Starwood Property Trust Reports Results for Quarter Ended June 30, 2025
Starwood Property Trust (NYSE:STWD) reported Q2 2025 results with GAAP earnings of $0.38 and Distributable Earnings of $0.43 per diluted share. The company demonstrated significant growth with $3.2 billion invested in Q2 and $5.5 billion in the first half of 2025, surpassing 2024's capital deployment.
Key highlights include the acquisition of Fundamental Income Properties, a $2.2 billion net lease real estate platform, and the reaffirmation of LNR's highest possible commercial special servicer ratings. The company declared a Q3 dividend of $0.48 per share, maintaining its Q2 level.
The company's financial position remains strong with $5.0 billion in unencumbered assets, $1.4 billion in unrealized property gains, and no near-term debt maturities. Since IPO, STWD has raised over $20 billion in capital and currently manages a portfolio exceeding $27 billion across debt and equity investments.
Starwood Property Trust (NYSE:STWD) ha riportato i risultati del secondo trimestre 2025 con utili GAAP di 0,38$ e utili distribuibili di 0,43$ per azione diluita. L'azienda ha mostrato una crescita significativa con 3,2 miliardi di dollari investiti nel Q2 e 5,5 miliardi nella prima metà del 2025, superando gli investimenti del 2024.
I punti salienti includono l'acquisizione di Fundamental Income Properties, una piattaforma immobiliare a locazione netta da 2,2 miliardi di dollari, e la conferma delle valutazioni massime come special servicer commerciale per LNR. La società ha dichiarato un dividendo di 0,48$ per azione per il Q3, mantenendo il livello del Q2.
La posizione finanziaria della società resta solida con 5,0 miliardi di dollari in asset non vincolati, 1,4 miliardi di dollari di plusvalenze immobiliari non realizzate e nessuna scadenza di debito a breve termine. Dall'IPO, STWD ha raccolto oltre 20 miliardi di dollari di capitale e attualmente gestisce un portafoglio che supera i 27 miliardi di dollari tra investimenti in debito e capitale.
Starwood Property Trust (NYSE:STWD) reportó sus resultados del segundo trimestre de 2025 con ganancias GAAP de 0,38$ y ganancias distribuibles de 0,43$ por acción diluida. La compañía mostró un crecimiento significativo con 3,2 mil millones de dólares invertidos en el Q2 y 5,5 mil millones en la primera mitad de 2025, superando el despliegue de capital de 2024.
Los aspectos destacados incluyen la adquisición de Fundamental Income Properties, una plataforma inmobiliaria de arrendamiento neto por 2,2 mil millones de dólares, y la reafirmación de las calificaciones más altas posibles como servicer comercial especial de LNR. La empresa declaró un dividendo de 0,48$ por acción para el Q3, manteniendo el nivel del Q2.
La posición financiera de la compañía sigue siendo sólida con 5,0 mil millones de dólares en activos libres de gravámenes, 1,4 mil millones en ganancias inmobiliarias no realizadas y sin vencimientos de deuda a corto plazo. Desde su IPO, STWD ha recaudado más de 20 mil millones de dólares en capital y actualmente administra una cartera que supera los 27 mil millones de dólares en inversiones de deuda y capital.
Starwood Property Trust (NYSE:STWD)는 2025년 2분기 실적을 발표하며 희석 주당 GAAP 수익 0.38달러 및 배분 가능 수익 0.43달러를 기록했습니다. 회사는 2분기에 32억 달러, 2025년 상반기에 55억 달러를 투자하며 2024년 자본 투자를 넘어서는 큰 성장을 보였습니다.
주요 내용으로는 22억 달러 규모의 순 임대 부동산 플랫폼인 Fundamental Income Properties 인수와 LNR의 최고 수준 상업 특별 서비스 등급 재확인이 포함됩니다. 회사는 3분기 배당금으로 주당 0.48달러를 선언하며 2분기 수준을 유지했습니다.
회사의 재무 상태는 50억 달러의 담보 없는 자산, 14억 달러의 미실현 부동산 이익, 그리고 단기 부채 만기가 없다는 점에서 여전히 견고합니다. IPO 이후 STWD는 200억 달러 이상의 자본을 조달했으며 현재 부채 및 자본 투자 합산 270억 달러가 넘는 포트폴리오를 관리하고 있습니다.
Starwood Property Trust (NYSE:STWD) a publié ses résultats du deuxième trimestre 2025 avec un bénéfice GAAP de 0,38$ et un bénéfice distribuable de 0,43$ par action diluée. La société a démontré une croissance significative avec 3,2 milliards de dollars investis au T2 et 5,5 milliards au premier semestre 2025, dépassant le déploiement de capital de 2024.
Les points clés incluent l'acquisition de Fundamental Income Properties, une plateforme immobilière en location nette de 2,2 milliards de dollars, ainsi que la confirmation des meilleures notes possibles en tant que servicer commercial spécial pour LNR. La société a déclaré un dividende de 0,48$ par action pour le T3, maintenant le niveau du T2.
La position financière de la société reste solide avec 5,0 milliards de dollars d'actifs non grevés, 1,4 milliard de dollars de plus-values immobilières non réalisées et aucune échéance de dette à court terme. Depuis son introduction en bourse, STWD a levé plus de 20 milliards de dollars de capital et gère actuellement un portefeuille de plus de 27 milliards de dollars en investissements de dette et en capitaux propres.
Starwood Property Trust (NYSE:STWD) meldete die Ergebnisse für das zweite Quartal 2025 mit GAAP-Gewinnen von 0,38$ und ausschüttbaren Gewinnen von 0,43$ je verwässerter Aktie. Das Unternehmen verzeichnete ein erhebliches Wachstum mit 3,2 Milliarden Dollar Investitionen im Q2 und 5,5 Milliarden Dollar in der ersten Hälfte des Jahres 2025, was die Kapitalbereitstellung von 2024 übertraf.
Wesentliche Highlights sind der Erwerb von Fundamental Income Properties, einer Netto-Mietimmobilienplattform im Wert von 2,2 Milliarden Dollar, sowie die Bestätigung der höchstmöglichen kommerziellen Spezialdienstleister-Bewertungen von LNR. Das Unternehmen erklärte eine Dividende von 0,48$ pro Aktie für Q3 und hält damit das Niveau des Q2.
Die finanzielle Lage des Unternehmens bleibt stark mit 5,0 Milliarden Dollar unbelasteten Vermögenswerten, 1,4 Milliarden Dollar unrealisierter Immobiliengewinne und keinen kurzfristigen Schuldenfälligkeiten. Seit dem Börsengang hat STWD über 20 Milliarden Dollar Kapital aufgenommen und verwaltet derzeit ein Portfolio von über 27 Milliarden Dollar an Schulden- und Eigenkapitalinvestitionen.
- None.
- GAAP earnings of $0.38 per share lower than $0.48 dividend payout
- Credit loss provision increased to $5.7M in Q2
- Property segment reported net loss of $6.6M
- Significant derivative financial instruments loss of $101.3M
Insights
STWD reports solid Q2 with strong capital deployment and strategic acquisition, though earnings covered only 89.6% of the dividend.
Starwood Property Trust delivered
The firm's capital deployment has been exceptionally strong, investing
The acquisition of Fundamental Income Properties, a
STWD's financial position remains robust with
The company's diversified business model is proving its worth, with their special servicer business (LNR) maintaining the highest possible ratings from Fitch and Morningstar DBRS. This recognition validates their operational excellence in a specialized segment of commercial real estate finance.
– Quarterly GAAP Earnings of
– Invested
Deployment –
– LNR's Commercial Special Servicer Ratings of CSS1 and CS1 (Highest Ratings Possible) Reaffirmed
by Fitch and Morningstar DBRS –
– Awarded Nareit Gold Investor CARE Award for 9th Time in 11 Years –
– Paid Dividend of
– Acquired Fundamental Income Properties, a
Operating Platform and Owned Portfolio –
"We have continued to demonstrate the strength and flexibility of our multi-cylinder platform," said Barry Sternlicht, Chairman and CEO of Starwood Property Trust. "While commercial real estate lending remains a foundational part of our business, it now represents about half of our asset base—a reflection of how far we've diversified and evolved. Our capital deployment has already surpassed full-year 2024 levels, and we're seeing robust investment opportunities across sectors. We are exceptionally well-positioned to capitalize on today's environment."
"As the property markets recover, led by much lower future supply and the imminent projection of lower interest rates, the integration of Fundamental Income marks a significant step in our ongoing evolution and diversification," Sternlicht continued. "Their scalable business, disciplined credit focus, and structuring expertise are highly aligned with our platform. This acquisition adds a powerful new important vertical where we hope to deploy significant capital and grow our earnings going forward with stable recurring cash flows."
"Since our IPO, we've raised over
Supplemental Schedules
The Company has published supplemental earnings schedules on its website in order to provide additional disclosure and financial information for the benefit of the Company's stakeholders. Specifically, these materials can be found on the Company's website in the Investor Relations section under "Quarterly Results" at www.starwoodpropertytrust.com.
Webcast and Conference Call Information
The Company will host a live webcast and conference call on Thursday, August 7, 2025, at 10:00 a.m. Eastern Time. To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. The webcast is available at www.starwoodpropertytrust.com in the Investor Relations section of the website. The Company encourages use of the webcast due to potential extended wait times to access the conference call via dial-in.
To Participate via Telephone Conference Call:
Dial in at least 15 minutes prior to start time.
Domestic: 1-877-407-9039
International: 1-201-689-8470
Conference Call Playback:
Domestic: 1-844-512-2921
International: 1-412-317-6671
Passcode: 13754310
The playback can be accessed through August 21, 2025.
About Starwood Property Trust, Inc.
Starwood Property Trust (NYSE: STWD), an affiliate of global private investment firm Starwood Capital Group, is a leading diversified finance company with a core focus on the real estate and infrastructure sectors. As of June 30, 2025, the Company has successfully deployed
Forward-Looking Statements
Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are developed by combining currently available information with our beliefs and assumptions and are generally identified by the words "believe," "expect," "anticipate" and other similar expressions. Although Starwood Property Trust, Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. Factors that could cause actual results to differ materially from the Company's expectations include, but are not limited to, completion of pending investments and financings, continued ability to acquire additional investments, competition within the finance and real estate industries, availability of financing, and other risks detailed under the heading "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as well as other risks and uncertainties set forth from time to time in the Company's reports filed with the SEC, including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained herein will in fact occur. Except to the extent required by applicable law or regulation, we undertake no obligation to, and expressly disclaim any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise.
Additional information can be found on the Company's website at www.starwoodpropertytrust.com.
Contact:
Zachary Tanenbaum
Starwood Property Trust
Phone: 203-422-7788
Email: ztanenbaum@starwood.com
Starwood Property Trust, Inc. and Subsidiaries | |||||||||||||||
Commercial and Residential Lending Segment | Infrastructure Lending Segment | Property Segment | Investing and Servicing Segment | Corporate | Subtotal | Securitization VIEs | Total | ||||||||
Revenues: | |||||||||||||||
Interest income from loans | $ 313,595 | $ 65,949 | $ — | $ 5,675 | $ — | $ 385,219 | $ — | $ 385,219 | |||||||
Interest income from investment securities | 21,335 | 148 | — | 21,778 | — | 43,261 | (32,948) | 10,313 | |||||||
Servicing fees | 111 | — | — | 18,627 | — | 18,738 | (4,658) | 14,080 | |||||||
Rental income | 6,532 | — | 16,237 | 5,474 | — | 28,243 | — | 28,243 | |||||||
Other revenues | 2,334 | 1,087 | 240 | 2,231 | 536 | 6,428 | — | 6,428 | |||||||
Total revenues | 343,907 | 67,184 | 16,477 | 53,785 | 536 | 481,889 | (37,606) | 444,283 | |||||||
Costs and expenses: | |||||||||||||||
Management fees | 177 | — | — | — | 30,656 | 30,833 | — | 30,833 | |||||||
Interest expense | 180,494 | 39,106 | 9,067 | 7,794 | 79,881 | 316,342 | (210) | 316,132 | |||||||
General and administrative | 15,535 | 5,523 | 1,237 | 24,361 | 4,416 | 51,072 | — | 51,072 | |||||||
Costs of rental operations | 4,950 | — | 5,930 | 3,632 | — | 14,512 | — | 14,512 | |||||||
Depreciation and amortization | 2,491 | 9 | 5,875 | 1,744 | 252 | 10,371 | — | 10,371 | |||||||
Credit loss provision, net | 3,663 | 2,003 | — | — | — | 5,666 | — | 5,666 | |||||||
Other expense | — | 1,693 | 6 | 194 | — | 1,893 | — | 1,893 | |||||||
Total costs and expenses | 207,310 | 48,334 | 22,115 | 37,725 | 115,205 | 430,689 | (210) | 430,479 | |||||||
Other income (loss): | |||||||||||||||
Change in net assets related to consolidated VIEs | — | — | — | — | — | — | 40,280 | 40,280 | |||||||
Change in fair value of servicing rights | — | — | — | 3,568 | — | 3,568 | (1,205) | 2,363 | |||||||
Change in fair value of investment securities, net | (2,058) | — | — | 3,728 | — | 1,670 | (1,325) | 345 | |||||||
Change in fair value of mortgage loans, net | 8,425 | — | — | 21,442 | — | 29,867 | — | 29,867 | |||||||
Income from affordable housing fund investments | — | — | 5,115 | — | — | 5,115 | — | 5,115 | |||||||
Earnings from unconsolidated entities | 1,412 | 1,167 | — | 5,647 | — | 8,226 | (354) | 7,872 | |||||||
Gain on sale of investments and other assets, net | 31,662 | — | — | — | — | 31,662 | — | 31,662 | |||||||
(Loss) gain on derivative financial instruments, net | (116,140) | — | (13) | (1,304) | 16,161 | (101,296) | — | (101,296) | |||||||
Foreign currency gain (loss), net | 83,257 | 630 | (126) | — | — | 83,761 | — | 83,761 | |||||||
Gain (loss) on extinguishment of debt | 20,773 | (783) | — | — | — | 19,990 | — | 19,990 | |||||||
Other (loss) income, net | (737) | — | (636) | 2,977 | — | 1,604 | — | 1,604 | |||||||
Total other income (loss) | 26,594 | 1,014 | 4,340 | 36,058 | 16,161 | 84,167 | 37,396 | 121,563 | |||||||
Income (loss) before income taxes | 163,191 | 19,864 | (1,298) | 52,118 | (98,508) | 135,367 | — | 135,367 | |||||||
Income tax benefit (provision) | 5,495 | 88 | — | (6,254) | — | (671) | — | (671) | |||||||
Net income (loss) | 168,686 | 19,952 | (1,298) | 45,864 | (98,508) | 134,696 | — | 134,696 | |||||||
Net (income) loss attributable to non-controlling interests | (4) | — | (5,326) | 448 | — | (4,882) | — | (4,882) | |||||||
Net income (loss) attributable to Starwood Property | $ 168,682 | $ 19,952 | $ (6,624) | $ 46,312 | $ (98,508) | $ 129,814 | $ — | $ 129,814 |
Definition of Distributable Earnings
Distributable Earnings, a non-GAAP financial measure, is used to compute the Company's incentive fees to its external manager and is an appropriate supplemental disclosure for a mortgage REIT. For the Company's purposes, Distributable Earnings is defined as GAAP net income (loss) excluding non-cash equity compensation expense, the incentive fee due to the Company's external manager, acquisition costs for successful acquisitions, depreciation and amortization of real estate and associated intangibles, any unrealized gains, losses or other non-cash items recorded in net income (loss) for the period and, to the extent deducted from net income (loss), distributions payable with respect to equity securities of subsidiaries issued in exchange for properties or interests therein. The amount is adjusted to exclude one-time events pursuant to changes in GAAP and certain other non-cash adjustments as determined by the Company's external manager and approved by a majority of the Company's independent directors. Refer to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 for additional information regarding Distributable Earnings.
Reconciliation of Net Income to Distributable Earnings | |||||||||||
Commercial and Residential Lending Segment | Infrastructure Lending Segment | Property Segment | Investing and Servicing Segment | Corporate | Total | ||||||
Net income (loss) attributable to Starwood Property Trust, Inc | $ 168,682 | $ 19,952 | $ (6,624) | $ 46,312 | $ (98,508) | $ 129,814 | |||||
Add / (Deduct): | |||||||||||
Non-controlling interests attributable to Woodstar II Class A Units | — | — | 4,629 | — | — | 4,629 | |||||
Non-controlling interests attributable to unrealized gains/losses | — | — | (3,383) | (2,699) | — | (6,082) | |||||
Non-cash equity compensation expense | 2,844 | 723 | 107 | 1,367 | 8,389 | 13,430 | |||||
Management incentive fee | — | — | — | — | 183 | 183 | |||||
Depreciation and amortization | 2,528 | — | 5,987 | 1,845 | — | 10,360 | |||||
Interest income adjustment for loans and securities | 5,832 | — | — | 7,304 | — | 13,136 | |||||
Consolidated income tax (benefit) provision associated with fair | (5,495) | (88) | — | 6,254 | — | 671 | |||||
Other non-cash items | 5 | — | 316 | (380) | — | (59) | |||||
Reversal of GAAP unrealized and realized (gains) / losses on: | |||||||||||
Loans | (8,425) | — | — | (21,442) | — | (29,867) | |||||
Credit loss provision, net | 3,663 | 2,003 | — | — | — | 5,666 | |||||
Securities | 2,058 | — | — | (3,728) | — | (1,670) | |||||
Woodstar Fund investments | — | — | (5,115) | — | — | (5,115) | |||||
Derivatives | 116,140 | — | 13 | 1,304 | (16,161) | 101,296 | |||||
Foreign currency | (83,257) | (630) | 126 | — | — | (83,761) | |||||
Earnings from unconsolidated entities | (1,412) | (1,167) | — | (5,647) | — | (8,226) | |||||
Sales of properties | (4,128) | — | — | — | — | (4,128) | |||||
Recognition of Distributable realized gains / (losses) on: | |||||||||||
Loans | (702) | — | — | 19,165 | — | 18,463 | |||||
Securities | (316) | — | — | (4,223) | — | (4,539) | |||||
Woodstar Fund investments | — | — | 21,600 | — | — | 21,600 | |||||
Derivatives | 17,555 | 50 | (99) | 347 | (6,868) | 10,985 | |||||
Foreign currency | 1,671 | 91 | (125) | — | — | 1,637 | |||||
Earnings (loss) from unconsolidated entities | 1,412 | (109) | — | 5,801 | — | 7,104 | |||||
Sales of properties | (44,438) | — | — | — | — | (44,438) | |||||
Distributable Earnings (Loss) | $ 174,217 | $ 20,825 | $ 17,432 | $ 51,580 | $ (112,965) | $ 151,089 | |||||
Distributable Earnings (Loss) per Weighted Average Diluted Share | $ 0.49 | $ 0.06 | $ 0.05 | $ 0.15 | $ (0.32) | $ 0.43 |
Starwood Property Trust, Inc. and Subsidiaries | |||||||||||||||
Commercial and Residential Lending Segment | Infrastructure Lending Segment | Property Segment | Investing and Servicing Segment | Corporate | Subtotal | Securitization VIEs | Total | ||||||||
Revenues: | |||||||||||||||
Interest income from loans | $ 603,894 | $ 126,405 | $ — | $ 8,843 | $ — | $ 739,142 | $ — | $ 739,142 | |||||||
Interest income from investment securities | 45,224 | 302 | — | 49,952 | — | 95,478 | (72,944) | 22,534 | |||||||
Servicing fees | 176 | — | — | 40,456 | — | 40,632 | (9,092) | 31,540 | |||||||
Rental income | 14,735 | — | 32,552 | 10,139 | — | 57,426 | — | 57,426 | |||||||
Other revenues | 5,344 | 2,102 | 474 | 3,270 | 631 | 11,821 | — | 11,821 | |||||||
Total revenues | 669,373 | 128,809 | 33,026 | 112,660 | 631 | 944,499 | (82,036) | 862,463 | |||||||
Costs and expenses: | |||||||||||||||
Management fees | 357 | — | — | — | 71,239 | 71,596 | — | 71,596 | |||||||
Interest expense | 346,045 | 74,260 | 18,044 | 15,927 | 154,419 | 608,695 | (405) | 608,290 | |||||||
General and administrative | 30,141 | 10,541 | 2,651 | 46,862 | 9,024 | 99,219 | — | 99,219 | |||||||
Costs of rental operations | 10,468 | — | 11,948 | 6,916 | — | 29,332 | — | 29,332 | |||||||
Depreciation and amortization | 6,098 | 19 | 11,740 | 3,495 | 503 | 21,855 | — | 21,855 | |||||||
Credit loss (reversal) provision, net | (22,096) | 2,763 | — | — | — | (19,333) | — | (19,333) | |||||||
Other expense | (25) | 3,616 | (76) | 229 | — | 3,744 | — | 3,744 | |||||||
Total costs and expenses | 370,988 | 91,199 | 44,307 | 73,429 | 235,185 | 815,108 | (405) | 814,703 | |||||||
Other income (loss): | |||||||||||||||
Change in net assets related to consolidated VIEs | — | — | — | — | — | — | 68,971 | 68,971 | |||||||
Change in fair value of servicing rights | — | — | — | 3,454 | — | 3,454 | (338) | 3,116 | |||||||
Change in fair value of investment securities, net | 5,339 | — | — | (18,901) | — | (13,562) | 13,734 | 172 | |||||||
Change in fair value of mortgage loans, net | 50,999 | — | — | 37,272 | — | 88,271 | — | 88,271 | |||||||
Income from affordable housing fund investments | — | — | 9,025 | — | — | 9,025 | — | 9,025 | |||||||
Earnings from unconsolidated entities | 2,708 | 545 | — | 5,892 | — | 9,145 | (736) | 8,409 | |||||||
Gain on sale of investments and other assets, net | 31,662 | — | — | — | — | 31,662 | — | 31,662 | |||||||
(Loss) gain on derivative financial instruments, net | (181,978) | (19) | (111) | (2,377) | 43,500 | (140,985) | — | (140,985) | |||||||
Foreign currency gain (loss), net | 117,873 | 866 | (187) | — | — | 118,552 | — | 118,552 | |||||||
Gain (loss) on extinguishment of debt | 20,773 | (783) | — | — | — | 19,990 | — | 19,990 | |||||||
Other (loss) income, net | (1,226) | — | (1,464) | 2,981 | — | 291 | — | 291 | |||||||
Total other income (loss) | 46,150 | 609 | 7,263 | 28,321 | 43,500 | 125,843 | 81,631 | 207,474 | |||||||
Income (loss) before income taxes | 344,535 | 38,219 | (4,018) | 67,552 | (191,054) | 255,234 | — | 255,234 | |||||||
Income tax benefit (provision) | 5,201 | (45) | — | (9,593) | — | (4,437) | — | (4,437) | |||||||
Net income (loss) | 349,736 | 38,174 | (4,018) | 57,959 | (191,054) | 250,797 | — | 250,797 | |||||||
Net (income) loss attributable to non-controlling interests | (7) | — | (10,410) | 1,689 | — | (8,728) | — | (8,728) | |||||||
Net income (loss) attributable to Starwood Property | $ 349,729 | $ 38,174 | $ (14,428) | $ 59,648 | $ (191,054) | $ 242,069 | $ — | $ 242,069 |
Reconciliation of Net Income to Distributable Earnings | |||||||||||
Commercial and Residential Lending Segment | Infrastructure Lending Segment | Property Segment | Investing and Servicing Segment | Corporate | Total | ||||||
Net income (loss) attributable to Starwood Property Trust, Inc | $ 349,729 | $ 38,174 | $ (14,428) | $ 59,648 | $ (191,054) | $ 242,069 | |||||
Add / (Deduct): | |||||||||||
Non-controlling interests attributable to Woodstar II Class A Units | — | — | 9,288 | — | — | 9,288 | |||||
Non-controlling interests attributable to unrealized gains/losses | — | — | (6,757) | (7,202) | — | (13,959) | |||||
Non-cash equity compensation expense | 5,636 | 1,323 | 216 | 2,764 | 16,841 | 26,780 | |||||
Management incentive fee | — | — | — | — | 10,244 | 10,244 | |||||
Depreciation and amortization | 6,270 | — | 11,958 | 3,697 | — | 21,925 | |||||
Interest income adjustment for loans and securities | 12,048 | — | — | 22,466 | — | 34,514 | |||||
Consolidated income tax provision (benefit} associated with fair | (5,201) | 45 | — | 9,593 | — | 4,437 | |||||
Other non-cash items | 8 | — | 611 | (746) | — | (127) | |||||
Reversal of GAAP unrealized and realized (gains) / losses on: | |||||||||||
Loans | (50,999) | — | — | (37,272) | — | (88,271) | |||||
Credit loss (reversal) provision, net | (22,096) | 2,763 | — | — | — | (19,333) | |||||
Securities | (5,339) | — | — | 18,901 | — | 13,562 | |||||
Woodstar Fund investments | — | — | (9,025) | — | — | (9,025) | |||||
Derivatives | 181,978 | 19 | 111 | 2,377 | (43,500) | 140,985 | |||||
Foreign currency | (117,873) | (866) | 187 | — | — | (118,552) | |||||
Earnings from unconsolidated entities | (2,708) | (545) | — | (5,892) | — | (9,145) | |||||
Sales of properties | (4,128) | — | — | — | — | (4,128) | |||||
Recognition of Distributable realized gains / (losses) on: | |||||||||||
Loans | (882) | — | — | 33,872 | — | 32,990 | |||||
Securities | (347) | — | — | (6,756) | — | (7,103) | |||||
Woodstar Fund investments | — | — | 41,921 | — | — | 41,921 | |||||
Derivatives | 46,596 | 103 | (196) | (677) | (13,902) | 31,924 | |||||
Foreign currency | 2,057 | 58 | (186) | — | — | 1,929 | |||||
Earnings (loss) from unconsolidated entities | 2,708 | (217) | — | 6,407 | — | 8,898 | |||||
Sales of properties | (44,438) | — | — | — | — | (44,438) | |||||
Distributable Earnings (Loss) | $ 353,019 | $ 40,857 | $ 33,700 | $ 101,180 | $ (221,371) | $ 307,385 | |||||
Distributable Earnings (Loss) per Weighted Average Diluted Share | $ 1.00 | $ 0.12 | $ 0.10 | $ 0.29 | $ (0.63) | $ 0.88 |
Starwood Property Trust, Inc. and Subsidiaries | |||||||||||||||
Commercial and Residential Lending Segment | Infrastructure Lending Segment | Property Segment | Investing and Servicing Segment | Corporate | Subtotal | Securitization VIEs | Total | ||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $ 20,699 | $ 89,036 | $ 31,842 | $ 60,226 | $ 58,118 | $ 259,921 | $ — | $ 259,921 | |||||||
Restricted cash | 167,090 | 29,605 | 1,170 | 356 | 16,723 | 214,944 | — | 214,944 | |||||||
Loans held-for-investment, net | 14,765,064 | 3,060,322 | — | — | — | 17,825,386 | — | 17,825,386 | |||||||
Loans held-for-sale | 2,323,276 | — | — | 171,562 | — | 2,494,838 | — | 2,494,838 | |||||||
Investment securities | 871,881 | 17,055 | — | 1,202,438 | — | 2,091,374 | (1,588,776) | 502,598 | |||||||
Properties, net | 764,852 | — | 650,398 | 64,761 | — | 1,480,011 | — | 1,480,011 | |||||||
Investments of consolidated affordable housing fund | — | — | 2,055,555 | — | — | 2,055,555 | — | 2,055,555 | |||||||
Investments in unconsolidated entities | 8,514 | 54,651 | — | 33,225 | — | 96,390 | (14,971) | 81,419 | |||||||
Goodwill | — | 119,409 | — | 140,437 | — | 259,846 | — | 259,846 | |||||||
Intangible assets | 3,112 | — | 20,784 | 66,619 | — | 90,515 | (36,083) | 54,432 | |||||||
Derivative assets | 64,565 | — | 4 | 11 | 7,374 | 71,954 | — | 71,954 | |||||||
Accrued interest receivable | 147,344 | 16,241 | — | 816 | 240 | 164,641 | — | 164,641 | |||||||
Other assets | 173,709 | 5,502 | 58,328 | 7,913 | 136,116 | 381,568 | — | 381,568 | |||||||
VIE assets, at fair value | — | — | — | — | — | — | 36,522,250 | 36,522,250 | |||||||
Total Assets | $ 19,310,106 | $ 3,391,821 | $ 2,818,081 | $ 1,748,364 | $ 218,571 | $ 27,486,943 | $ 34,882,420 | $ 62,369,363 | |||||||
Liabilities and Equity | |||||||||||||||
Liabilities: | |||||||||||||||
Accounts payable, accrued expenses and other liabilities | $ 197,050 | $ 31,651 | $ 13,658 | $ 38,650 | $ 117,265 | $ 398,274 | $ — | $ 398,274 | |||||||
Related-party payable | — | — | — | — | 25,846 | 25,846 | — | 25,846 | |||||||
Dividends payable | — | — | — | — | 166,227 | 166,227 | — | 166,227 | |||||||
Derivative liabilities | 125,447 | — | — | — | 16,894 | 142,341 | — | 142,341 | |||||||
Secured financing agreements, net | 9,820,014 | 1,195,546 | 480,912 | 518,078 | 1,545,949 | 13,560,499 | (20,110) | 13,540,389 | |||||||
Collateralized loan obligations and single asset securitization, net | 1,550,966 | 1,231,809 | — | — | — | 2,782,775 | — | 2,782,775 | |||||||
Unsecured senior notes, net | — | — | — | — | 3,242,251 | 3,242,251 | — | 3,242,251 | |||||||
VIE liabilities, at fair value | — | — | — | — | — | — | 34,902,530 | 34,902,530 | |||||||
Total Liabilities | 11,693,477 | 2,459,006 | 494,570 | 556,728 | 5,114,432 | 20,318,213 | 34,882,420 | 55,200,633 | |||||||
Temporary Equity: Redeemable non-controlling interests | — | — | 425,453 | — | — | 425,453 | — | 425,453 | |||||||
Permanent Equity: | |||||||||||||||
Starwood Property Trust, Inc. Stockholders' Equity: | |||||||||||||||
Common stock | — | — | — | — | 3,491 | 3,491 | — | 3,491 | |||||||
Additional paid-in capital | 1,177,279 | 635,080 | (395,728) | (596,291) | 5,575,101 | 6,395,441 | — | 6,395,441 | |||||||
Treasury stock | — | — | — | — | (138,022) | (138,022) | — | (138,022) | |||||||
Retained earnings (accumulated deficit) | 6,426,450 | 297,735 | 2,087,961 | 1,672,800 | (10,336,431) | 148,515 | — | 148,515 | |||||||
Accumulated other comprehensive income | 12,785 | — | — | — | — | 12,785 | — | 12,785 | |||||||
Total Starwood Property Trust, Inc. Stockholders' Equity | 7,616,514 | 932,815 | 1,692,233 | 1,076,509 | (4,895,861) | 6,422,210 | — | 6,422,210 | |||||||
Non-controlling interests in consolidated subsidiaries | 115 | — | 205,825 | 115,127 | — | 321,067 | — | 321,067 | |||||||
Total Permanent Equity | 7,616,629 | 932,815 | 1,898,058 | 1,191,636 | (4,895,861) | 6,743,277 | — | 6,743,277 | |||||||
Total Liabilities and Equity | $ 19,310,106 | $ 3,391,821 | $ 2,818,081 | $ 1,748,364 | $ 218,571 | $ 27,486,943 | $ 34,882,420 | $ 62,369,363 |
View original content:https://www.prnewswire.com/news-releases/starwood-property-trust-reports-results-for-quarter-ended-june-30-2025-302524056.html
SOURCE Starwood Property Trust, Inc.