Segment Dat a 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, 2020 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 $ 149,972 $ 17,835 $ — $ 1,597 $ — $ 169,404 $ — $ 169,404 Interest income from investment securities 21,385 635 — 23,587 — 45,607 (33,421) 12,186 Servicing fees 110 — — 13,749 — 13,859 (4,311) 9,548 Rental income 2,014 — 63,925 10,039 — 75,978 — 75,978 Other revenues 66 101 48 98 — 313 (2) 311 Total revenues 173,547 18,571 63,973 49,070 — 305,161 (37,734) 267,427 Costs and expenses: Management fees 297 — — 221 22,596 23,114 13 23,127 Interest expense 38,422 8,914 16,180 5,425 27,040 95,981 — 95,981 General and administrative 12,483 3,568 1,094 18,813 3,436 39,394 84 39,478 Acquisition and investment pursuit costs 757 62 — 65 — 884 — 884 Costs of rental operations 643 — 24,302 4,577 — 29,522 — 29,522 Depreciation and amortization 430 87 19,130 3,934 — 23,581 — 23,581 Credit loss provision (reversal), net 782 (4,369) — — — (3,587) — (3,587) Other expense 77 — 95 — — 172 — 172 Total costs and expenses 53,891 8,262 60,801 33,035 53,072 209,061 97 209,158 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 58,585 58,585 Change in fair value of servicing rights — — — 3,960 — 3,960 (3,326) 634 Change in fair value of investment securities, net 13,611 — — 3,249 — 16,860 (17,059) (199) Change in fair value of mortgage loans, net 59,402 — — 1,982 — 61,384 — 61,384 Earnings (loss) from unconsolidated entities 3,253 (80) — 358 — 3,531 (339) 3,192 (Loss) gain on derivative financial instruments, net (28,577) 110 (313) 38 645 (28,097) — (28,097) Foreign currency gain, net 25,302 110 14 26 — 25,452 — 25,452 Other (loss) income, net — — (1) 358 — 357 — 357 Total other income (loss) 72,991 140 (300) 9,971 645 83,447 37,861 121,308 Income (loss) before income taxes 192,647 10,449 2,872 26,006 (52,427) 179,547 30 179,577 Income tax (provision) benefit (16,700) (86) — 1,943 — (14,843) — (14,843) Net income (loss) 175,947 10,363 2,872 27,949 (52,427) 164,704 30 164,734 Net income attributable to non-controlling interests (3) — (5,072) (7,795) — (12,870) (30) (12,900) Net income (loss) attributable to Starwood Property Trust, Inc . $ 175,944 $ 10,363 $ (2,200) $ 20,154 $ (52,427) $ 151,834 $ — $ 151,834 The table below presents our results of operations for the three months ended September 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 $ 145,290 $ 22,763 $ — $ 3,977 $ — $ 172,030 $ — $ 172,030 Interest income from investment securities 18,163 810 — 32,556 — 51,529 (34,853) 16,676 Servicing fees 97 — — 18,243 — 18,340 (4,007) 14,333 Rental income — — 72,251 12,403 — 84,654 — 84,654 Other revenues 258 39 125 218 — 640 (3) 637 Total revenues 163,808 23,612 72,376 67,397 — 327,193 (38,863) 288,330 Costs and expenses: Management fees 363 — — 18 29,829 30,210 28 30,238 Interest expense 51,844 14,422 19,020 8,891 29,142 123,319 (163) 123,156 General and administrative 7,104 4,315 2,170 22,915 3,184 39,688 78 39,766 Acquisition and investment pursuit costs 506 21 — (364) — 163 — 163 Costs of rental operations 765 — 24,784 6,019 — 31,568 — 31,568 Depreciation and amortization 339 15 23,106 4,809 — 28,269 — 28,269 Credit loss reversal, net (39) — — — — (39) — (39) Other expense 77 — 46 — — 123 — 123 Total costs and expenses 60,959 18,773 69,126 42,288 62,155 253,301 (57) 253,244 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 61,767 61,767 Change in fair value of servicing rights — — — 57 — 57 (682) (625) Change in fair value of investment securities, net (303) — — 22,476 — 22,173 (21,907) 266 Change in fair value of mortgage loans, net 10,088 — — 22,433 — 32,521 — 32,521 Earnings from unconsolidated entities 2,507 — 223 253 — 2,983 (236) 2,747 Gain (loss) on sale of investments and other assets, net 482 (25) — 20,700 — 21,157 — 21,157 Gain (loss) on derivative financial instruments, net 15,729 (109) 5,900 (6,376) 6,789 21,933 — 21,933 Foreign currency loss, net (15,337) (319) (8) — — (15,664) — (15,664) Loss on extinguishment of debt (857) (2,101) — (194) (1,472) (4,624) — (4,624) Other loss, net — (50) — — — (50) — (50) Total other income (loss) 12,309 (2,604) 6,115 59,349 5,317 80,486 38,942 119,428 Income (loss) before income taxes 115,158 2,235 9,365 84,458 (56,838) 154,378 136 154,514 Income tax (provision) benefit (3,194) 475 — (1,794) — (4,513) — (4,513) Net income (loss) 111,964 2,710 9,365 82,664 (56,838) 149,865 136 150,001 Net income attributable to non-controlling interests — — (5,250) (4,219) — (9,469) (136) (9,605) Net income (loss) attributable to Starwood Property Trust, Inc . $ 111,964 $ 2,710 $ 4,115 $ 78,445 $ (56,838) $ 140,396 $ — $ 140,396 The table below presents our results of operations for the nine months ended September 30, 2020 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 $ 492,489 $ 59,374 $ — $ 6,071 $ — $ 557,934 $ — $ 557,934 Interest income from investment securities 57,358 2,019 — 73,311 — 132,688 (90,618) 42,070 Servicing fees 424 — — 28,782 — 29,206 (8,207) 20,999 Rental income 2,782 — 191,452 28,600 — 222,834 — 222,834 Other revenues 298 344 228 891 — 1,761 (5) 1,756 Total revenues 553,351 61,737 191,680 137,655 — 944,423 (98,830) 845,593 Costs and expenses: Management fees 987 — — 680 85,257 86,924 46 86,970 Interest expense 134,243 31,709 49,243 18,796 83,670 317,661 (162) 317,499 General and administrative 29,230 12,328 3,453 54,490 11,105 110,606 251 110,857 Acquisition and investment pursuit costs 2,195 1,179 12 (3) — 3,383 — 3,383 Costs of rental operations 2,409 — 71,857 13,102 — 87,368 — 87,368 Depreciation and amortization 1,275 246 57,571 11,890 — 70,982 — 70,982 Credit loss provision, net 52,293 2,991 — — — 55,284 — 55,284 Other expense 230 — 432 — — 662 — 662 Total costs and expenses 222,862 48,453 182,568 98,955 180,032 732,870 135 733,005 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 64,353 64,353 Change in fair value of servicing rights — — — 9,606 — 9,606 (11,934) (2,328) Change in fair value of investment securities, net (8,814) — — (36,026) — (44,840) 47,972 3,132 Change in fair value of mortgage loans, net 56,895 — — 22,805 — 79,700 — 79,700 Earnings (loss) from unconsolidated entities 3,975 (1,198) — 30,504 — 33,281 (1,216) 32,065 (Loss) gain on sale of investments and other assets, net (961) 296 — 7,433 — 6,768 — 6,768 (Loss) gain on derivative financial instruments, net (9,508) (1,328) (35,150) (22,896) 34,397 (34,485) — (34,485) Foreign currency (loss) gain, net (1,757) (53) (53) 2 — (1,861) — (1,861) Loss on extinguishment of debt (22) (170) (2,185) — — (2,377) — (2,377) Other income, net — — 240 447 — 687 — 687 Total other income (loss) 39,808 (2,453) (37,148) 11,875 34,397 46,479 99,175 145,654 Income (loss) before income taxes 370,297 10,831 (28,036) 50,575 (145,635) 258,032 210 258,242 Income tax (provision) benefit (15,535) 3 — 8,716 — (6,816) — (6,816) Net income (loss) 354,762 10,834 (28,036) 59,291 (145,635) 251,216 210 251,426 Net income attributable to non-controlling interests (10) — (15,294) (11,191) — (26,495) (210) (26,705) Net income (loss) attributable to Starwood Property Trust, Inc . $ 354,752 $ 10,834 $ (43,330) $ 48,100 $ (145,635) $ 224,721 $ — $ 224,721 The table below presents our results of operations for the nine months ended September 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 $ 462,956 $ 74,969 $ — $ 8,987 $ — $ 546,912 $ — $ 546,912 Interest income from investment securities 62,438 2,563 — 88,012 — 153,013 (96,160) 56,853 Servicing fees 310 — — 61,366 — 61,676 (13,902) 47,774 Rental income — — 215,098 40,686 — 255,784 — 255,784 Other revenues 714 732 291 929 26 2,692 (24) 2,668 Total revenues 526,418 78,264 215,389 199,980 26 1,020,077 (110,086) 909,991 Costs and expenses: Management fees 1,127 — — 54 74,924 76,105 122 76,227 Interest expense 172,012 49,257 57,142 25,152 84,878 388,441 (487) 387,954 General and administrative 20,626 13,624 5,394 61,943 10,429 112,016 258 112,274 Acquisition and investment pursuit costs 915 51 — (387) — 579 — 579 Costs of rental operations 1,525 — 70,846 19,503 — 91,874 — 91,874 Depreciation and amortization 695 15 70,078 15,287 — 86,075 — 86,075 Credit loss provision, net 2,046 1,196 — — — 3,242 — 3,242 Other expense 230 — 1,353 194 — 1,777 — 1,777 Total costs and expenses 199,176 64,143 204,813 121,746 170,231 760,109 (107) 760,002 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 164,761 164,761 Change in fair value of servicing rights — — — (1,617) — (1,617) (691) (2,308) Change in fair value of investment securities, net (2,945) — — 56,431 — 53,486 (52,491) 995 Change in fair value of mortgage loans, net 16,837 — — 48,841 — 65,678 — 65,678 Earnings (loss) from unconsolidated entities 8,576 — (42,538) 3,601 — (30,361) (1,275) (31,636) Gain on sale of investments and other assets, net 3,476 3,041 — 21,640 — 28,157 — 28,157 Gain (loss) on derivative financial instruments, net 12,024 (3,337) (3,957) (16,761) 31,725 19,694 — 19,694 Foreign currency loss, net (17,025) (102) (7) — — (17,134) — (17,134) Loss on extinguishment of debt (857) (8,221) — (194) (1,466) (10,738) — (10,738) Other loss, net — (50) — — (73) (123) — (123) Total other income (loss) 20,086 (8,669) (46,502) 111,941 30,186 107,042 110,304 217,346 Income (loss) before income taxes 347,328 5,452 (35,926) 190,175 (140,019) 367,010 325 367,335 Income tax (provision) benefit (4,778) 746 (258) (4,090) — (8,380) — (8,380) Net income (loss) 342,550 6,198 (36,184) 186,085 (140,019) 358,630 325 358,955 Net income attributable to non-controlling interests (392) — (16,322) (4,121) — (20,835) (325) (21,160) Net income (loss) attributable to Starwood Property Trust, Inc . $ 342,158 $ 6,198 $ (52,506) $ 181,964 $ (140,019) $ 337,795 $ — $ 337,795 The table below presents our condensed consolidated balance sheet as of September 30, 2020 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 $ 19,111 $ 994 $ 38,119 $ 22,054 $ 298,844 $ 379,122 $ 748 $ 379,870 Restricted cash 69,351 31,515 7,632 22,838 — 131,336 — 131,336 Loans held-for-investment, net 9,373,503 1,544,068 — 1,081 — 10,918,652 — 10,918,652 Loans held-for-sale 747,654 — — 265,019 — 1,012,673 — 1,012,673 Investment securities 1,152,362 39,813 — 1,097,322 — 2,289,497 (1,544,384) 745,113 Properties, net 27,123 — 1,983,124 197,575 — 2,207,822 — 2,207,822 Intangible assets — — 41,946 70,374 — 112,320 (38,181) 74,139 Investment in unconsolidated entities 50,850 24,664 — 45,236 — 120,750 (16,366) 104,384 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 25,805 — 54 1,250 37,716 64,825 — 64,825 Accrued interest receivable 72,344 3,244 — 334 3,484 79,406 (1,376) 78,030 Other assets 24,705 4,216 70,369 52,352 11,829 163,471 3 163,474 VIE assets, at fair value — — — — — — 64,477,475 64,477,475 Total Assets $ 11,562,808 $ 1,767,923 $ 2,141,244 $ 1,915,872 $ 351,873 $ 17,739,720 $ 62,877,919 $ 80,617,639 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 36,378 $ 8,545 $ 49,758 $ 35,796 $ 70,956 $ 201,433 $ 58 $ 201,491 Related-party payable — — — 5 22,091 22,096 — 22,096 Dividends payable — — — — 138,264 138,264 — 138,264 Derivative liabilities 8,839 1,516 — 3,097 — 13,452 — 13,452 Secured financing agreements, net 5,576,092 1,243,001 1,793,731 614,055 389,013 9,615,892 — 9,615,892 Collateralized loan obligations, net 929,931 — — — — 929,931 — 929,931 Unsecured senior notes, net — — — — 1,934,555 1,934,555 — 1,934,555 VIE liabilities, at fair value — — — — — — 62,876,265 62,876,265 Total Liabilities 6,551,240 1,253,062 1,843,489 652,953 2,554,879 12,855,623 62,876,323 75,731,946 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,918 2,918 — 2,918 Additional paid-in capital 1,165,764 509,848 115,246 (124,805) 3,534,663 5,200,716 — 5,200,716 Treasury stock — — — — (133,024) (133,024) — (133,024) Accumulated other comprehensive income (loss) 42,350 — — (65) — 42,285 — 42,285 Retained earnings (accumulated deficit) 3,803,336 5,013 (42,898) 1,243,098 (5,607,563) (599,014) — (599,014) Total Starwood Property Trust, Inc. Stockholders’ Equity 5,011,450 514,861 72,348 1,118,228 (2,203,006) 4,513,881 — 4,513,881 Non-controlling interests in consolidated subsidiaries 118 — 225,407 144,691 — 370,216 1,596 371,812 Total Equity 5,011,568 514,861 297,755 1,262,919 (2,203,006) 4,884,097 1,596 4,885,693 Total Liabilities and Equity $ 11,562,808 $ 1,767,923 $ 2,141,244 $ 1,915,872 $ 351,873 $ 17,739,720 $ 62,877,919 $ 80,617,639 The table below presents our condensed consolidated balance sheet as of December 31, 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 $ 26,278 $ 2,209 $ 30,123 $ 61,693 $ 356,864 $ 477,167 $ 1,221 $ 478,388 Restricted cash 36,135 41,967 7,171 10,370 — 95,643 — 95,643 Loans held-for-investment, net 9,187,332 1,397,448 — 1,294 — 10,586,074 — 10,586,074 Loans held-for-sale 605,384 119,528 — 159,238 — 884,150 — 884,150 Investment securities 992,974 45,153 — 1,177,148 — 2,215,275 (1,405,037) 810,238 Properties, net 26,834 — 2,029,024 210,582 — 2,266,440 — 2,266,440 Intangible assets — — 47,303 64,644 — 111,947 (26,247) 85,700 Investment in unconsolidated entities 46,921 25,862 — 32,183 — 104,966 (20,637) 84,329 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 14,718 7 3 7 14,208 28,943 — 28,943 Accrued interest receivable 45,996 3,134 133 2,388 13,242 64,893 (806) 64,087 Other assets 59,170 6,101 82,910 54,238 8,911 211,330 (7) 211,323 VIE assets, at fair value — — — — — — 62,187,175 62,187,175 Total Assets $ 11,041,742 $ 1,760,818 $ 2,196,667 $ 1,914,222 $ 393,225 $ 17,306,674 $ 60,735,662 $ 78,042,336 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 30,594 $ 6,443 $ 48,370 $ 73,021 $ 53,494 $ 211,922 $ 84 $ 212,006 Related-party payable — — — 5 40,920 40,925 — 40,925 Dividends payable — — — — 137,427 137,427 — 137,427 Derivative liabilities 7,698 750 — 292 — 8,740 — 8,740 Secured financing agreements, net 5,038,876 1,217,066 1,698,334 574,507 391,215 8,919,998 (13,950) 8,906,048 Collateralized loan obligations, net 928,060 — — — — 928,060 — 928,060 Unsecured senior notes, net — — — — 1,928,622 1,928,622 — 1,928,622 VIE liabilities, at fair value — — — — — — 60,743,494 60,743,494 Total Liabilities 6,005,228 1,224,259 1,746,704 647,825 2,551,678 12,175,694 60,729,628 72,905,322 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,874 2,874 — 2,874 Additional paid-in capital 1,522,360 529,668 208,650 (123,210) 2,995,064 5,132,532 — 5,132,532 Treasury stock — — — — (104,194) (104,194) — (104,194) Accumulated other comprehensive income (loss) 50,996 — — (64) — 50,932 — 50,932 Retained earnings (accumulated deficit) 3,463,158 6,891 5,431 1,194,998 (5,052,197) (381,719) — (381,719) Total Starwood Property Trust, Inc. Stockholders’ Equity 5,036,514 536,559 214,081 1,071,724 (2,158,453) 4,700,425 — 4,700,425 Non-controlling interests in consolidated subsidiaries — — 235,882 194,673 — 430,555 6,034 436,589 Total Equity 5,036,514 536,559 449,963 1,266,397 (2,158,453) 5,130,980 6,034 5,137,014 Total Liabilities and Equity $ 11,041,742 $ 1,760,818 $ 2,196,667 $ 1,914,222 $ 393,225 $ 17,306,674 $ 60,735,662 $ 78,042,336 |