– Quarterly GAAP Earnings of $0.61 and Distributable Earnings (DE) of
$0.51 per Diluted Share –
– $1.3 Billion
of Investment Activity, Including $0.9
Billion in Commercial Lending –
– Undepreciated Book Value Increased
$0.18 Quarter-over-Quarter to
$21.69 –
– Priced New $600
Million 5-year Term Loan –
– Liquidity of $1.3
Billion, Including Term Loan Net Proceeds –
– LNR Regains Position as Largest Special
Servicer in the U.S., with Over $100
Billion in Named Servicing –
– Paid Dividend of $0.48 per Share –
GREENWICH, Conn., Nov. 9, 2022
/PRNewswire/ -- Starwood Property Trust, Inc. (NYSE: STWD) today
announced operating results for the fiscal quarter ended
September 30, 2022. The Company's third quarter 2022
GAAP net income was $194.6 million, or $0.61 per diluted share, and Distributable
Earnings (a non-GAAP financial measure) was $163.3 million, or $0.51 per diluted share.
"We are proud of the multi-cylinder platform we have built over
the past 13 years, the diversification of which has allowed us to
continue to generate consistent returns across varying market
conditions. Our company is well-positioned for the current
environment with $1.3 billion of
liquidity and $1.6 billion of
embedded unrealized gains in our owned property portfolio. We
will remain laser focused on managing both sides of our balance
sheet as we selectively deploy capital into attractive risk
adjusted investments," stated Barry
Sternlicht, Chairman and CEO of Starwood Property Trust.
"Last week, we further fortified our balance sheet with a new
$600 million 5-year term loan at
pricing which reflects the high credit quality of our
business. This new capital, coupled with our $3.9 billion of unencumbered assets, gives us
extraordinary access to incremental liquidity, allowing us to take
advantage of very accretive investment opportunities in the
future," added Jeffrey DiModica,
President of Starwood Property Trust.
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
Wednesday, November 9, 2022, 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: 13730652
The playback can be accessed through November 16, 2022.
About Starwood Property Trust, Inc.
Starwood Property Trust (NYSE: STWD) is a leading diversified
finance company with a core focus on the real estate and
infrastructure sectors. An affiliate of global private investment
firm Starwood Capital Group, the Company has successfully deployed
$93 billion of capital since
inception and manages a portfolio of over $27 billion across debt and equity investments.
Starwood Property Trust's investment objective is to generate
attractive and stable returns for shareholders, primarily through
dividends, by leveraging a premiere global organization to identify
and execute on the best risk adjusted returning investments across
its target assets. Additional information can be found at
www.starwoodpropertytrust.com.
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,
the severity and duration of economic disruption caused by the
COVID-19 global pandemic (including the emergence of new strains of
the virus), 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, 2021, 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 September 30, 2022.
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, 2022
|
(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
|
$
284,197
|
|
$
43,018
|
|
$
—
|
|
$
1,139
|
|
$
—
|
|
$ 328,354
|
|
$
—
|
|
$
328,354
|
Interest income from
investment securities
|
28,560
|
|
1,204
|
|
—
|
|
27,585
|
|
—
|
|
57,349
|
|
(38,330)
|
|
19,019
|
Servicing
fees
|
142
|
|
—
|
|
—
|
|
11,830
|
|
—
|
|
11,972
|
|
(3,545)
|
|
8,427
|
Rental
income
|
1,944
|
|
—
|
|
22,886
|
|
8,102
|
|
—
|
|
32,932
|
|
—
|
|
32,932
|
Other
revenues
|
138
|
|
129
|
|
54
|
|
1,491
|
|
—
|
|
1,812
|
|
(3)
|
|
1,809
|
Total
revenues
|
314,981
|
|
44,351
|
|
22,940
|
|
50,147
|
|
—
|
|
432,419
|
|
(41,878)
|
|
390,541
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
fees
|
227
|
|
—
|
|
—
|
|
—
|
|
27,129
|
|
27,356
|
|
—
|
|
27,356
|
Interest
expense
|
145,107
|
|
22,500
|
|
9,266
|
|
6,601
|
|
39,166
|
|
222,640
|
|
(217)
|
|
222,423
|
General and
administrative
|
16,458
|
|
3,588
|
|
933
|
|
20,046
|
|
4,384
|
|
45,409
|
|
86
|
|
45,495
|
Acquisition and
investment pursuit costs
|
1,164
|
|
2
|
|
—
|
|
47
|
|
—
|
|
1,213
|
|
—
|
|
1,213
|
Costs of rental
operations
|
2,633
|
|
—
|
|
5,793
|
|
3,780
|
|
—
|
|
12,206
|
|
—
|
|
12,206
|
Depreciation and
amortization
|
1,629
|
|
101
|
|
8,161
|
|
2,720
|
|
—
|
|
12,611
|
|
—
|
|
12,611
|
Credit loss provision,
net
|
8,401
|
|
6,942
|
|
—
|
|
—
|
|
—
|
|
15,343
|
|
—
|
|
15,343
|
Total costs and
expenses
|
175,619
|
|
33,133
|
|
24,153
|
|
33,194
|
|
70,679
|
|
336,778
|
|
(131)
|
|
336,647
|
Other income
(loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in net assets
related to consolidated VIEs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
37,146
|
|
37,146
|
Change in fair value of
servicing rights
|
—
|
|
—
|
|
—
|
|
357
|
|
—
|
|
357
|
|
158
|
|
515
|
Change in fair value of
investment securities, net
|
16,398
|
|
—
|
|
—
|
|
(21,412)
|
|
—
|
|
(5,014)
|
|
4,931
|
|
(83)
|
Change in fair value of
mortgage loans, net
|
(90,159)
|
|
—
|
|
—
|
|
2,685
|
|
—
|
|
(87,474)
|
|
—
|
|
(87,474)
|
Income from affordable
housing fund investments
|
—
|
|
—
|
|
117,527
|
|
—
|
|
—
|
|
117,527
|
|
—
|
|
117,527
|
(Loss) earnings from
unconsolidated entities
|
(4,044)
|
|
1,892
|
|
—
|
|
602
|
|
—
|
|
(1,550)
|
|
(494)
|
|
(2,044)
|
(Loss) gain on sale of
investments and other assets, net
|
(288)
|
|
—
|
|
—
|
|
13,741
|
|
—
|
|
13,453
|
|
—
|
|
13,453
|
Gain (loss) on
derivative financial instruments, net
|
220,296
|
|
331
|
|
10,262
|
|
6,849
|
|
(31,668)
|
|
206,070
|
|
—
|
|
206,070
|
Foreign currency (loss)
gain, net
|
(107,087)
|
|
(253)
|
|
22
|
|
—
|
|
—
|
|
(107,318)
|
|
—
|
|
(107,318)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
—
|
|
(212)
|
|
—
|
|
(212)
|
|
—
|
|
(212)
|
Other loss,
net
|
(56,391)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(56,391)
|
|
—
|
|
(56,391)
|
Total other income
(loss)
|
(21,275)
|
|
1,970
|
|
127,811
|
|
2,610
|
|
(31,668)
|
|
79,448
|
|
41,741
|
|
121,189
|
Income (loss) before
income taxes
|
118,087
|
|
13,188
|
|
126,598
|
|
19,563
|
|
(102,347)
|
|
175,089
|
|
(6)
|
|
175,083
|
Income tax benefit
(provision)
|
53,099
|
|
2
|
|
—
|
|
(4,346)
|
|
—
|
|
48,755
|
|
—
|
|
48,755
|
Net income
(loss)
|
171,186
|
|
13,190
|
|
126,598
|
|
15,217
|
|
(102,347)
|
|
223,844
|
|
(6)
|
|
223,838
|
Net income
attributable to non-controlling interests
|
(3)
|
|
—
|
|
(28,486)
|
|
(793)
|
|
—
|
|
(29,282)
|
|
6
|
|
(29,276)
|
Net income (loss)
attributable to Starwood Property Trust, Inc.
|
$
171,183
|
|
$
13,190
|
|
$
98,112
|
|
$
14,424
|
|
$ (102,347)
|
|
$
194,562
|
|
$
—
|
|
$
194,562
|
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 from 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, 2022 for additional information
regarding Distributable Earnings.
|
Reconciliation of
Net Income to Distributable Earnings
|
For the three months
ended September 30, 2022
|
(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.
|
$
171,183
|
|
$
13,190
|
|
$
98,112
|
|
$
14,424
|
|
$
(102,347)
|
|
$
194,562
|
Add /
(Deduct):
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling
interests attributable to Woodstar II Class A Units
|
—
|
|
—
|
|
4,691
|
|
—
|
|
—
|
|
4,691
|
Non-controlling
interests attributable to unrealized gains/losses
|
—
|
|
—
|
|
21,111
|
|
(4,019)
|
|
—
|
|
17,092
|
Non-cash equity
compensation expense
|
1,660
|
|
338
|
|
75
|
|
1,458
|
|
6,172
|
|
9,703
|
Management incentive
fee
|
—
|
|
—
|
|
—
|
|
—
|
|
895
|
|
895
|
Acquisition and
investment pursuit costs
|
(22)
|
|
—
|
|
(82)
|
|
—
|
|
—
|
|
(104)
|
Depreciation and
amortization
|
1,728
|
|
90
|
|
8,232
|
|
2,841
|
|
—
|
|
12,891
|
Interest income
adjustment for securities
|
1,280
|
|
—
|
|
—
|
|
2,746
|
|
—
|
|
4,026
|
Extinguishment of debt,
net
|
—
|
|
—
|
|
—
|
|
—
|
|
(246)
|
|
(246)
|
Consolidated
income tax benefit associated with fair
value adjustments
|
(53,099)
|
|
(2)
|
|
—
|
|
4,346
|
|
—
|
|
(48,755)
|
Other non-cash
items
|
55,522
|
|
—
|
|
344
|
|
76
|
|
—
|
|
55,942
|
Reversal of GAAP
unrealized and realized (gains) / losses on:
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
90,159
|
|
—
|
|
—
|
|
(2,685)
|
|
—
|
|
87,474
|
Credit loss provision,
net
|
8,401
|
|
6,942
|
|
—
|
|
—
|
|
—
|
|
15,343
|
Securities
|
(16,398)
|
|
—
|
|
—
|
|
21,412
|
|
—
|
|
5,014
|
Woodstar Fund
investments
|
—
|
|
—
|
|
(117,527)
|
|
—
|
|
—
|
|
(117,527)
|
Derivatives
|
(220,296)
|
|
(331)
|
|
(10,262)
|
|
(6,849)
|
|
31,668
|
|
(206,070)
|
Foreign
currency
|
107,087
|
|
253
|
|
(22)
|
|
—
|
|
—
|
|
107,318
|
Loss (earnings) from
unconsolidated entities
|
4,044
|
|
(1,892)
|
|
—
|
|
(602)
|
|
—
|
|
1,550
|
Sales of
properties
|
—
|
|
—
|
|
—
|
|
(13,741)
|
|
—
|
|
(13,741)
|
Recognition of
Distributable realized gains / (losses) on:
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
(470)
|
|
—
|
|
—
|
|
3,078
|
|
—
|
|
2,608
|
Securities
|
(1)
|
|
—
|
|
—
|
|
(5,341)
|
|
—
|
|
(5,342)
|
Woodstar Fund
investments
|
—
|
|
—
|
|
14,855
|
|
—
|
|
—
|
|
14,855
|
Derivatives
|
9,144
|
|
18
|
|
1,345
|
|
2,923
|
|
(1,109)
|
|
12,321
|
Foreign
currency
|
(2,579)
|
|
(57)
|
|
22
|
|
—
|
|
—
|
|
(2,614)
|
(Loss) earnings from
unconsolidated entities
|
(3,846)
|
|
1,893
|
|
—
|
|
913
|
|
—
|
|
(1,040)
|
Sales of
properties
|
—
|
|
—
|
|
—
|
|
12,424
|
|
—
|
|
12,424
|
Distributable
Earnings (Loss)
|
$
153,497
|
|
$
20,442
|
|
$
20,894
|
|
$
33,404
|
|
$
(64,967)
|
|
$
163,270
|
Distributable
Earnings (Loss) per Weighted Average Diluted Share
|
$
0.48
|
|
$
0.06
|
|
$
0.07
|
|
$
0.10
|
|
$
(0.20)
|
|
$
0.51
|
|
|
|
Starwood Property
Trust, Inc. and Subsidiaries
|
Condensed
Consolidated Statement of Operations by Segment
|
For the nine months
ended September 30, 2022
|
(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
|
$
714,222
|
|
$
100,097
|
|
$
—
|
|
$
8,804
|
|
$
—
|
|
$ 823,123
|
|
$
—
|
|
$
823,123
|
Interest income from
investment securities
|
71,987
|
|
3,124
|
|
—
|
|
75,964
|
|
—
|
|
151,075
|
|
(102,767)
|
|
48,308
|
Servicing
fees
|
420
|
|
—
|
|
—
|
|
41,517
|
|
—
|
|
41,937
|
|
(10,965)
|
|
30,972
|
Rental
income
|
4,674
|
|
—
|
|
67,879
|
|
23,483
|
|
—
|
|
96,036
|
|
—
|
|
96,036
|
Other
revenues
|
251
|
|
287
|
|
152
|
|
10,999
|
|
3
|
|
11,692
|
|
(12)
|
|
11,680
|
Total
revenues
|
791,554
|
|
103,508
|
|
68,031
|
|
160,767
|
|
3
|
|
1,123,863
|
|
(113,744)
|
|
1,010,119
|
Costs and
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
fees
|
758
|
|
—
|
|
—
|
|
—
|
|
113,517
|
|
114,275
|
|
—
|
|
114,275
|
Interest
expense
|
301,935
|
|
49,431
|
|
22,421
|
|
19,202
|
|
109,150
|
|
502,139
|
|
(647)
|
|
501,492
|
General and
administrative
|
39,905
|
|
10,730
|
|
2,964
|
|
66,603
|
|
14,354
|
|
134,556
|
|
265
|
|
134,821
|
Acquisition and
investment pursuit costs
|
2,401
|
|
3
|
|
7
|
|
(259)
|
|
—
|
|
2,152
|
|
—
|
|
2,152
|
Costs of rental
operations
|
4,978
|
|
—
|
|
16,010
|
|
11,106
|
|
—
|
|
32,094
|
|
—
|
|
32,094
|
Depreciation and
amortization
|
3,106
|
|
310
|
|
24,559
|
|
8,523
|
|
—
|
|
36,498
|
|
—
|
|
36,498
|
Credit loss provision,
net
|
13,027
|
|
7,096
|
|
—
|
|
—
|
|
—
|
|
20,123
|
|
—
|
|
20,123
|
Other
expense
|
1,251
|
|
—
|
|
55
|
|
7
|
|
—
|
|
1,313
|
|
—
|
|
1,313
|
Total costs and
expenses
|
367,361
|
|
67,570
|
|
66,016
|
|
105,182
|
|
237,021
|
|
843,150
|
|
(382)
|
|
842,768
|
Other income
(loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in net assets
related to consolidated VIEs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
72,268
|
|
72,268
|
Change in fair value of
servicing rights
|
—
|
|
—
|
|
—
|
|
683
|
|
—
|
|
683
|
|
551
|
|
1,234
|
Change in fair value of
investment securities, net
|
(5,019)
|
|
—
|
|
—
|
|
(38,853)
|
|
—
|
|
(43,872)
|
|
42,189
|
|
(1,683)
|
Change in fair value of
mortgage loans, net
|
(327,743)
|
|
—
|
|
—
|
|
1,006
|
|
—
|
|
(326,737)
|
|
—
|
|
(326,737)
|
Income from affordable
housing fund investments
|
—
|
|
—
|
|
658,733
|
|
—
|
|
—
|
|
658,733
|
|
—
|
|
658,733
|
(Loss) earnings from
unconsolidated entities
|
(2,598)
|
|
2,631
|
|
—
|
|
2,501
|
|
—
|
|
2,534
|
|
(1,623)
|
|
911
|
Gain on sale of
investments and other assets, net
|
86,460
|
|
—
|
|
—
|
|
25,599
|
|
—
|
|
112,059
|
|
—
|
|
112,059
|
Gain (loss) on
derivative financial instruments, net
|
465,831
|
|
1,228
|
|
33,162
|
|
43,719
|
|
(82,019)
|
|
461,921
|
|
—
|
|
461,921
|
Foreign currency (loss)
gain, net
|
(212,672)
|
|
(570)
|
|
41
|
|
—
|
|
—
|
|
(213,201)
|
|
—
|
|
(213,201)
|
Loss on extinguishment
of debt
|
(206)
|
|
(469)
|
|
—
|
|
(360)
|
|
—
|
|
(1,035)
|
|
—
|
|
(1,035)
|
Other (loss) income,
net
|
(90,988)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(90,988)
|
|
25
|
|
(90,963)
|
Total other income
(loss)
|
(86,935)
|
|
2,820
|
|
691,936
|
|
34,295
|
|
(82,019)
|
|
560,097
|
|
113,410
|
|
673,507
|
Income (loss) before
income taxes
|
337,258
|
|
38,758
|
|
693,951
|
|
89,880
|
|
(319,037)
|
|
840,810
|
|
48
|
|
840,858
|
Income tax benefit
(provision)
|
57,682
|
|
7
|
|
—
|
|
(8,690)
|
|
—
|
|
48,999
|
|
—
|
|
48,999
|
Net income
(loss)
|
394,940
|
|
38,765
|
|
693,951
|
|
81,190
|
|
(319,037)
|
|
889,809
|
|
48
|
|
889,857
|
Net income
attributable to non-controlling interests
|
(10)
|
|
—
|
|
(148,379)
|
|
(9,972)
|
|
—
|
|
(158,361)
|
|
(48)
|
|
(158,409)
|
Net income (loss)
attributable to Starwood Property Trust, Inc.
|
$
394,930
|
|
$
38,765
|
|
$
545,572
|
|
$
71,218
|
|
$
(319,037)
|
|
$
731,448
|
|
$
—
|
|
$
731,448
|
|
|
|
Reconciliation of
Net Income to Distributable Earnings
|
For the nine months
ended September 30, 2022
|
(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.
|
$
394,930
|
|
$
38,765
|
|
$
545,572
|
|
$
71,218
|
|
$
(319,037)
|
|
$
731,448
|
Add /
(Deduct):
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling
interests attributable to Woodstar II Class A Units
|
—
|
|
—
|
|
14,073
|
|
—
|
|
—
|
|
14,073
|
Non-controlling
interests attributable to unrealized gains/losses
|
—
|
|
—
|
|
126,056
|
|
(3,373)
|
|
—
|
|
122,683
|
Non-cash equity
compensation expense
|
6,113
|
|
980
|
|
209
|
|
4,157
|
|
18,244
|
|
29,703
|
Management incentive
fee
|
—
|
|
—
|
|
—
|
|
—
|
|
35,121
|
|
35,121
|
Acquisition and
investment pursuit costs
|
(359)
|
|
—
|
|
(242)
|
|
(169)
|
|
—
|
|
(770)
|
Depreciation and
amortization
|
3,191
|
|
281
|
|
24,774
|
|
8,888
|
|
—
|
|
37,134
|
Interest income
adjustment for securities
|
6,343
|
|
—
|
|
—
|
|
4,761
|
|
—
|
|
11,104
|
Extinguishment of debt,
net
|
—
|
|
—
|
|
—
|
|
—
|
|
(739)
|
|
(739)
|
Consolidated
income tax benefit associated with fair
value adjustments
|
(53,099)
|
|
(2)
|
|
—
|
|
4,346
|
|
—
|
|
(48,755)
|
Other non-cash
items
|
88,191
|
|
—
|
|
1,136
|
|
278
|
|
—
|
|
89,605
|
Reversal of GAAP
unrealized and realized (gains) / losses on:
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
327,743
|
|
—
|
|
—
|
|
(1,006)
|
|
—
|
|
326,737
|
Credit loss provision,
net
|
13,027
|
|
7,096
|
|
—
|
|
—
|
|
—
|
|
20,123
|
Securities
|
5,019
|
|
—
|
|
—
|
|
38,853
|
|
—
|
|
43,872
|
Woodstar Fund
investments
|
—
|
|
—
|
|
(658,733)
|
|
—
|
|
—
|
|
(658,733)
|
Derivatives
|
(465,831)
|
|
(1,228)
|
|
(33,162)
|
|
(43,719)
|
|
82,019
|
|
(461,921)
|
Foreign
currency
|
212,672
|
|
570
|
|
(41)
|
|
—
|
|
—
|
|
213,201
|
Loss (earnings) from
unconsolidated entities
|
2,598
|
|
(2,631)
|
|
—
|
|
(2,501)
|
|
—
|
|
(2,534)
|
Sales of
properties
|
(86,610)
|
|
—
|
|
—
|
|
(25,599)
|
|
—
|
|
(112,209)
|
Recognition of
Distributable realized gains / (losses) on:
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
(73,021)
|
|
—
|
|
—
|
|
270
|
|
—
|
|
(72,751)
|
Securities
|
(3,102)
|
|
—
|
|
—
|
|
(9,728)
|
|
—
|
|
(12,830)
|
Woodstar Fund
investments
|
—
|
|
—
|
|
45,689
|
|
—
|
|
—
|
|
45,689
|
Derivatives
|
82,165
|
|
(59)
|
|
(1,102)
|
|
33,772
|
|
5,006
|
|
119,782
|
Foreign
currency
|
(4,874)
|
|
24
|
|
41
|
|
—
|
|
—
|
|
(4,809)
|
(Loss) earnings from
unconsolidated entities
|
(2,182)
|
|
2,632
|
|
—
|
|
3,758
|
|
—
|
|
4,208
|
Sales of
properties
|
84,738
|
|
—
|
|
|
|
12,601
|
|
—
|
|
97,339
|
Distributable
Earnings (Loss)
|
$
537,652
|
|
$
46,428
|
|
$
64,270
|
|
$
96,807
|
|
$
(179,386)
|
|
$
565,771
|
Distributable
Earnings (Loss) per Weighted Average Diluted Share
|
$
1.69
|
|
$
0.15
|
|
$
0.20
|
|
$
0.30
|
|
$
(0.56)
|
|
$
1.78
|
|
|
|
Starwood Property
Trust, Inc. and Subsidiaries
|
Condensed
Consolidated Balance Sheet by Segment
|
As of
September 30, 2022
|
(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
|
$
76,654
|
|
$
59,925
|
|
$
32,464
|
|
$
43,172
|
|
$
124,945
|
|
$
337,160
|
|
$
2,550
|
|
$
339,710
|
Restricted
cash
|
6,230
|
|
33,410
|
|
978
|
|
3,789
|
|
77,163
|
|
121,570
|
|
—
|
|
121,570
|
Loans
held-for-investment, net
|
15,719,718
|
|
2,374,444
|
|
—
|
|
9,660
|
|
—
|
|
18,103,822
|
|
—
|
|
18,103,822
|
Loans
held-for-sale
|
2,125,827
|
|
—
|
|
—
|
|
79,857
|
|
—
|
|
2,205,684
|
|
—
|
|
2,205,684
|
Investment
securities
|
1,318,372
|
|
66,728
|
|
—
|
|
1,183,831
|
|
—
|
|
2,568,931
|
|
(1,678,803)
|
|
890,128
|
Properties,
net
|
214,896
|
|
—
|
|
868,454
|
|
134,076
|
|
—
|
|
1,217,426
|
|
—
|
|
1,217,426
|
Investments of
consolidated affordable housing fund
|
—
|
|
—
|
|
1,669,265
|
|
—
|
|
—
|
|
1,669,265
|
|
—
|
|
1,669,265
|
Investments in
unconsolidated entities
|
34,319
|
|
29,347
|
|
—
|
|
35,494
|
|
—
|
|
99,160
|
|
(15,996)
|
|
83,164
|
Goodwill
|
—
|
|
119,409
|
|
—
|
|
140,437
|
|
—
|
|
259,846
|
|
—
|
|
259,846
|
Intangible
assets
|
14,302
|
|
—
|
|
30,829
|
|
69,532
|
|
—
|
|
114,663
|
|
(41,567)
|
|
73,096
|
Derivative
assets
|
249,120
|
|
242
|
|
321
|
|
1,488
|
|
—
|
|
251,171
|
|
—
|
|
251,171
|
Accrued interest
receivable
|
143,352
|
|
9,177
|
|
412
|
|
1,412
|
|
—
|
|
154,353
|
|
(205)
|
|
154,148
|
Other
assets
|
254,353
|
|
4,332
|
|
77,207
|
|
27,033
|
|
55,907
|
|
418,832
|
|
(374)
|
|
418,458
|
VIE assets, at fair
value
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
54,215,370
|
|
54,215,370
|
Total
Assets
|
$
20,157,143
|
|
$
2,697,014
|
|
$
2,679,930
|
|
$
1,729,781
|
|
$
258,015
|
|
$
27,521,883
|
|
$
52,480,975
|
|
$
80,002,858
|
Liabilities and
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable,
accrued expenses and other liabilities
|
$
404,982
|
|
$
41,457
|
|
$
12,105
|
|
$
43,658
|
|
$
60,171
|
|
$
562,373
|
|
$
88
|
|
$
562,461
|
Related-party
payable
|
—
|
|
—
|
|
—
|
|
—
|
|
26,146
|
|
26,146
|
|
—
|
|
26,146
|
Dividends
payable
|
—
|
|
—
|
|
—
|
|
—
|
|
150,196
|
|
150,196
|
|
—
|
|
150,196
|
Derivative
liabilities
|
8,943
|
|
223
|
|
—
|
|
—
|
|
73,600
|
|
82,766
|
|
—
|
|
82,766
|
Secured financing
agreements, net
|
10,250,349
|
|
1,095,459
|
|
789,138
|
|
612,409
|
|
769,814
|
|
13,517,169
|
|
(21,267)
|
|
13,495,902
|
Collateralized loan
obligations and single asset securitization, net
|
2,877,567
|
|
813,429
|
|
—
|
|
—
|
|
—
|
|
3,690,996
|
|
—
|
|
3,690,996
|
Unsecured senior
notes, net
|
—
|
|
—
|
|
—
|
|
—
|
|
2,326,988
|
|
2,326,988
|
|
—
|
|
2,326,988
|
VIE liabilities, at
fair value
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
52,501,845
|
|
52,501,845
|
Total
Liabilities
|
13,541,841
|
|
1,950,568
|
|
801,243
|
|
656,067
|
|
3,406,915
|
|
20,356,634
|
|
52,480,666
|
|
72,837,300
|
Temporary
Equity: Redeemable non-controlling interests
|
—
|
|
—
|
|
344,373
|
|
—
|
|
—
|
|
344,373
|
|
—
|
|
344,373
|
Permanent
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Starwood Property
Trust, Inc. Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
—
|
|
—
|
|
—
|
|
—
|
|
3,170
|
|
3,170
|
|
—
|
|
3,170
|
Additional paid-in
capital
|
1,624,104
|
|
665,104
|
|
(381,226)
|
|
(575,971)
|
|
4,447,676
|
|
5,779,687
|
|
—
|
|
5,779,687
|
Treasury
stock
|
—
|
|
—
|
|
—
|
|
—
|
|
(138,022)
|
|
(138,022)
|
|
—
|
|
(138,022)
|
Retained earnings
(accumulated deficit)
|
4,968,304
|
|
81,342
|
|
1,706,906
|
|
1,484,360
|
|
(7,461,724)
|
|
779,188
|
|
—
|
|
779,188
|
Accumulated other
comprehensive income
|
22,776
|
|
—
|
|
—
|
|
—
|
|
—
|
|
22,776
|
|
—
|
|
22,776
|
Total Starwood
Property Trust, Inc. Stockholders' Equity
|
6,615,184
|
|
746,446
|
|
1,325,680
|
|
908,389
|
|
(3,148,900)
|
|
6,446,799
|
|
—
|
|
6,446,799
|
Non-controlling
interests in consolidated subsidiaries
|
118
|
|
—
|
|
208,634
|
|
165,325
|
|
—
|
|
374,077
|
|
309
|
|
374,386
|
Total Permanent
Equity
|
6,615,302
|
|
746,446
|
|
1,534,314
|
|
1,073,714
|
|
(3,148,900)
|
|
6,820,876
|
|
309
|
|
6,821,185
|
Total Liabilities
and Equity
|
$
20,157,143
|
|
$
2,697,014
|
|
$
2,679,930
|
|
$
1,729,781
|
|
$
258,015
|
|
$
27,521,883
|
|
$
52,480,975
|
|
$
80,002,858
|
View original
content:https://www.prnewswire.com/news-releases/starwood-property-trust-reports-results-for-quarter-ended-september-30-2022-301672486.html
SOURCE Starwood Property Trust, Inc.