Segment Data | 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 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, 2021 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 165,697 $ 21,171 $ — $ 2,404 $ — $ 189,272 $ — $ 189,272 Interest income from investment securities 17,190 555 — 25,668 — 43,413 (32,765) 10,648 Servicing fees 110 — — 16,365 — 16,475 (5,611) 10,864 Rental income 1,419 — 65,410 10,290 — 77,119 — 77,119 Other revenues 74 69 44 2,777 — 2,964 — 2,964 Total revenues 184,490 21,795 65,454 57,504 — 329,243 (38,376) 290,867 Costs and expenses: Management fees 300 — — 224 28,716 29,240 10 29,250 Interest expense 48,356 9,694 16,863 5,789 29,171 109,873 (220) 109,653 General and administrative 10,411 3,532 1,028 25,720 4,489 45,180 85 45,265 Acquisition and investment pursuit costs 179 249 — (21) — 407 — 407 Costs of rental operations 433 — 25,922 4,376 — 30,731 — 30,731 Depreciation and amortization 311 100 17,901 4,165 — 22,477 — 22,477 Credit loss (reversal) provision, net (12,447) 603 — — — (11,844) — (11,844) Other expense — — — — — — — — Total costs and expenses 47,543 14,178 61,714 40,253 62,376 226,064 (125) 225,939 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 12,509 12,509 Change in fair value of servicing rights — — — 460 — 460 839 1,299 Change in fair value of investment securities, net (9,402) — — (12,585) — (21,987) 23,495 1,508 Change in fair value of mortgage loans, net 12,329 — — 33,538 — 45,867 — 45,867 Earnings (loss) from unconsolidated entities 1,996 (70) — (507) — 1,419 807 2,226 (Loss) gain on sale of investments and other assets, net (1,019) 27 — 9,723 — 8,731 — 8,731 (Loss) gain on derivative financial instruments, net (4,945) 112 (372) (5,731) 927 (10,009) — (10,009) Foreign currency gain (loss), net 2,715 (62) (25) (1) — 2,627 — 2,627 Loss on extinguishment of debt (221) (939) — (22) — (1,182) — (1,182) Other (loss) income, net (5,504) 2 — 29 — (5,473) — (5,473) Total other income (loss) (4,051) (930) (397) 24,904 927 20,453 37,650 58,103 Income (loss) before income taxes 132,896 6,687 3,343 42,155 (61,449) 123,632 (601) 123,031 Income tax benefit (provision) 8,043 (58) — (4,632) — 3,353 — 3,353 Net income (loss) 140,939 6,629 3,343 37,523 (61,449) 126,985 (601) 126,384 Net (income) loss attributable to non-controlling interests (4) — (4,914) (5,757) — (10,675) 601 (10,074) Net income (loss) attributable to Starwood Property Trust, Inc . $ 140,935 $ 6,629 $ (1,571) $ 31,766 $ (61,449) $ 116,310 $ — $ 116,310 The table below presents our results of operations for the three months ended June 30, 2020 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 150,136 $ 19,126 $ — $ 1,841 $ — $ 171,103 $ — $ 171,103 Interest income from investment securities 17,345 683 — 24,924 — 42,952 (28,308) 14,644 Servicing fees 142 — — 8,591 — 8,733 (2,075) 6,658 Rental income 690 — 63,566 8,454 — 72,710 — 72,710 Other revenues 54 100 58 280 — 492 (1) 491 Total revenues 168,367 19,909 63,624 44,090 — 295,990 (30,384) 265,606 Costs and expenses: Management fees 339 — — 220 22,554 23,113 2 23,115 Interest expense 41,871 9,678 15,942 6,177 27,825 101,493 — 101,493 General and administrative 8,615 4,337 1,281 14,993 3,368 32,594 83 32,677 Acquisition and investment pursuit costs 578 1,100 — (88) — 1,590 — 1,590 Costs of rental operations 988 — 24,703 3,941 — 29,632 — 29,632 Depreciation and amortization 430 89 19,153 3,749 — 23,421 — 23,421 Credit loss provision (reversal), net 11,294 (1,092) — — — 10,202 — 10,202 Other expense 76 — 26 — — 102 — 102 Total costs and expenses 64,191 14,112 61,105 28,992 53,747 222,147 85 222,232 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 51,261 51,261 Change in fair value of servicing rights — — — 5,328 — 5,328 (7,897) (2,569) Change in fair value of investment securities, net 5,454 — — 7,941 — 13,395 (12,568) 827 Change in fair value of mortgage loans, net 33,010 — — 1,440 — 34,450 — 34,450 Earnings (loss) from unconsolidated entities 671 (1,118) — 29,526 — 29,079 (303) 28,776 (Loss) gain on sale of investments and other assets, net (961) — — 7,433 — 6,472 — 6,472 (Loss) gain on derivative financial instruments, net (11,736) (437) (4,614) (3,828) 4,517 (16,098) — (16,098) Foreign currency gain (loss), net 6,942 310 (48) (31) — 7,173 — 7,173 Loss on extinguishment of debt (22) — (2,185) — — (2,207) — (2,207) Other income, net — — 191 13 — 204 — 204 Total other income (loss) 33,358 (1,245) (6,656) 47,822 4,517 77,796 30,493 108,289 Income (loss) before income taxes 137,534 4,552 (4,137) 62,920 (49,230) 151,639 24 151,663 Income tax (provision) benefit (3,257) (56) — 4,611 — 1,298 — 1,298 Net income (loss) 134,277 4,496 (4,137) 67,531 (49,230) 152,937 24 152,961 Net income attributable to non-controlling interests (4) — (5,111) (8,166) — (13,281) (24) (13,305) Net income (loss) attributable to Starwood Property Trust, Inc . $ 134,273 $ 4,496 $ (9,248) $ 59,365 $ (49,230) $ 139,656 $ — $ 139,656 The table below presents our results of operations for the six months ended June 30, 2021 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 336,290 $ 39,979 $ — $ 3,578 $ — $ 379,847 $ — $ 379,847 Interest income from investment securities 35,575 1,119 — 46,608 — 83,302 (61,044) 22,258 Servicing fees 234 — — 28,821 — 29,055 (9,789) 19,266 Rental income 2,758 — 130,514 20,185 — 153,457 — 153,457 Other revenues 164 162 84 2,859 — 3,269 — 3,269 Total revenues 375,021 41,260 130,598 102,051 — 648,930 (70,833) 578,097 Costs and expenses: Management fees 615 — — 446 66,904 67,965 21 67,986 Interest expense 92,651 18,535 32,695 11,238 58,319 213,438 (411) 213,027 General and administrative 21,744 6,974 2,051 44,160 8,800 83,729 172 83,901 Acquisition and investment pursuit costs 364 249 — (21) — 592 — 592 Costs of rental operations 910 — 49,882 8,684 — 59,476 — 59,476 Depreciation and amortization 618 200 36,001 8,132 — 44,951 — 44,951 Credit loss (reversal) provision, net (12,976) 1,176 — — — (11,800) — (11,800) Other expense 31 — 583 71 — 685 — 685 Total costs and expenses 103,957 27,134 121,212 72,710 134,023 459,036 (218) 458,818 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 52,254 52,254 Change in fair value of servicing rights — — — 1,205 — 1,205 (702) 503 Change in fair value of investment securities, net (11,452) — — (5,415) — (16,867) 18,069 1,202 Change in fair value of mortgage loans, net 1,615 — — 34,774 — 36,389 — 36,389 Earnings (loss) from unconsolidated entities 3,749 (324) — 82 — 3,507 453 3,960 Gain on sale of investments and other assets, net 16,674 27 — 9,723 — 26,424 — 26,424 Gain (loss) on derivative financial instruments, net 21,196 796 4,352 3,552 (5,916) 23,980 — 23,980 Foreign currency loss, net (8,879) (111) — (64) — (9,054) — (9,054) Loss on extinguishment of debt (289) (1,246) (141) (22) — (1,698) — (1,698) Other (loss) income, net (5,504) 23 — 29 — (5,452) — (5,452) Total other income (loss) 17,110 (835) 4,211 43,864 (5,916) 58,434 70,074 128,508 Income (loss) before income taxes 288,174 13,291 13,597 73,205 (139,939) 248,328 (541) 247,787 Income tax benefit (provision) 6,538 (150) — (5,265) — 1,123 — 1,123 Net income (loss) 294,712 13,141 13,597 67,940 (139,939) 249,451 (541) 248,910 Net (income) loss attributable to non-controlling interests (7) — (9,991) (11,765) — (21,763) 541 (21,222) Net income (loss) attributable to Starwood Property Trust, Inc . $ 294,705 $ 13,141 $ 3,606 $ 56,175 $ (139,939) $ 227,688 $ — $ 227,688 The table below presents our results of operations for the six months ended June 30, 2020 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 342,517 $ 41,539 $ — $ 4,474 $ — $ 388,530 $ — $ 388,530 Interest income from investment securities 35,973 1,384 — 49,724 — 87,081 (57,197) 29,884 Servicing fees 314 — — 15,033 — 15,347 (3,896) 11,451 Rental income 768 — 127,527 18,561 — 146,856 — 146,856 Other revenues 232 243 180 793 — 1,448 (3) 1,445 Total revenues 379,804 43,166 127,707 88,585 — 639,262 (61,096) 578,166 Costs and expenses: Management fees 690 — — 459 62,661 63,810 33 63,843 Interest expense 95,821 22,795 33,063 13,371 56,630 221,680 (162) 221,518 General and administrative 16,747 8,760 2,359 35,677 7,669 71,212 167 71,379 Acquisition and investment pursuit costs 1,438 1,117 12 (68) — 2,499 — 2,499 Costs of rental operations 1,766 — 47,555 8,525 — 57,846 — 57,846 Depreciation and amortization 845 159 38,441 7,956 — 47,401 — 47,401 Credit loss provision, net 51,511 7,360 — — — 58,871 — 58,871 Other expense 153 — 337 — — 490 — 490 Total costs and expenses 168,971 40,191 121,767 65,920 126,960 523,809 38 523,847 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 5,768 5,768 Change in fair value of servicing rights — — — 5,646 — 5,646 (8,608) (2,962) Change in fair value of investment securities, net (22,425) — — (39,275) — (61,700) 65,031 3,331 Change in fair value of mortgage loans, net (2,507) — — 20,823 — 18,316 — 18,316 Earnings (loss) from unconsolidated entities 722 (1,118) — 30,146 — 29,750 (877) 28,873 (Loss) gain on sale of investments and other assets, net (961) 296 — 7,433 — 6,768 — 6,768 Gain (loss) on derivative financial instruments, net 19,069 (1,438) (34,837) (22,934) 33,752 (6,388) — (6,388) Foreign currency loss, net (27,059) (163) (67) (24) — (27,313) — (27,313) Loss on extinguishment of debt (22) (170) (2,185) — — (2,377) — (2,377) Other income, net — — 241 89 — 330 — 330 Total other income (loss) (33,183) (2,593) (36,848) 1,904 33,752 (36,968) 61,314 24,346 Income (loss) before income taxes 177,650 382 (30,908) 24,569 (93,208) 78,485 180 78,665 Income tax benefit 1,165 89 — 6,773 — 8,027 — 8,027 Net income (loss) 178,815 471 (30,908) 31,342 (93,208) 86,512 180 86,692 Net income attributable to non-controlling interests (7) — (10,222) (3,396) — (13,625) (180) (13,805) Net income (loss) attributable to Starwood Property Trust, Inc . $ 178,808 $ 471 $ (41,130) $ 27,946 $ (93,208) $ 72,887 $ — $ 72,887 The table below presents our condensed consolidated balance sheet as of June 30, 2021 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Assets: Cash and cash equivalents $ 60,651 $ 31,695 $ 28,088 $ 22,618 $ 110,904 $ 253,956 $ 611 $ 254,567 Restricted cash 60,416 25,840 6,681 13,072 — 106,009 — 106,009 Loans held-for-investment, net 11,068,406 1,694,109 — 857 — 12,763,372 — 12,763,372 Loans held-for-sale 494,113 85,875 — 381,689 — 961,677 — 961,677 Investment securities 951,036 33,881 — 1,145,485 — 2,130,402 (1,456,836) 673,566 Properties, net 124,916 — 1,941,500 177,153 — 2,243,569 — 2,243,569 Intangible assets — — 37,361 69,910 — 107,271 (42,078) 65,193 Investment in unconsolidated entities 43,717 24,770 — 42,954 — 111,441 (14,652) 96,789 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 12,472 — 124 92 22,927 35,615 — 35,615 Accrued interest receivable 102,086 5,307 — 495 6,031 113,919 (119) 113,800 Other assets 81,621 11,497 91,158 42,237 14,977 241,490 13 241,503 VIE assets, at fair value — — — — — — 63,493,796 63,493,796 Total Assets $ 12,999,434 $ 2,032,383 $ 2,104,912 $ 2,036,999 $ 154,839 $ 19,328,567 $ 61,980,735 $ 81,309,302 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 38,973 $ 8,464 $ 45,231 $ 40,245 $ 49,260 $ 182,173 $ 53 $ 182,226 Related-party payable — — — — 26,393 26,393 38 26,431 Dividends payable — — — — 139,457 139,457 — 139,457 Derivative liabilities 31,530 1,118 — 413 — 33,061 — 33,061 Secured financing agreements, net 5,751,375 957,605 1,872,043 742,811 630,578 9,954,412 (21,750) 9,932,662 Collateralized loan obligations, net 2,000,073 404,599 — — — 2,404,672 — 2,404,672 Unsecured senior notes, net — — — — 1,737,383 1,737,383 — 1,737,383 VIE liabilities, at fair value — — — — — — 62,001,710 62,001,710 Total Liabilities 7,821,951 1,371,786 1,917,274 783,469 2,583,071 14,477,551 61,980,051 76,457,602 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,952 2,952 — 2,952 Additional paid-in capital 878,471 629,130 16,967 (218,645) 3,942,567 5,248,490 — 5,248,490 Treasury stock — — — — (138,022) (138,022) — (138,022) Accumulated other comprehensive income 41,310 — — — — 41,310 — 41,310 Retained earnings (accumulated deficit) 4,257,587 31,467 (47,694) 1,316,994 (6,235,729) (677,375) — (677,375) Total Starwood Property Trust, Inc. Stockholders’ Equity 5,177,368 660,597 (30,727) 1,098,349 (2,428,232) 4,477,355 — 4,477,355 Non-controlling interests in consolidated subsidiaries 115 — 218,365 155,181 — 373,661 684 374,345 Total Equity 5,177,483 660,597 187,638 1,253,530 (2,428,232) 4,851,016 684 4,851,700 Total Liabilities and Equity $ 12,999,434 $ 2,032,383 $ 2,104,912 $ 2,036,999 $ 154,839 $ 19,328,567 $ 61,980,735 $ 81,309,302 The table below presents our condensed consolidated balance sheet as of December 31, 2020 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Assets: Cash and cash equivalents $ 160,007 $ 4,440 $ 32,080 $ 19,546 $ 346,372 $ 562,445 $ 772 $ 563,217 Restricted cash 93,445 45,113 7,192 13,195 — 158,945 — 158,945 Loans held-for-investment, net 9,673,625 1,412,440 — 1,008 — 11,087,073 — 11,087,073 Loans held-for-sale 841,963 120,540 — 90,332 — 1,052,835 — 1,052,835 Investment securities 1,014,402 35,681 — 1,112,145 — 2,162,228 (1,425,570) 736,658 Properties, net 103,896 — 1,969,414 197,843 — 2,271,153 — 2,271,153 Intangible assets — — 40,370 71,123 — 111,493 (41,376) 70,117 Investment in unconsolidated entities 54,407 25,095 — 44,664 — 124,166 (16,112) 108,054 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Derivative assets 6,595 — 41 147 33,772 40,555 — 40,555 Accrued interest receivable 87,922 2,091 — 123 5,978 96,114 (134) 95,980 Other assets 61,638 4,531 69,859 44,579 10,148 190,755 (7) 190,748 VIE assets, at fair value — — — — — — 64,238,328 64,238,328 Total Assets $ 12,097,900 $ 1,769,340 $ 2,118,956 $ 1,735,142 $ 396,270 $ 18,117,608 $ 62,755,901 $ 80,873,509 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 41,104 $ 12,144 $ 43,630 $ 45,309 $ 64,583 $ 206,770 $ 75 $ 206,845 Related-party payable — — — 5 39,165 39,170 — 39,170 Dividends payable — — — — 137,959 137,959 — 137,959 Derivative liabilities 39,082 1,718 — 524 — 41,324 — 41,324 Secured financing agreements, net 5,893,999 1,240,763 1,794,609 606,100 632,719 10,168,190 (22,000) 10,146,190 Collateralized loan obligations, net 930,554 — — — — 930,554 — 930,554 Unsecured senior notes, net — — — — 1,732,520 1,732,520 — 1,732,520 VIE liabilities, at fair value — — — — — — 62,776,371 62,776,371 Total Liabilities 6,904,739 1,254,625 1,838,239 651,938 2,606,946 13,256,487 62,754,446 76,010,933 Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 2,921 2,921 — 2,921 Additional paid-in capital 1,192,584 496,387 98,882 (322,992) 3,744,878 5,209,739 — 5,209,739 Treasury stock — — — — (138,022) (138,022) — (138,022) Accumulated other comprehensive income (loss) 44,057 — — (64) — 43,993 — 43,993 Retained earnings (accumulated deficit) 3,956,405 18,328 (44,832) 1,260,819 (5,820,453) (629,733) — (629,733) Total Starwood Property Trust, Inc. Stockholders’ Equity 5,193,046 514,715 54,050 937,763 (2,210,676) 4,488,898 — 4,488,898 Non-controlling interests in consolidated subsidiaries 115 — 226,667 145,441 — 372,223 1,455 373,678 Total Equity 5,193,161 514,715 280,717 1,083,204 (2,210,676) 4,861,121 1,455 4,862,576 Total Liabilities and Equity $ 12,097,900 $ 1,769,340 $ 2,118,956 $ 1,735,142 $ 396,270 $ 18,117,608 $ 62,755,901 $ 80,873,509 |