Starwood Property Trust Reports Results for Quarter Ended September 30, 2025
Starwood Property Trust (NYSE: STWD) reported results for the quarter ended September 30, 2025. GAAP net income was $72.6 million ($0.19 GAAP EPS) and Distributable Earnings (DE) were $148.6 million ($0.40 per diluted share). The company invested $4.6 billion in the quarter and $10.2 billion year-to-date, including $2.2 billion of triple net lease, $1.4 billion commercial lending and a record $0.8 billion in infrastructure lending. It raised $2.3 billion of capital, ended the quarter with record liquidity of $2.2 billion, and paid a quarterly dividend of $0.48 per share.
Quarter results included a $28.4 million credit loss provision, $26.0 million of depreciation, and substantial interest expense; supplemental schedules and a webcast were made available on the company website.
Starwood Property Trust (NYSE: STWD) ha riportato i risultati per il trimestre chiuso al 30 settembre 2025. UTILE NETTO GAAP era di 72,6 milioni di dollari (EPS GAAP di 0,19 dollari) e Utile Distribuibile (DE) era di 148,6 milioni di dollari (0,40$ per azione diluita). L'azienda ha investito 4,6 miliardi di dollari nel trimestre e 10,2 miliardi di dollari dall'inizio dell'anno, inclusi 2,2 miliardi di dollari in triple net lease, 1,4 miliardi di dollari di prestiti commerciali e un record di 0,8 miliardi di dollari in finanziamenti infrastrutturali. Ha raccolto 2,3 miliardi di capitale, ha chiuso il trimestre con liquidità record di 2,2 miliardi di dollari e ha pagato un dividendo trimestrale di 0,48 dollari per azione.
I risultati del trimestre hanno incluso una provision di perdita per credito di 28,4 milioni, 26,0 milioni di dollari di deprezzamento e costi d'interessi sostanziali; i calendari supplementari e un webcast sono stati resi disponibili sul sito web dell'azienda.
Starwood Property Trust (NYSE: STWD) informó los resultados del trimestre terminado el 30 de septiembre de 2025. Ingreso neto GAAP fue de 72,6 millones de dólares (EPS GAAP de 0,19 USD) y Utilidades Distribuibles (DE) fueron de 148,6 millones de dólares (0,40 USD por acción diluida). La compañía invirtió 4,6 mil millones de dólares en el trimestre y 10,2 mil millones de dólares desde el inicio del año, incluyendo 2,2 mil millones en alquiler triple neto, 1,4 mil millones en préstamos comerciales y un récord de 0,8 mil millones en préstamos de infraestructura. También levantó 2,3 mil millones de dólares de capital, terminó el trimestre con liquidez récord de 2,2 mil millones y pagó un dividendo trimestral de 0,48 USD por acción.
Los resultados del trimestre incluyeron una provisión de pérdidas crediticias de 28,4 millones, 26,0 millones de dólares de depreciación y costos de interés sustanciales; los cronogramas suplementarios y una webcast estuvieron disponibles en la página web de la empresa.
Starwood Property Trust (NYSE: STWD) 2025년 9월 30일 종료 분기의 실적을 발표했습니다. GAAP 순이익은 7,260만 달러였고 (GAAP EPS 0,19달러), 배당가능 이익(DE)은 1억 4,860만 달러였으며 (희석 주당 0,40달러), 회사는 분기 내 46억 달러를 투자했고 연간 누적으로는 102억 달러를 투자했고, 이 중 22억 달러는 트리플 넷 리스, 14억 달러는 상업 대출, 인프라 대출은 8억 달러의 사상 최대치였습니다. 또한 23억 달러의 자본을 조달, 분기말에 거래 가능 현금성 자산 22억 달러의 사상 최대 유동성를 보유했고 분기별 배당금은 주당 0.48달러를 지급했습니다.
분기 실적에는 신용손실 충당금 2840만 달러, 2600만 달러의 감가상각, 상당한 이자비용이 포함되어 있습니다. 보충 일정 및 생방송은 회사 웹사이트에서 제공되었습니다.
Starwood Property Trust (NYSE: STWD) a publié les résultats du trimestre clos le 30 septembre 2025. Le résultat net selon les GAAP était de 72,6 millions de dollars (EPS GAAP de 0,19 $) et les Bénéfices Disponibles (DE) étaient de 148,6 millions de dollars (0,40 $ par action diluée). La société a investi 4,6 milliards de dollars au cours du trimestre et 10,2 milliards de dollars depuis le début de l'année, y compris 2,2 milliards de dollars en bail triple net, 1,4 milliard de dollars de prêts commerciaux et un record de 0,8 milliard de dollars en prêts d'infrastructure. Elle a levé 2,3 milliards de dollars de capital, a terminé le trimestre avec une liquidité record de 2,2 milliards de dollars et a payé un dividende trimestriel de 0,48 $ par action.
Les résultats du trimestre comprenaient une provision pour pertes de crédit de 28,4 millions de dollars, 26,0 millions de dollars d'amortissement et des frais d'intérêts importants; les tableaux complémentaires et une webcast ont été mis à disposition sur le site de l'entreprise.
Starwood Property Trust (NYSE: STWD) hat Ergebnisse für das Quartal zum 30. September 2025 gemeldet. GAAP-Nettoeinkommen betrug 72,6 Mio. USD (GAAP-EPS 0,19 USD) und verteilbare Erträge (DE) lagen bei 148,6 Mio. USD (0,40 USD pro verwässerter Aktie). Das Unternehmen investierte im Quartal 4,6 Mrd. USD und year-to-date 10,2 Mrd. USD, einschließlich 2,2 Mrd. USD in Triple-Net-Leasing, 1,4 Mrd. USD in gewerbliche Kredite und ein Rekord von 0,8 Mrd. USD in Infrastrukturfinanzierung. Es beschaffte 2,3 Mrd. USD an Kapital, beendete das Quartal mit rekordverdächtiger Liquidität von 2,2 Mrd. USD und zahlte eine quartalsweise Dividende von 0,48 USD pro Aktie.
Quartalszahlen enthielten eine Rückstellungszahlung für Kreditverluste von 28,4 Mio. USD, 26,0 Mio. USD an Abschreibungen und erhebliche Zinskosten; ergänzende Zeitpläne und ein Webcast standen auf der Unternehmenswebsite zur Verfügung.
Starwood Property Trust (NYSE: STWD) أعلنت عن نتائج الربع المنتهي في 30 سبتمبر 2025. صافي الدخل وفق مبادئ الممارسات المحاسبية المقبولة عموماً كان 72.6 مليون دولار (ربحية السهم وفق GAAP 0.19 دولار) والأرباح القابلة للتوزيع (DE) كانت 148.6 مليون دولار (0.40 دولار لكل سهم مخفف). الشركة استثمرت 4.6 مليار دولار في الربع و10.2 مليار دولار منذ بداية السنة، بما في ذلك 2.2 مليار دولار في عقد إيجار صافي ثلاثي، 1.4 مليار دولار للقروض التجارية و0.8 مليار دولار في قروض البنية التحتية كرقم قياسي. كما جمعت 2.3 مليار دولار من رأس المال، وانتهت الربع باحتياطي سيولة قياسي قدره 2.2 مليار دولار، ودفعت توزيعا ربع سنوياً قدره 0.48 دولار للسهم.
وشملت نتائج الربع مخصص خسائر ائتمانية قدره 28.4 مليون دولار، و< b>26.0 مليون دولار من الإهلاك، ونفقات فائدة كبيرة؛ وتوافرت جداول تكميلية وبث مباشر على موقع الشركة.
- Distributable Earnings of $148.6 million (Q3 2025)
- Invested $4.6 billion in Q3 2025
- Year-to-date investments of $10.2 billion
- Raised $2.3 billion of capital in the quarter
- Record liquidity of $2.2 billion
- Quarterly dividend maintained at $0.48 per share
- GAAP net income reduced to $72.6 million in Q3 2025
- Recorded $28.4 million credit loss provision in the quarter
- High consolidated interest expense of $334.8 million for the quarter
- Corporate segment showed a $118.8 million loss impacting consolidated results
Insights
Strong capital access and sizeable Q3 deployments support growth optionality while distributable earnings remain solid.
The company reported GAAP EPS of $0.19 and Distributable Earnings of $0.40 per diluted share for the quarter and invested
Access to capital is a key driver: the firm raised
Watch quarterly trends in Distributable Earnings per share, credit loss provisions, and the pace of accretive net-lease portfolio deployments over the next
Operational mix shift toward net-lease and infrastructure increases income diversity; distributable metrics remain central.
Distributable Earnings of
Risks center on integration execution for large portfolios and the recent
– Quarterly GAAP Earnings of
– Invested
– Investments include
– Raised
– Record Liquidity of
– Paid Quarterly Dividend of
"At the time of our IPO in 2009, we committed to diversify our company. We once again delivered by acquiring Fundamental, a
"Starwood Property Trust's ability to access capital also remains a true differentiator," added Jeffrey DiModica, President of Starwood Property Trust. "Over the past year, we have been extremely active in the capital markets, raising nearly
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 Monday, November 10, 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: 13753256
The playback can be accessed through November 24, 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 September 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 and its Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, as well as other risks and uncertainties set forth from time to time in the Company's reports filed with the SEC.
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 |
|||||||||||||||
|
Condensed Consolidated Statement of Operations by Segment |
|||||||||||||||
|
For the three months ended September 30, 2025 |
|||||||||||||||
|
(Amounts in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Commercial and Residential Lending Segment |
|
Infrastructure Lending Segment |
|
Property Segment |
|
Investing and Servicing Segment |
|
Corporate |
|
Subtotal |
|
Securitization VIEs |
|
Total |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income from loans |
$ 315,894 |
|
$ 76,724 |
|
$ 246 |
|
$ 2,582 |
|
$ — |
|
$ 395,446 |
|
$ — |
|
$ 395,446 |
|
Interest income from investment securities |
18,405 |
|
150 |
|
— |
|
23,329 |
|
— |
|
41,884 |
|
(34,523) |
|
7,361 |
|
Servicing fees |
81 |
|
— |
|
— |
|
28,351 |
|
— |
|
28,432 |
|
(5,220) |
|
23,212 |
|
Rental income |
6,233 |
|
— |
|
45,603 |
|
5,692 |
|
— |
|
57,528 |
|
— |
|
57,528 |
|
Other revenues |
2,513 |
|
844 |
|
347 |
|
934 |
|
693 |
|
5,331 |
|
— |
|
5,331 |
|
Total revenues |
343,126 |
|
77,718 |
|
46,196 |
|
60,888 |
|
693 |
|
528,621 |
|
(39,743) |
|
488,878 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees |
172 |
|
— |
|
— |
|
— |
|
32,071 |
|
32,243 |
|
— |
|
32,243 |
|
Interest expense |
181,639 |
|
41,402 |
|
24,302 |
|
6,788 |
|
80,925 |
|
335,056 |
|
(207) |
|
334,849 |
|
General and administrative |
14,224 |
|
4,941 |
|
6,100 |
|
21,850 |
|
4,408 |
|
51,523 |
|
— |
|
51,523 |
|
Costs of rental operations |
5,688 |
|
— |
|
6,726 |
|
3,573 |
|
— |
|
15,987 |
|
— |
|
15,987 |
|
Depreciation and amortization |
2,840 |
|
10 |
|
21,181 |
|
1,762 |
|
251 |
|
26,044 |
|
— |
|
26,044 |
|
Credit loss provision, net |
26,805 |
|
1,554 |
|
— |
|
— |
|
— |
|
28,359 |
|
— |
|
28,359 |
|
Other expense |
73 |
|
430 |
|
— |
|
(64) |
|
— |
|
439 |
|
— |
|
439 |
|
Total costs and expenses |
231,441 |
|
48,337 |
|
58,309 |
|
33,909 |
|
117,655 |
|
489,651 |
|
(207) |
|
489,444 |
|
Other income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in net assets related to consolidated VIEs |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
43,735 |
|
43,735 |
|
Change in fair value of servicing rights |
— |
|
— |
|
— |
|
2,327 |
|
— |
|
2,327 |
|
(311) |
|
2,016 |
|
Change in fair value of investment securities, net |
1,111 |
|
— |
|
— |
|
4,531 |
|
— |
|
5,642 |
|
(3,848) |
|
1,794 |
|
Change in fair value of mortgage loans, net |
40,544 |
|
— |
|
— |
|
11,823 |
|
— |
|
52,367 |
|
— |
|
52,367 |
|
Income from affordable housing fund investments |
— |
|
— |
|
324 |
|
— |
|
— |
|
324 |
|
— |
|
324 |
|
(Loss) earnings from unconsolidated entities |
— |
|
(294) |
|
— |
|
2,797 |
|
— |
|
2,503 |
|
(40) |
|
2,463 |
|
Gain (loss) on sale of investments and other assets, net |
1,048 |
|
— |
|
(21) |
|
— |
|
— |
|
1,027 |
|
— |
|
1,027 |
|
Gain (loss) on derivative financial instruments, net |
14,276 |
|
7 |
|
(7,971) |
|
1,295 |
|
(1,793) |
|
5,814 |
|
— |
|
5,814 |
|
Foreign currency loss, net |
(11,995) |
|
(210) |
|
(10) |
|
— |
|
— |
|
(12,215) |
|
— |
|
(12,215) |
|
Other loss, net |
(2,354) |
|
— |
|
(578) |
|
(554) |
|
— |
|
(3,486) |
|
— |
|
(3,486) |
|
Total other income (loss) |
42,630 |
|
(497) |
|
(8,256) |
|
22,219 |
|
(1,793) |
|
54,303 |
|
39,536 |
|
93,839 |
|
Income (loss) before income taxes |
154,315 |
|
28,884 |
|
(20,369) |
|
49,198 |
|
(118,755) |
|
93,273 |
|
— |
|
93,273 |
|
Income tax (provision) benefit |
(7,432) |
|
234 |
|
6 |
|
(6,151) |
|
— |
|
(13,343) |
|
— |
|
(13,343) |
|
Net income (loss) |
146,883 |
|
29,118 |
|
(20,363) |
|
43,047 |
|
(118,755) |
|
79,930 |
|
— |
|
79,930 |
|
Net income attributable to non-controlling interests |
(3) |
|
— |
|
(4,366) |
|
(3,001) |
|
— |
|
(7,370) |
|
— |
|
(7,370) |
|
Net income (loss) attributable to Starwood Property Trust, Inc. |
$ 146,880 |
|
$ 29,118 |
|
$ (24,729) |
|
$ 40,046 |
|
$ (118,755) |
|
$ 72,560 |
|
$ — |
|
$ 72,560 |
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 September 30, 2025 for additional information regarding Distributable Earnings.
|
Reconciliation of Net Income to Distributable Earnings |
|||||||||||
|
For the three months ended September 30, 2025 |
|||||||||||
|
(Amounts in thousands except per share data) |
|||||||||||
|
|
|||||||||||
|
|
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. |
$ 146,880 |
|
$ 29,118 |
|
$ (24,729) |
|
$ 40,046 |
|
$ (118,755) |
|
$ 72,560 |
|
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests attributable to Woodstar II Class A Units |
— |
|
— |
|
4,629 |
|
— |
|
— |
|
4,629 |
|
Non-controlling interests attributable to unrealized gains/losses |
— |
|
— |
|
(4,323) |
|
824 |
|
— |
|
(3,499) |
|
Non-cash equity compensation expense |
2,840 |
|
733 |
|
1,565 |
|
1,327 |
|
8,225 |
|
14,690 |
|
Depreciation and amortization |
2,876 |
|
— |
|
21,587 |
|
1,865 |
|
— |
|
26,328 |
|
Straight-line rent adjustment |
— |
|
— |
|
(467) |
|
38 |
|
— |
|
(429) |
|
Interest income adjustment for loans and securities |
5,795 |
|
— |
|
— |
|
9,261 |
|
— |
|
15,056 |
|
Consolidated income tax provision (benefit) associated with fair value adjustments |
7,432 |
|
(234) |
|
(6) |
|
6,151 |
|
— |
|
13,343 |
|
Other non-cash items |
2 |
|
— |
|
(83) |
|
(407) |
|
— |
|
(488) |
|
Reversal of GAAP unrealized and realized (gains) / losses on: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
(40,544) |
|
— |
|
— |
|
(11,823) |
|
— |
|
(52,367) |
|
Credit loss provision, net |
26,805 |
|
1,554 |
|
— |
|
— |
|
— |
|
28,359 |
|
Securities |
(1,111) |
|
— |
|
— |
|
(4,531) |
|
— |
|
(5,642) |
|
Woodstar Fund investments |
— |
|
— |
|
(324) |
|
— |
|
— |
|
(324) |
|
Derivatives |
(14,276) |
|
(7) |
|
7,971 |
|
(1,295) |
|
1,793 |
|
(5,814) |
|
Foreign currency |
11,995 |
|
210 |
|
10 |
|
— |
|
— |
|
12,215 |
|
Loss (earnings) from unconsolidated entities |
— |
|
294 |
|
— |
|
(2,797) |
|
— |
|
(2,503) |
|
Sales of properties |
(1,095) |
|
— |
|
21 |
|
— |
|
— |
|
(1,074) |
|
Recognition of Distributable realized gains / (losses) on: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
(674) |
|
— |
|
— |
|
14,115 |
|
— |
|
13,441 |
|
Securities |
(414) |
|
— |
|
— |
|
(8,326) |
|
— |
|
(8,740) |
|
Woodstar Fund investments |
— |
|
— |
|
21,351 |
|
— |
|
— |
|
21,351 |
|
Derivatives |
11,072 |
|
46 |
|
486 |
|
(1,111) |
|
(7,499) |
|
2,994 |
|
Foreign currency |
290 |
|
27 |
|
(11) |
|
— |
|
— |
|
306 |
|
(Loss) earnings from unconsolidated entities |
— |
|
(110) |
|
— |
|
3,252 |
|
— |
|
3,142 |
|
Sales of properties |
1,095 |
|
— |
|
(25) |
|
— |
|
— |
|
1,070 |
|
Distributable Earnings (Loss) |
$ 158,968 |
|
$ 31,631 |
|
$ 27,652 |
|
$ 46,589 |
|
$ (116,236) |
|
$ 148,604 |
|
Distributable Earnings (Loss) per Weighted Average Diluted Share |
$ 0.43 |
|
$ 0.08 |
|
$ 0.08 |
|
$ 0.12 |
|
$ (0.31) |
|
$ 0.40 |
|
Starwood Property Trust, Inc. and Subsidiaries |
|||||||||||||||
|
Condensed Consolidated Statement of Operations by Segment |
|||||||||||||||
|
For the nine months ended September 30, 2025 |
|||||||||||||||
|
(Amounts in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Commercial and Residential Lending Segment |
|
Infrastructure Lending Segment |
|
Property Segment |
|
Investing and Servicing Segment |
|
Corporate |
|
Subtotal |
|
Securitization VIEs |
|
Total |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income from loans |
$ 919,788 |
|
$ 203,129 |
|
$ 246 |
|
$ 11,425 |
|
$ — |
|
$ 1,134,588 |
|
$ — |
|
$ 1,134,588 |
|
Interest income from investment securities |
63,629 |
|
452 |
|
— |
|
73,281 |
|
— |
|
137,362 |
|
(107,467) |
|
29,895 |
|
Servicing fees |
257 |
|
— |
|
— |
|
68,807 |
|
— |
|
69,064 |
|
(14,312) |
|
54,752 |
|
Rental income |
20,968 |
|
— |
|
78,155 |
|
15,831 |
|
— |
|
114,954 |
|
— |
|
114,954 |
|
Other revenues |
7,857 |
|
2,946 |
|
821 |
|
4,204 |
|
1,324 |
|
17,152 |
|
— |
|
17,152 |
|
Total revenues |
1,012,499 |
|
206,527 |
|
79,222 |
|
173,548 |
|
1,324 |
|
1,473,120 |
|
(121,779) |
|
1,351,341 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees |
529 |
|
— |
|
— |
|
— |
|
103,310 |
|
103,839 |
|
— |
|
103,839 |
|
Interest expense |
527,684 |
|
115,662 |
|
42,346 |
|
22,715 |
|
235,344 |
|
943,751 |
|
(612) |
|
943,139 |
|
General and administrative |
44,365 |
|
15,482 |
|
8,751 |
|
68,712 |
|
13,432 |
|
150,742 |
|
— |
|
150,742 |
|
Costs of rental operations |
16,156 |
|
— |
|
18,674 |
|
10,489 |
|
— |
|
45,319 |
|
— |
|
45,319 |
|
Depreciation and amortization |
8,938 |
|
29 |
|
32,921 |
|
5,257 |
|
754 |
|
47,899 |
|
— |
|
47,899 |
|
Credit loss provision, net |
4,709 |
|
4,317 |
|
— |
|
— |
|
— |
|
9,026 |
|
— |
|
9,026 |
|
Other expense |
48 |
|
4,046 |
|
(76) |
|
165 |
|
— |
|
4,183 |
|
— |
|
4,183 |
|
Total costs and expenses |
602,429 |
|
139,536 |
|
102,616 |
|
107,338 |
|
352,840 |
|
1,304,759 |
|
(612) |
|
1,304,147 |
|
Other income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in net assets related to consolidated VIEs |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
112,706 |
|
112,706 |
|
Change in fair value of servicing rights |
— |
|
— |
|
— |
|
5,781 |
|
— |
|
5,781 |
|
(649) |
|
5,132 |
|
Change in fair value of investment securities, net |
6,450 |
|
— |
|
— |
|
(14,370) |
|
— |
|
(7,920) |
|
9,886 |
|
1,966 |
|
Change in fair value of mortgage loans, net |
91,543 |
|
— |
|
— |
|
49,095 |
|
— |
|
140,638 |
|
— |
|
140,638 |
|
Income from affordable housing fund investments |
— |
|
— |
|
9,349 |
|
— |
|
— |
|
9,349 |
|
— |
|
9,349 |
|
Earnings (loss) from unconsolidated entities |
2,708 |
|
251 |
|
— |
|
8,689 |
|
— |
|
11,648 |
|
(776) |
|
10,872 |
|
Gain (loss) on sale of investments and other assets, net |
32,710 |
|
— |
|
(21) |
|
— |
|
— |
|
32,689 |
|
— |
|
32,689 |
|
(Loss) gain on derivative financial instruments, net |
(167,702) |
|
(12) |
|
(8,082) |
|
(1,082) |
|
41,707 |
|
(135,171) |
|
— |
|
(135,171) |
|
Foreign currency gain (loss), net |
105,878 |
|
656 |
|
(197) |
|
— |
|
— |
|
106,337 |
|
— |
|
106,337 |
|
Gain (loss) on extinguishment of debt |
20,773 |
|
(783) |
|
— |
|
— |
|
— |
|
19,990 |
|
— |
|
19,990 |
|
Other (loss) income, net |
(3,580) |
|
— |
|
(2,042) |
|
2,427 |
|
— |
|
(3,195) |
|
— |
|
(3,195) |
|
Total other income (loss) |
88,780 |
|
112 |
|
(993) |
|
50,540 |
|
41,707 |
|
180,146 |
|
121,167 |
|
301,313 |
|
Income (loss) before income taxes |
498,850 |
|
67,103 |
|
(24,387) |
|
116,750 |
|
(309,809) |
|
348,507 |
|
— |
|
348,507 |
|
Income tax (provision) benefit |
(2,231) |
|
189 |
|
6 |
|
(15,744) |
|
— |
|
(17,780) |
|
— |
|
(17,780) |
|
Net income (loss) |
496,619 |
|
67,292 |
|
(24,381) |
|
101,006 |
|
(309,809) |
|
330,727 |
|
— |
|
330,727 |
|
Net income attributable to non-controlling interests |
(10) |
|
— |
|
(14,776) |
|
(1,312) |
|
— |
|
(16,098) |
|
— |
|
(16,098) |
|
Net income (loss) attributable to Starwood Property Trust, Inc. |
$ 496,609 |
|
$ 67,292 |
|
$ (39,157) |
|
$ 99,694 |
|
$ (309,809) |
|
$ 314,629 |
|
$ — |
|
$ 314,629 |
|
Reconciliation of Net Income to Distributable Earnings |
|||||||||||
|
For the nine months ended September 30, 2025 |
|||||||||||
|
(Amounts in thousands except per share data) |
|||||||||||
|
|
|||||||||||
|
|
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. |
$ 496,609 |
|
$ 67,292 |
|
$ (39,157) |
|
$ 99,694 |
|
$ (309,809) |
|
$ 314,629 |
|
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests attributable to Woodstar II Class A Units |
— |
|
— |
|
13,917 |
|
— |
|
— |
|
13,917 |
|
Non-controlling interests attributable to unrealized gains/losses |
— |
|
— |
|
(11,080) |
|
(6,378) |
|
— |
|
(17,458) |
|
Non-cash equity compensation expense |
8,476 |
|
2,056 |
|
1,781 |
|
4,091 |
|
25,066 |
|
41,470 |
|
Management incentive fee |
— |
|
— |
|
— |
|
— |
|
10,244 |
|
10,244 |
|
Depreciation and amortization |
9,146 |
|
— |
|
33,545 |
|
5,562 |
|
— |
|
48,253 |
|
Straight-line rent adjustment |
— |
|
— |
|
307 |
|
104 |
|
— |
|
411 |
|
Interest income adjustment for loans and securities |
17,843 |
|
— |
|
— |
|
31,727 |
|
— |
|
49,570 |
|
Consolidated income tax provision (benefit) associated with fair value adjustments |
2,231 |
|
(189) |
|
(6) |
|
15,744 |
|
— |
|
17,780 |
|
Other non-cash items |
10 |
|
— |
|
(246) |
|
(1,219) |
|
— |
|
(1,455) |
|
Reversal of GAAP unrealized and realized (gains) / losses on: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
(91,543) |
|
— |
|
— |
|
(49,095) |
|
— |
|
(140,638) |
|
Credit loss provision, net |
4,709 |
|
4,317 |
|
— |
|
— |
|
— |
|
9,026 |
|
Securities |
(6,450) |
|
— |
|
— |
|
14,370 |
|
— |
|
7,920 |
|
Woodstar Fund investments |
— |
|
— |
|
(9,349) |
|
— |
|
— |
|
(9,349) |
|
Derivatives |
167,702 |
|
12 |
|
8,082 |
|
1,082 |
|
(41,707) |
|
135,171 |
|
Foreign currency |
(105,878) |
|
(656) |
|
197 |
|
— |
|
— |
|
(106,337) |
|
Earnings from unconsolidated entities |
(2,708) |
|
(251) |
|
— |
|
(8,689) |
|
— |
|
(11,648) |
|
Sales of properties |
(5,223) |
|
— |
|
21 |
|
— |
|
— |
|
(5,202) |
|
Recognition of Distributable realized gains / (losses) on: |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
(1,556) |
|
— |
|
— |
|
47,987 |
|
— |
|
46,431 |
|
Securities |
(761) |
|
— |
|
— |
|
(15,082) |
|
— |
|
(15,843) |
|
Woodstar Fund investments |
— |
|
— |
|
63,272 |
|
— |
|
— |
|
63,272 |
|
Derivatives |
57,668 |
|
149 |
|
290 |
|
(1,788) |
|
(21,401) |
|
34,918 |
|
Foreign currency |
2,347 |
|
85 |
|
(197) |
|
— |
|
— |
|
2,235 |
|
Earnings (loss) from unconsolidated entities |
2,708 |
|
(327) |
|
— |
|
9,659 |
|
— |
|
12,040 |
|
Sales of properties |
(43,343) |
|
— |
|
(25) |
|
— |
|
— |
|
(43,368) |
|
Distributable Earnings (Loss) |
$ 511,987 |
|
$ 72,488 |
|
$ 61,352 |
|
$ 147,769 |
|
$ (337,607) |
|
$ 455,989 |
|
Distributable Earnings (Loss) per Weighted Average Diluted Share |
$ 1.43 |
|
$ 0.20 |
|
$ 0.17 |
|
$ 0.41 |
|
$ (0.94) |
|
$ 1.27 |
|
Starwood Property Trust, Inc. and Subsidiaries |
|||||||||||||||
|
Condensed Consolidated Balance Sheet by Segment |
|||||||||||||||
|
As of September 30, 2025 |
|||||||||||||||
|
(Amounts in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Commercial and Residential Lending Segment |
|
Infrastructure Lending Segment |
|
Property Segment |
|
Investing and Servicing Segment |
|
Corporate |
|
Subtotal |
|
Securitization VIEs |
|
Total |
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ 21,189 |
|
$ 135,689 |
|
$ 36,478 |
|
$ 6,288 |
|
$ 101,491 |
|
$ 301,135 |
|
$ — |
|
$ 301,135 |
|
Restricted cash |
164,241 |
|
49,872 |
|
10,499 |
|
347 |
|
13,013 |
|
237,972 |
|
— |
|
237,972 |
|
Loans held-for-investment, net |
15,254,794 |
|
3,063,963 |
|
— |
|
— |
|
— |
|
18,318,757 |
|
— |
|
18,318,757 |
|
Loans held-for-sale |
2,308,388 |
|
— |
|
— |
|
252,767 |
|
— |
|
2,561,155 |
|
— |
|
2,561,155 |
|
Investment securities |
622,469 |
|
16,416 |
|
— |
|
1,197,170 |
|
— |
|
1,836,055 |
|
(1,577,220) |
|
258,835 |
|
Properties, net |
764,063 |
|
— |
|
2,505,635 |
|
64,785 |
|
— |
|
3,334,483 |
|
— |
|
3,334,483 |
|
Investments of consolidated affordable housing fund |
— |
|
— |
|
1,861,931 |
|
— |
|
— |
|
1,861,931 |
|
— |
|
1,861,931 |
|
Investments in unconsolidated entities |
8,514 |
|
54,356 |
|
— |
|
32,964 |
|
— |
|
95,834 |
|
(14,744) |
|
81,090 |
|
Goodwill |
— |
|
119,409 |
|
— |
|
140,437 |
|
— |
|
259,846 |
|
— |
|
259,846 |
|
Intangible assets, net |
2,965 |
|
— |
|
394,574 |
|
68,673 |
|
— |
|
466,212 |
|
(36,394) |
|
429,818 |
|
Derivative assets |
28,478 |
|
— |
|
— |
|
304 |
|
8,532 |
|
37,314 |
|
— |
|
37,314 |
|
Accrued interest receivable |
156,005 |
|
10,242 |
|
504 |
|
635 |
|
186 |
|
167,572 |
|
— |
|
167,572 |
|
Other assets |
205,970 |
|
9,937 |
|
108,722 |
|
(9,333) |
|
62,959 |
|
378,255 |
|
— |
|
378,255 |
|
VIE assets, at fair value |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
34,205,812 |
|
34,205,812 |
|
Total Assets |
$ 19,537,076 |
|
$ 3,459,884 |
|
$ 4,918,343 |
|
$ 1,755,037 |
|
$ 186,181 |
|
$ 29,856,521 |
|
$ 32,577,454 |
|
$ 62,433,975 |
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
$ 219,001 |
|
$ 39,187 |
|
$ 105,907 |
|
$ 44,584 |
|
$ 123,351 |
|
$ 532,030 |
|
$ — |
|
$ 532,030 |
|
Related-party payable |
— |
|
— |
|
— |
|
— |
|
27,939 |
|
27,939 |
|
— |
|
27,939 |
|
Dividends payable |
— |
|
— |
|
— |
|
— |
|
180,113 |
|
180,113 |
|
— |
|
180,113 |
|
Derivative liabilities |
79,121 |
|
— |
|
— |
|
— |
|
14,450 |
|
93,571 |
|
— |
|
93,571 |
|
Secured financing agreements, net |
9,958,349 |
|
1,100,722 |
|
896,034 |
|
498,660 |
|
2,229,453 |
|
14,683,218 |
|
(20,000) |
|
14,663,218 |
|
Securitized financing, net |
1,412,126 |
|
1,232,420 |
|
877,942 |
|
— |
|
— |
|
3,522,488 |
|
— |
|
3,522,488 |
|
Unsecured senior notes, net |
— |
|
— |
|
— |
|
— |
|
3,245,122 |
|
3,245,122 |
|
— |
|
3,245,122 |
|
VIE liabilities, at fair value |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
32,597,454 |
|
32,597,454 |
|
Total Liabilities |
11,668,597 |
|
2,372,329 |
|
1,879,883 |
|
543,244 |
|
5,820,428 |
|
22,284,481 |
|
32,577,454 |
|
54,861,935 |
|
Temporary Equity: Redeemable non-controlling interests |
— |
|
— |
|
385,853 |
|
— |
|
— |
|
385,853 |
|
— |
|
385,853 |
|
Permanent Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Starwood Property Trust, Inc. Stockholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
— |
|
— |
|
— |
|
— |
|
3,778 |
|
3,778 |
|
— |
|
3,778 |
|
Additional paid-in capital |
1,283,096 |
|
760,702 |
|
383,549 |
|
(616,981) |
|
5,133,680 |
|
6,944,046 |
|
— |
|
6,944,046 |
|
Treasury stock |
— |
|
— |
|
— |
|
— |
|
(138,022) |
|
(138,022) |
|
— |
|
(138,022) |
|
Retained earnings (accumulated deficit) |
6,573,329 |
|
326,853 |
|
2,063,233 |
|
1,712,845 |
|
(10,633,683) |
|
42,577 |
|
— |
|
42,577 |
|
Accumulated other comprehensive income |
11,935 |
|
— |
|
— |
|
— |
|
— |
|
11,935 |
|
— |
|
11,935 |
|
Total Starwood Property Trust, Inc. Stockholders' Equity |
7,868,360 |
|
1,087,555 |
|
2,446,782 |
|
1,095,864 |
|
(5,634,247) |
|
6,864,314 |
|
— |
|
6,864,314 |
|
Non-controlling interests in consolidated subsidiaries |
119 |
|
— |
|
205,825 |
|
115,929 |
|
— |
|
321,873 |
|
— |
|
321,873 |
|
Total Permanent Equity |
7,868,479 |
|
1,087,555 |
|
2,652,607 |
|
1,211,793 |
|
(5,634,247) |
|
7,186,187 |
|
— |
|
7,186,187 |
|
Total Liabilities and Equity |
$ 19,537,076 |
|
$ 3,459,884 |
|
$ 4,918,343 |
|
$ 1,755,037 |
|
$ 186,181 |
|
$ 29,856,521 |
|
$ 32,577,454 |
|
$ 62,433,975 |
View original content:https://www.prnewswire.com/news-releases/starwood-property-trust-reports-results-for-quarter-ended-september-30-2025-302609714.html
SOURCE Starwood Property Trust, Inc.