Segment and Geographic Data | Segment and Geographic 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 year ended December 31, 2021 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 705,499 $ 85,057 $ — $ 9,735 $ — $ 800,291 $ — $ 800,291 Interest income from investment securities 67,589 2,190 — 96,771 — 166,550 (121,382) 45,168 Servicing fees 453 — — 58,896 — 59,349 (20,610) 38,739 Rental income 5,486 — 234,840 38,505 — 278,831 — 278,831 Other revenues 294 293 198 6,278 — 7,063 (4) 7,059 Total revenues 779,321 87,540 235,038 210,185 — 1,312,084 (141,996) 1,170,088 Costs and expenses: Management fees 948 — — (793) 167,594 167,749 24 167,773 Interest expense 206,353 37,671 59,970 22,543 119,402 445,939 (852) 445,087 General and administrative 42,000 14,557 8,067 88,879 17,472 170,975 327 171,302 Acquisition and investment pursuit costs 893 250 (60) 101 — 1,184 — 1,184 Costs of rental operations 1,769 — 92,190 17,708 — 111,667 — 111,667 Depreciation and amortization 1,243 402 65,833 15,523 — 83,001 — 83,001 Credit loss (reversal) provision, net (3,560) 11,895 — — — 8,335 — 8,335 Other expense 31 — 583 94 — 708 — 708 Total costs and expenses 249,677 64,775 226,583 144,055 304,468 989,558 (501) 989,057 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 162,333 162,333 Change in fair value of servicing rights — — — 4,319 — 4,319 (741) 3,578 Change in fair value of investment securities, net (8,277) — — 28,221 — 19,944 (20,331) (387) Change in fair value of mortgage loans, net 13,836 — — 55,214 — 69,050 — 69,050 Income from affordable housing fund investments — — 6,425 — — 6,425 — 6,425 Earnings (loss) from unconsolidated entities 6,984 1,160 — 815 — 8,959 (207) 8,752 Gain on sale of investments and other assets, net 16,584 189 — 22,211 — 38,984 — 38,984 Gain (loss) on derivative financial instruments, net 73,209 1,253 10,155 8,288 (10,542) 82,363 — 82,363 Foreign currency loss, net (36,045) (183) — (64) — (36,292) — (36,292) Loss on extinguishment of debt (289) (1,264) (5,281) (113) (481) (7,428) — (7,428) Other (loss) income, net (7,407) 23 — 70 — (7,314) — (7,314) Total other income (loss) 58,595 1,178 11,299 118,961 (11,023) 179,010 141,054 320,064 Income (loss) before income taxes 588,239 23,943 19,754 185,091 (315,491) 501,536 (441) 501,095 Income tax (provision) benefit (1,201) 306 — (7,775) 1 (8,669) — (8,669) Net income (loss) 587,038 24,249 19,754 177,316 (315,490) 492,867 (441) 492,426 Net (income) loss attributable to non-controlling interests (14) — (20,121) (24,993) — (45,128) 441 (44,687) Net income (loss) attributable to Starwood Property Trust, Inc . $ 587,024 $ 24,249 $ (367) $ 152,323 $ (315,490) $ 447,739 $ — $ 447,739 The table below presents our results of operations for the year ended December 31, 2020 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 665,503 $ 77,851 $ — $ 8,589 $ — $ 751,943 $ — $ 751,943 Interest income from investment securities 78,490 2,637 — 93,823 — 174,950 (120,538) 54,412 Servicing fees 549 — — 41,806 — 42,355 (12,721) 29,634 Rental income 4,706 — 255,452 37,670 — 297,828 — 297,828 Other revenues 412 499 293 1,139 — 2,343 (5) 2,338 Total revenues 749,660 80,987 255,745 183,027 — 1,269,419 (133,264) 1,136,155 Costs and expenses: Management fees 796 — — 901 125,372 127,069 58 127,127 Interest expense 176,230 40,913 65,390 24,303 113,313 420,149 (386) 419,763 General and administrative 41,972 15,673 4,542 80,039 15,312 157,538 336 157,874 Acquisition and investment pursuit costs 2,406 1,183 12 (29) — 3,572 — 3,572 Costs of rental operations 3,186 — 97,136 17,354 — 117,676 — 117,676 Depreciation and amortization 1,708 342 76,246 16,109 — 94,405 — 94,405 Credit loss provision (reversal), net 47,256 (4,103) — — — 43,153 — 43,153 Other expense 307 — 531 — — 838 — 838 Total costs and expenses 273,861 54,008 243,857 138,677 253,997 964,400 8 964,408 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 78,258 78,258 Change in fair value of servicing rights — — — 11,415 — 11,415 (15,130) (3,715) Change in fair value of investment securities, net (15,108) — — (51,403) — (66,511) 71,904 5,393 Change in fair value of mortgage loans, net 76,897 — — 56,227 — 133,124 — 133,124 Earnings (loss) from unconsolidated entities 8,779 (767) — 30,845 — 38,857 (1,540) 37,317 (Loss) gain on sale of investments and other assets, net (961) 306 — 7,965 — 7,310 — 7,310 (Loss) gain on derivative financial instruments, net (58,664) (1,499) (34,392) (21,269) 33,646 (82,178) — (82,178) Foreign currency gain (loss), net 42,205 207 (14) (3) — 42,395 — 42,395 Loss on extinguishment of debt (22) (959) (2,185) — (488) (3,654) — (3,654) Other (loss) income, net — — (166) 447 — 281 — 281 Total other income (loss) 53,126 (2,712) (36,757) 34,224 33,158 81,039 133,492 214,531 Income (loss) before income taxes 528,925 24,267 (24,869) 78,574 (220,839) 386,058 220 386,278 Income tax (provision) benefit (21,091) (117) — 1,011 — (20,197) — (20,197) Net income (loss) 507,834 24,150 (24,869) 79,585 (220,839) 365,861 220 366,081 Net income attributable to non-controlling interests (14) — (20,394) (13,764) — (34,172) (220) (34,392) Net income (loss) attributable to Starwood Property Trust, Inc . $ 507,820 $ 24,150 $ (45,263) $ 65,821 $ (220,839) $ 331,689 $ — $ 331,689 The table below presents our results of operations for the year ended December 31, 2019 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 610,316 $ 99,580 $ — $ 14,117 $ — $ 724,013 $ — $ 724,013 Interest income from investment securities 81,255 6,318 — 117,663 — 205,236 (128,607) 76,629 Servicing fees 423 — — 69,962 — 70,385 (16,089) 54,296 Rental income — — 287,094 50,872 — 337,966 — 337,966 Other revenues 1,038 751 409 1,317 26 3,541 (26) 3,515 Total revenues 693,032 106,649 287,503 253,931 26 1,341,141 (144,722) 1,196,419 Costs and expenses: Management fees 1,495 — — 72 117,404 118,971 161 119,132 Interest expense 222,118 62,836 76,838 33,621 113,964 509,377 (648) 508,729 General and administrative 29,481 18,260 6,232 87,115 13,681 154,769 343 155,112 Acquisition and investment pursuit costs 1,351 75 217 (587) — 1,056 — 1,056 Costs of rental operations 2,691 — 95,370 24,921 — 122,982 — 122,982 Depreciation and amortization 1,091 83 92,561 19,587 — 113,322 — 113,322 Credit loss provision, net 2,616 4,510 — — — 7,126 — 7,126 Other expense 307 — 1,693 365 — 2,365 — 2,365 Total costs and expenses 261,150 85,764 272,911 165,094 245,049 1,029,968 (144) 1,029,824 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 236,309 236,309 Change in fair value of servicing rights — — — (1,468) — (1,468) (2,172) (3,640) Change in fair value of investment securities, net (1,084) — — 89,206 — 88,122 (87,289) 833 Change in fair value of mortgage loans, net 10,462 — — 61,139 — 71,601 — 71,601 Earnings (loss) from unconsolidated entities 10,649 — (114,362) 4,166 — (99,547) (1,807) (101,354) Gain on sale of investments and other assets, net 4,619 3,041 119,746 60,622 — 188,028 — 188,028 (Loss) gain on derivative financial instruments, net (20,325) (3,349) (1,284) (7,414) 26,062 (6,310) — (6,310) Foreign currency gain (loss), net 17,342 205 37 (2) — 17,582 — 17,582 Loss on extinguishment of debt (857) (11,357) (4,745) (845) (1,466) (19,270) — (19,270) Other (loss) income, net — (50) (100) 16 (73) (207) — (207) Total other income (loss) 20,806 (11,510) (708) 205,420 24,523 238,531 145,041 383,572 Income (loss) before income taxes 452,688 9,375 13,884 294,257 (220,500) 549,704 463 550,167 Income tax (provision) benefit (4,818) 89 (393) (8,110) — (13,232) — (13,232) Net income (loss) 447,870 9,464 13,491 286,147 (220,500) 536,472 463 536,935 Net income attributable to non-controlling interests (392) — (21,630) (4,786) — (26,808) (463) (27,271) Net income (loss) attributable to Starwood Property Trust, Inc . $ 447,478 $ 9,464 $ (8,139) $ 281,361 $ (220,500) $ 509,664 $ — $ 509,664 The table below presents our consolidated balance sheet as of December 31, 2021 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Assets: Cash and cash equivalents $ 65,064 $ 17,011 $ 14,136 $ 26,700 $ 93,861 $ 216,772 $ 590 $ 217,362 Restricted cash 39,853 43,408 954 20,337 — 104,552 — 104,552 Loans held-for-investment, net 13,499,520 2,027,426 — 9,903 — 15,536,849 — 15,536,849 Loans held-for-sale 2,590,005 — — 286,795 — 2,876,800 — 2,876,800 Investment securities 1,155,452 31,923 — 1,165,395 — 2,352,770 (1,491,786) 860,984 Properties, net 124,503 — 887,553 154,331 — 1,166,387 — 1,166,387 Investments of consolidated affordable housing fund — — 1,040,309 — — 1,040,309 — 1,040,309 Investments in unconsolidated entities 44,938 26,255 — 34,160 — 105,353 (15,256) 90,097 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Intangible assets — — 34,619 71,064 — 105,683 (42,119) 63,564 Derivative assets 34,265 128 8 391 13,424 48,216 — 48,216 Accrued interest receivable 106,251 3,207 — 947 5,988 116,393 (131) 116,262 Other assets 68,908 14,265 43,420 40,395 21,800 188,788 (162) 188,626 VIE assets, at fair value — — — — — — 61,280,543 61,280,543 Total Assets $ 17,728,759 $ 2,283,032 $ 2,020,999 $ 1,950,855 $ 135,073 $ 24,118,718 $ 59,731,679 $ 83,850,397 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 57,267 $ 8,917 $ 14,757 $ 58,920 $ 49,779 $ 189,640 $ 56 $ 189,696 Related-party payable — — — — 76,371 76,371 — 76,371 Dividends payable — — — — 147,624 147,624 — 147,624 Derivative liabilities 12,870 260 — 291 — 13,421 — 13,421 Secured financing agreements, net 9,097,985 1,225,548 787,396 714,237 773,244 12,598,410 (21,560) 12,576,850 Collateralized loan obligations and single asset securitization, net 2,210,798 405,318 — — — 2,616,116 — 2,616,116 Unsecured senior notes, net — — — — 1,828,590 1,828,590 — 1,828,590 VIE liabilities, at fair value — — — — — — 59,752,922 59,752,922 Total Liabilities 11,378,920 1,640,043 802,153 773,448 2,875,608 17,470,172 59,731,418 77,201,590 Temporary Equity: Redeemable non-controlling interests — — 214,915 — — 214,915 — 214,915 Permanent Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 3,123 3,123 — 3,123 Additional paid-in capital 1,735,397 600,412 (365,922) (388,196) 4,091,685 5,673,376 — 5,673,376 Treasury stock — — — — (138,022) (138,022) — (138,022) Accumulated other comprehensive income 40,953 — — — — 40,953 — 40,953 Retained earnings (accumulated deficit) 4,573,374 42,577 1,161,334 1,413,142 (6,697,321) 493,106 — 493,106 Total Starwood Property Trust, Inc. Stockholders’ Equity 6,349,724 642,989 795,412 1,024,946 (2,740,535) 6,072,536 — 6,072,536 Non-controlling interests in consolidated subsidiaries 115 — 208,519 152,461 — 361,095 261 361,356 Total Permanent Equity 6,349,839 642,989 1,003,931 1,177,407 (2,740,535) 6,433,631 261 6,433,892 Total Liabilities and Equity $ 17,728,759 $ 2,283,032 $ 2,020,999 $ 1,950,855 $ 135,073 $ 24,118,718 $ 59,731,679 $ 83,850,397 The table below presents our 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 Investments in unconsolidated entities 54,407 25,095 — 44,664 — 124,166 (16,112) 108,054 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Intangible assets — — 40,370 71,123 — 111,493 (41,376) 70,117 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 Permanent 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 Permanent 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 Revenues generated from foreign sources were $177.8 million, $115.2 million and $115.6 million for the years ended December 31, 2021, 2020 and 2019, respectively. The majority of our revenues generated from foreign sources are derived from the United Kingdom. Refer to Schedules III and IV for a detailed listing of the properties and loans held by the Company, including their respective geographic locations. |