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, 2023 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 1,557,631 $ 236,884 $ — $ 9,589 $ — $ 1,804,104 $ — $ 1,804,104 Interest income from investment securities 135,130 1,805 — 92,147 — 229,082 (152,558) 76,524 Servicing fees 553 — — 44,895 — 45,448 (12,327) 33,121 Rental income 8,369 — 93,459 25,838 — 127,666 — 127,666 Other revenues 2,527 1,296 713 2,335 1,622 8,493 — 8,493 Total revenues 1,704,210 239,985 94,172 174,804 1,622 2,214,793 (164,885) 2,049,908 Costs and expenses: Management fees 496 — — — 141,047 141,543 — 141,543 Interest expense 971,028 141,016 54,522 34,611 235,776 1,436,953 (846) 1,436,107 General and administrative 55,782 15,569 4,155 87,619 17,087 180,212 — 180,212 Acquisition and investment pursuit costs 1,128 17 (5) (215) — 925 — 925 Costs of rental operations 8,777 — 22,806 13,259 — 44,842 — 44,842 Depreciation and amortization 7,206 103 31,960 9,788 84 49,141 — 49,141 Credit loss provision, net 225,720 18,008 — — — 243,728 — 243,728 Other expense 1,730 — 23 67 — 1,820 — 1,820 Total costs and expenses 1,271,867 174,713 113,461 145,129 393,994 2,099,164 (846) 2,098,318 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 181,688 181,688 Change in fair value of servicing rights — — — 401 — 401 1,193 1,594 Change in fair value of investment securities, net 69,259 — — (51,889) — 17,370 (16,603) 767 Change in fair value of mortgage loans, net 25,874 — — 36,828 — 62,702 — 62,702 Income from affordable housing fund investments — — 291,244 — — 291,244 — 291,244 Earnings (loss) from unconsolidated entities 4,410 5,702 — 8,849 — 18,961 (2,239) 16,722 (Loss) gain on sale of investments and other assets, net (112) — — 25,841 — 25,729 — 25,729 (Loss) gain on derivative financial instruments, net (25,206) 123 2,111 (4,348) (11,285) (38,605) — (38,605) Foreign currency gain (loss), net 60,644 201 (11) — — 60,834 — 60,834 Loss on extinguishment of debt (804) — — (434) — (1,238) — (1,238) Other (loss) income, net (135,576) — (5) 29 — (135,552) — (135,552) Total other income (loss) (1,511) 6,026 293,339 15,277 (11,285) 301,846 164,039 465,885 Income (loss) before income taxes 430,832 71,298 274,050 44,952 (403,657) 417,475 — 417,475 Income tax benefit (provision) 990 590 — (898) — 682 — 682 Net income (loss) 431,822 71,888 274,050 44,054 (403,657) 418,157 — 418,157 Net income attributable to non-controlling interests (14) — (77,156) (1,774) — (78,944) — (78,944) Net income (loss) attributable to Starwood Property Trust, Inc . $ 431,808 $ 71,888 $ 196,894 $ 42,280 $ (403,657) $ 339,213 $ — $ 339,213 The table below presents our results of operations for the year ended December 31, 2022 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Revenues: Interest income from loans $ 1,058,326 $ 150,230 $ — $ 9,965 $ — $ 1,218,521 $ — $ 1,218,521 Interest income from investment securities 102,125 3,681 — 99,043 — 204,849 (139,791) 65,058 Servicing fees 558 — — 54,836 — 55,394 (15,035) 40,359 Rental income 6,467 — 91,587 30,209 — 128,263 — 128,263 Other revenues 504 451 245 11,258 69 12,527 (12) 12,515 Total revenues 1,167,980 154,362 91,832 205,311 69 1,619,554 (154,838) 1,464,716 Costs and expenses: Management fees 592 — — — 154,959 155,551 — 155,551 Interest expense 501,126 79,137 33,938 26,686 157,097 797,984 (863) 797,121 General and administrative 52,701 14,187 4,069 85,478 18,777 175,212 288 175,500 Acquisition and investment pursuit costs 3,634 3 7 (244) — 3,400 — 3,400 Costs of rental operations 7,833 — 21,868 14,414 — 44,115 — 44,115 Depreciation and amortization 4,720 387 32,714 11,472 — 49,293 — 49,293 Credit loss provision, net 39,780 6,877 — — — 46,657 — 46,657 Other expense 1,251 — 55 8 — 1,314 — 1,314 Total costs and expenses 611,637 100,591 92,651 137,814 330,833 1,273,526 (575) 1,272,951 Other income (loss): Change in net assets related to consolidated VIEs — — — — — — 124,001 124,001 Change in fair value of servicing rights — — — (2,051) — (2,051) 3,061 1,010 Change in fair value of investment securities, net 11,818 — — (43,179) — (31,361) 29,157 (2,204) Change in fair value of mortgage loans, net (352,412) — — 6,190 — (346,222) — (346,222) Income from affordable housing fund investments — — 755,736 — — 755,736 — 755,736 (Loss) earnings from unconsolidated entities (11,242) 3,982 — 2,871 — (4,389) (1,934) (6,323) Gain on sale of investments and other assets, net 86,532 — — 51,079 — 137,611 — 137,611 Gain (loss) on derivative financial instruments, net 338,994 1,235 35,081 41,692 (82,987) 334,015 — 334,015 Foreign currency (loss) gain, net (96,651) (317) 12 — — (96,956) — (96,956) Loss on extinguishment of debt (209) (469) — (507) — (1,185) — (1,185) Other (loss) income, net (92,632) — (1,103) — — (93,735) 25 (93,710) Total other income (loss) (115,802) 4,431 789,726 56,095 (82,987) 651,463 154,310 805,773 Income (loss) before income taxes 440,541 58,202 788,907 123,592 (413,751) 997,491 47 997,538 Income tax benefit (provision) 69,199 12 — (7,688) — 61,523 — 61,523 Net income (loss) 509,740 58,214 788,907 115,904 (413,751) 1,059,014 47 1,059,061 Net income attributable to non-controlling interests (14) — (172,598) (14,927) — (187,539) (47) (187,586) Net income (loss) attributable to Starwood Property Trust, Inc . $ 509,726 $ 58,214 $ 616,309 $ 100,977 $ (413,751) $ 871,475 $ — $ 871,475 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 consolidated balance sheet as of December 31, 2023 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Assets: Cash and cash equivalents $ 8,823 $ 56,300 $ 19,957 $ 22,011 $ 87,569 $ 194,660 $ — $ 194,660 Restricted cash 23,902 28,693 1,016 5,175 58,526 117,312 — 117,312 Loans held-for-investment, net 15,069,389 2,495,660 — 9,200 — 17,574,249 — 17,574,249 Loans held-for-sale 2,604,594 — — 41,043 — 2,645,637 — 2,645,637 Investment securities 1,147,829 19,042 — 1,147,550 — 2,314,421 (1,578,859) 735,562 Properties, net 431,155 — 555,455 59,774 — 1,046,384 — 1,046,384 Properties held-for-sale — — 290,937 — — 290,937 — 290,937 Investments of consolidated affordable housing fund — — 2,012,833 — — 2,012,833 — 2,012,833 Investments in unconsolidated entities 19,151 52,691 — 33,134 — 104,976 (14,600) 90,376 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Intangible assets 13,415 — 25,432 63,985 — 102,832 (37,865) 64,967 Derivative assets 55,559 84 5,638 2,156 — 63,437 — 63,437 Accrued interest receivable 180,441 12,485 1,502 1,369 5,070 200,867 — 200,867 Other assets 301,436 3,486 50,459 15,828 49,564 420,773 — 420,773 VIE assets, at fair value — — — — — — 43,786,356 43,786,356 Total Assets $ 19,855,694 $ 2,787,850 $ 2,963,229 $ 1,541,662 $ 200,729 $ 27,349,164 $ 42,155,032 $ 69,504,196 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 106,236 $ 45,232 $ 12,225 $ 44,452 $ 85,297 $ 293,442 $ — $ 293,442 Related-party payable — — — — 44,816 44,816 — 44,816 Dividends payable — — — — 152,888 152,888 — 152,888 Derivative liabilities 54,066 — — — 48,401 102,467 — 102,467 Secured financing agreements, net 10,368,668 1,088,965 598,350 495,857 1,336,913 13,888,753 (20,757) 13,867,996 Collateralized loan obligations and single asset securitization, net 2,674,938 816,354 — — — 3,491,292 — 3,491,292 Unsecured senior notes, net — — — — 2,158,888 2,158,888 — 2,158,888 Debt related to properties held-for-sale — — 193,691 — — 193,691 — 193,691 VIE liabilities, at fair value — — — — — — 42,175,734 42,175,734 Total Liabilities 13,203,908 1,950,551 804,266 540,309 3,827,203 20,326,237 42,154,977 62,481,214 Temporary Equity: Redeemable non-controlling interests — — 414,348 — — 414,348 — 414,348 Permanent Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 3,208 3,208 — 3,208 Additional paid-in capital 1,121,413 664,621 (437,169) (705,176) 5,220,981 5,864,670 — 5,864,670 Treasury stock — — — — (138,022) (138,022) — (138,022) Retained earnings (accumulated deficit) 5,514,906 172,678 1,974,539 1,556,399 (8,712,641) 505,881 — 505,881 Accumulated other comprehensive income 15,352 — — — — 15,352 — 15,352 Total Starwood Property Trust, Inc. Stockholders’ Equity 6,651,671 837,299 1,537,370 851,223 (3,626,474) 6,251,089 — 6,251,089 Non-controlling interests in consolidated subsidiaries 115 — 207,245 150,130 — 357,490 55 357,545 Total Permanent Equity 6,651,786 837,299 1,744,615 1,001,353 (3,626,474) 6,608,579 55 6,608,634 Total Liabilities and Equity $ 19,855,694 $ 2,787,850 $ 2,963,229 $ 1,541,662 $ 200,729 $ 27,349,164 $ 42,155,032 $ 69,504,196 The table below presents our consolidated balance sheet as of December 31, 2022 by business segment (amounts in thousands): Commercial and Infrastructure Property Investing Corporate Subtotal Securitization Total Assets: Cash and cash equivalents $ 68,593 $ 31,153 $ 31,194 $ 39,023 $ 91,098 $ 261,061 $ — $ 261,061 Restricted cash 18,556 31,133 981 5,259 65,143 121,072 — 121,072 Loans held-for-investment, net 16,038,930 2,352,932 — 9,577 — 18,401,439 — 18,401,439 Loans held-for-sale 2,763,458 — — 21,136 — 2,784,594 — 2,784,594 Investment securities 1,250,893 66,204 — 1,165,628 — 2,482,725 (1,666,921) 815,804 Properties, net 463,492 — 864,778 121,716 — 1,449,986 — 1,449,986 Investments of consolidated affordable housing fund — — 1,761,002 — — 1,761,002 — 1,761,002 Investments in unconsolidated entities 25,326 47,078 — 33,030 — 105,434 (13,542) 91,892 Goodwill — 119,409 — 140,437 — 259,846 — 259,846 Intangible assets 11,908 — 29,613 66,310 — 107,831 (39,058) 68,773 Derivative assets 101,082 122 1,803 5,614 — 108,621 — 108,621 Accrued interest receivable 151,852 9,856 863 1,105 5,120 168,796 (275) 168,521 Other assets 170,177 3,614 54,313 12,929 56,444 297,477 — 297,477 VIE assets, at fair value — — — — — — 52,453,041 52,453,041 Total Assets $ 21,064,267 $ 2,661,501 $ 2,744,547 $ 1,621,764 $ 217,805 $ 28,309,884 $ 50,733,245 $ 79,043,129 Liabilities and Equity Liabilities: Accounts payable, accrued expenses and other liabilities $ 146,897 $ 20,656 $ 11,716 $ 46,377 $ 73,353 $ 298,999 $ — $ 298,999 Related-party payable — — — — 41,186 41,186 — 41,186 Dividends payable — — — — 151,511 151,511 — 151,511 Derivative liabilities 21,523 105 — — 69,776 91,404 — 91,404 Secured financing agreements, net 10,804,970 1,042,679 789,719 543,256 1,342,074 14,522,698 (21,166) 14,501,532 Collateralized loan obligations and single asset securitization, net 2,862,211 814,013 — — — 3,676,224 — 3,676,224 Unsecured senior notes, net — — — — 2,329,211 2,329,211 — 2,329,211 VIE liabilities, at fair value — — — — — — 50,754,355 50,754,355 Total Liabilities 13,835,601 1,877,453 801,435 589,633 4,007,111 21,111,233 50,733,189 71,844,422 Temporary Equity: Redeemable non-controlling interests — — 362,790 — — 362,790 — 362,790 Permanent Equity: Starwood Property Trust, Inc. Stockholders’ Equity: Common stock — — — — 3,181 3,181 — 3,181 Additional paid-in capital 2,124,496 683,258 (405,955) (646,662) 4,051,950 5,807,087 — 5,807,087 Treasury stock — — — — (138,022) (138,022) — (138,022) Retained earnings (accumulated deficit) 5,083,100 100,790 1,777,643 1,514,119 (7,706,415) 769,237 — 769,237 Accumulated other comprehensive income 20,955 — — — — 20,955 — 20,955 Total Starwood Property Trust, Inc. Stockholders’ Equity 7,228,551 784,048 1,371,688 867,457 (3,789,306) 6,462,438 — 6,462,438 Non-controlling interests in consolidated subsidiaries 115 — 208,634 164,674 — 373,423 56 373,479 Total Permanent Equity 7,228,666 784,048 1,580,322 1,032,131 (3,789,306) 6,835,861 56 6,835,917 Total Liabilities and Equity $ 21,064,267 $ 2,661,501 $ 2,744,547 $ 1,621,764 $ 217,805 $ 28,309,884 $ 50,733,245 $ 79,043,129 Revenues generated from foreign sources were $455.6 million, $275.3 million and $177.8 million for the years ended December 31, 2023, 2022 and 2021, respectively. The majority of our revenues generated from foreign sources are derived from the United Kingdom and Australia. Refer to Schedules III and IV for a detailed listing of the properties and loans held by the Company, including their respective geographic locations. |