Upgrade to SI Premium - Free Trial

Form 8-K STARWOOD PROPERTY TRUST, For: Feb 25

February 25, 2015 7:02 AM

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): February 25, 2015

 

Starwood Property Trust, Inc.

(Exact name of registrant as specified in its charter)

 

Maryland
(State or other jurisdiction
of incorporation)

 

001-34436
(Commission
File Number)

 

27-0247747
(IRS Employer
Identification No.)

 

591 West Putnam Avenue

Greenwich, CT

 

06830

(Address of principal

 

(Zip Code)

executive offices)

 

 

 

Registrant’s telephone number,
including area code:
(203) 422-7700

 

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CAR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CAR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CAR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CAR 240.13e-4(c))

 

 

 



 

Item 2.02. Results of Operations and Financial Condition.

 

On February 25, 2015, Starwood Property Trust, Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2014. A copy of the press release is attached as Exhibit 99.1 hereto and incorporated herein by reference.

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)           Exhibits

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Press Release, dated February 25, 2015

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Dated: February 25, 2015

STARWOOD PROPERTY TRUST, INC.

 

 

 

 

By:

/s/ ANDREW J. SOSSEN

 

Name:

Andrew J. Sossen

 

Title:

Chief Operating Officer

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 


Description

 

 

 

99.1

 

Press Release, dated February 25, 2015

 

4


Exhibit 99.1

 

 

For Immediate Release

 

Starwood Property Trust Reports Results for the

 

Quarter and Year Ended December 31, 2014

 

— Quarterly Core Earnings of $0.50 per Diluted Common Share —

 

— Full Year 2014 Core Earnings of $2.17 per Diluted Common Share —

 

— Deploys a Record $7.4 Billion During the Year, including $2.0 Billion for the Quarter —

 

— Declares Dividend of $0.48 per Share for the First Quarter of 2015 —

 

GREENWICH, Conn., February 25, 2015 /PRNewswire/ — Starwood Property Trust, Inc. (NYSE: STWD) today announced operating results for the fiscal quarter and year ended December 31, 2014.  The Company’s fourth quarter 2014 Core Earnings (a Non-GAAP financial measure) were $112.1 million, or $0.50 per diluted share, and $473.7 million, or $2.17 per diluted share, for full year 2014.

 

GAAP net income attributable to the Company for the fourth quarter of 2014 was $91.5 million, or $0.40 per diluted share, and $495.0 million, or $2.24 per diluted share, for full year 2014. GAAP net income increased 23% over the $305.0 million, or $1.82 per diluted share, reported for full year 2013.

 

“2014 was an exceptional year for Starwood Property Trust. We deployed a record $7.4 billion while making continued progress in our asset diversification efforts, and further strengthening our balance sheet. More importantly, our capital was deployed across a broad suite of target investments including large floating rate loans, fixed rate conduit loans, CMBS, and equity investments, both in the U.S. and Europe. We remain highly focused on balancing the risk/reward profile of our investments, as illustrated by a loan-to-value ratio of less than 62% and a history of zero credit losses since our inception over five years ago. We intend to maintain the high credit quality of our assets while continuing to efficiently finance our portfolio” stated Barry Sternlicht, Chairman and Chief Executive Officer of Starwood Property Trust.

 

Mr. Sternlicht continued, “Going forward we will continue leveraging the global sourcing and investment capabilities of our manager, Starwood Capital Group, in order to identify and underwrite unique investments which fit our risk adjusted return parameters. As we enter our sixth year, Starwood Property Trust remains well positioned to execute on its goal of becoming the premier multi-cylinder finance company which can generate attractive and sustainable total returns for shareholders across various market conditions in an increasingly yield-starved world.”

 

1



 

Highlights for the Fourth Quarter 2014 by Business Segment

 

The Company operates in two reportable segments: Real Estate Lending (the “Lending Segment”) and Real Estate Investing and Servicing (the “Investing and Servicing Segment” formerly referred to as the “LNR Segment”).  The Single-Family Residential segment, now called Starwood Waypoint Residential Trust (NYSE: SWAY), was spun off to the Company’s shareholders on January 31, 2014, and as such, the results of this segment prior to spinoff are included in the year-to-date numbers presented herein.

 

Real Estate Lending Segment

 

The Lending Segment represents the Company’s commercial real estate finance business.  During the fourth quarter of 2014, the Lending Segment contributed Core Earnings of $75.6 million, or $0.34 per diluted share(1), an increase of over 6% from the $71.0 million, or $0.31 per diluted share, reported for the third quarter of 2014.  GAAP earnings during the fourth quarter of 2014 were $71.5 million, or $0.31 per diluted share, compared to $69.2 million, or $0.31 per diluted share, reported for the third quarter of 2014.

 

The Lending Segment originated and/or acquired $1.2 billion of new investments and funded $1.1 billion during the quarter:

 

·                  Co-originated a £200.0 million first mortgage for the refinancing of a 17-story office tower located in London, of which the Company holds £138.3 million.

 

·                  Originated a $201.0 million first mortgage and mezzanine loan for the acquisition and recapitalization of a 49-story and a 23-story office tower complex located in Chicago, Illinois.

 

·                  Originated a $200.0 million first mortgage and mezzanine loan for the acquisition of a mixed use property, which includes office buildings, a sports club and a 294-room hotel located in Dallas/Fort Worth, Texas.

 

·                  Committed $150.0 million for a 33% equity interest in a newly formed retail fund established for the purpose of acquiring and operating four leading regional shopping malls located in Florida, Michigan, North Carolina and Virginia.

 

·                  Originated a $120.0 million first mortgage and mezzanine loan to refinance two office buildings in New Orleans, Louisiana, one of which includes a new 195-room hotel.

 

·                  Originated an $88.7 million first mortgage and mezzanine loan for the acquisition of a 29-story office and retail building in Philadelphia, Pennsylvania.

 

·                  Co-originated a $224.5 million first mortgage and $74.8 million mezzanine loan for the refinancing and redevelopment of two office buildings located in New York, New York, of which the Company holds the mezzanine loan and a $6.3 million junior participation in the first mortgage loan.

 


(1)  Annual per share amounts may not equal the sum of each quarter’s per share amounts due to rounding and other computational factors.

 

2



 

As of December 31, 2014, 77% of the existing loan portfolio is indexed to LIBOR as is 98% of the Lending Segment’s current loan pipeline. In addition, 87% of the floating rate portfolio benefits from having a LIBOR floor at an average rate of 0.35%.  For the 23% of the portfolio that is fixed rate, the weighted average coupon is 8.2%.

 

The carrying value of the Lending Segment’s total investment portfolio was $6.8 billion as of December 31, 2014, of which $6.4 billion represents its target portfolio.  This portfolio is anticipated to generate a current optimal asset-level return of 10.8% (refer to footnote (4) for a discussion of how this return is computed).

 

The following is a summary of the Lending Segment’s investments as of December 31, 2014:

 

Lending Segment Investment Portfolio

(Amounts in millions)

 

Investment

 

Face
Amount

 

Carry
Value (1)

 

Asset Specific
Financing
 (2)

 

Net
Investment

 

Unlevered
Return on
Asset

 

Current
Leveraged
Return (3)

 

Optimal
Asset-Level
Return (4)

 

First mortgages held for investment

 

$

3,863

 

$

3,798

 

$

1,804

 

$

1,994

 

6.2

%

8.6

%

10.1

%

Subordinated mortgages held for investment

 

375

 

345

 

2

 

343

 

11.0

%

11.0

%

11.0

%

Mezzanine loans held for investment

 

1,601

 

1,604

 

58

 

1,546

 

11.2

%

11.4

%

11.8

%

Preferred equity investments held to maturity

 

306

 

307

 

 

307

 

10.2

%

10.2

%

10.2

%

CMBS (5)

 

228

 

235

 

97

 

138

 

8.1

%

11.9

%

12.1

%

Investment in unconsolidated entities (6)

 

N/A

 

152

 

 

152

 

8.4

%

8.4

%

8.4

%

Target portfolio of Lending Segment

 

$

6,373

 

$

6,441

 

$

1,961

 

$

4,480

 

8.0

%

9.9

%

10.8

%

RMBS available-for-sale at fair value

 

271

 

207

 

102

 

105

 

12.3

%

 

 

 

 

Loans transferred as secured borrowings

 

130

 

129

 

129

 

 

 

 

 

 

 

 

Equity security

 

14

 

15

 

 

15

 

 

 

 

 

 

 

Total investments

 

$

6,788

 

$

6,792

 

$

2,192

 

$

4,600

 

 

 

 

 

 

 

 

Loan-to-Value of Portfolio

 

The following table reflects the weighted average loan-to-value (“LTV”) ratio of the Lending Segment’s loan portfolio as of December 31, 2014:

 

Weighted Average LTV of Loan Portfolio (7)

 

 

 

First
Mortgages

 

Subordinated
Mortgages

 

Mezzanine

 

Preferred
Equity

 

Total (8)

 

Beginning LTV

 

0.0

%

33.3

%

26.4

%

40.3

%

11.3

%

Ending LTV

 

61.4

%

65.2

%

63.9

%

53.7

%

61.9

%

 

3



 

Real Estate Investing and Servicing Segment

 

The Investing and Servicing Segment includes the Company’s U.S. and European servicing businesses, CMBS investment business and conduit loan origination platform. During the fourth quarter of 2014, the Investing and Servicing Segment contributed Core Earnings of $36.5 million, or $0.16 per diluted share, and GAAP earnings of $20.0 million, or $0.09 per diluted share, compared to Core Earnings of $53.9 million, or $0.24 per diluted share, and GAAP earnings of $95.8 million, or $0.42 per diluted share, during the third quarter of 2014. The decline from the third quarter is principally attributable to a decrease in unrealized and realized gains on the CMBS portfolio for GAAP and Core of $59.7 million and $12.7 million, respectively.

 

At December 31, 2014, the carrying amount of the Investing and Servicing Segment’s principal assets was $1.5 billion and is summarized below:

 

Investing and Servicing Investments as of December 31, 2014

(Amounts in millions)

 

Investment

 

Face
Amount

 

Carry Value

 

Asset
Specific
Financing

 

Net
Investment

 

CMBS (9)

 

$

4,281

 

$

754

 

$

 

$

754

 

Special servicing intangibles

 

N/A

 

190

 

 

190

 

Conduit loans

 

390

 

391

 

208

 

183

 

Loans held-for-investment

 

35

 

33

 

 

33

 

Investment in unconsolidated entities

 

N/A

 

49

 

 

49

 

Commercial real estate

 

N/A

 

40

 

14

 

26

 

Total investments

 

$

4,706

 

$

1,457

 

$

222

 

$

1,235

 

 

Significant activity during the fourth quarter with respect to these assets includes:

 

·                  CMBS purchases of $68.9 million, including new issue B-piece purchases of $28.3 million.

·                  Net decrease in the fair value of the domestic servicing intangible on a GAAP and Core basis of $9.8 million, resulting from the continued amortization of this asset, net of increases in fair value due to the attainment of new servicing contracts.

·                  As of December 31, 2014, LNR was special servicer on $13.7 billion of loans and real estate owned (“REO”), shared first place for new issue special servicing assignments during the fourth quarter 2014 and ranked first place for new issue special servicing assignments during the full year 2014.

·                  The conduit loan business originated $626.4 million of loans and contributed net securitization profits of $15.8 million and $16.5 million on a GAAP and Core basis, respectively.

 

4



 

Financing Activities

 

As of December 31, 2014, the Company had an aggregate outstanding balance of $4.6 billion and a maximum borrowing capacity of $5.8 billion under its thirteen financing facilities and three convertible senior notes. The Company continues to maintain conservative overall leverage, with a debt-to-equity ratio of 1.2x at the end of the quarter.

 

During the fourth quarter, the Company:

 

·                  Issued $431.3 million of 3.75% Convertible Senior Notes due 2017.

·                  Upsized our largest repurchase facility’s available borrowings from $1.0 billion to $1.25 billion.

·                  Upsized a repurchase facility from $250.0 million to $500.0 million while amending terms to allow for investment in commercial real estate located in the U.K.

·                  Extended the maturity dates on three facilities while reducing pricing on one of these facilities.

·                  Amended an existing $250.0 million share repurchase program to include the repurchase of convertible senior notes.

 

Interest Rate Sensitivity

 

The Company’s Lending Segment should benefit from a rising rate environment given its high volume of LIBOR-based floating rate loans.  The Company continues to pursue its strategy of financing floating rate investments with floating rate debt and fixed rate investments with either fixed rate debt or floating rate debt hedged by interest swaps. The Company would realize an additional benefit from its fixed rate convertible senior notes, which help limit exposure to rising rates.

 

The following table summarizes the impact to annual net income from a specified hypothetical change in LIBOR (amounts in millions):

 

Income (Expense) Subject to Interest Rate 

 

Variable rate
investments and
indebtedness

 

3.0%
Increase

 

2.0%
Increase

 

1.0%
Increase

 

Investment income from variable rate investments

 

$

4,636

 

$

150

 

$

98

 

$

46

 

Interest expense from variable rate debt

 

(3,125

)

(90

)

(59

)

(28

)

Net investment income from variable rate instruments

 

$

1,511

 

$

60

 

$

39

 

$

18

 

 

Additionally, the Company’s special servicing revenues would likely benefit from a rising rate environment due to an expected increase in the number of loans that would enter special servicing.

 

Book Value and Fair Value Per Share, Net of Minority Interest

 

The fair value of the Company’s net assets at December 31, 2014 was approximately $17.40 per fully diluted share, assuming debt is valued at its par settlement amount, compared to $17.65 per fully diluted share at September 30, 2014. On a fully diluted basis, the Company’s GAAP book value at December 31, 2014 was $16.84 per share, compared to $17.06 at September 30, 2014. The changes in fair value and book value per diluted share are principally the result of an additional 2.5 million shares included in the diluted share count as of December 31, 2014 due to the Company’s convertible notes moving further “in-the-money.”

 

5



 

Investment Related Activity Subsequent to December 31, 2014

 

Subsequent to year end, the Lending Segment invested in the following:

 

·                  $111.6 million first mortgage and mezzanine loan for the acquisition of a 129-acre office park located in Boca Raton, Florida.

·                  $73.3 million first mortgage and mezzanine loan for the acquisition of a 367-room full service hotel located in New Orleans, Louisiana.

·                  $61.6 million first mortgage and mezzanine loan for the acquisition of a 499-room full service hotel located in Indianapolis, Indiana.

 

Subsequent to year end, the following occurred in the Investing and Servicing Segment:

 

·                  Originated conduit loans of $233.5 million.

·                  Received proceeds of $184.1 million from the securitization of conduit loan inventory.

 

Investment Capacity

 

As of February 20, 2015, the Company had approximately $287.4 million of available cash and equivalents, approximately $83.5 million of net equity invested in RMBS that are classified as available-for-sale, $94.4 million of approved but undrawn capacity under existing financing facilities and $390.9 million of unallocated warehouse capacity. In addition, the Company expects to receive $450.3 million during the first quarter from expected maturities, prepayments, sales and participations. These liquidity sources provide the Company with the capacity to acquire or originate up to $1.1 billion of new investments.

 

Dividend

 

On February 25, 2015, the Company’s Board of Directors declared a dividend of $0.48 per share of common stock for the quarter ending March 31, 2015.  The dividend is payable on April 15, 2015 to common shareholders of record as of March 31, 2015.  During the full year 2014, the Company declared cash dividends of $1.92 per share compared to Core Earnings per diluted share of $2.17.

 

2015 Initial Guidance

 

For 2015, the Company is estimating its Core Earnings in the range of $2.05 to $2.25 per diluted share.  This guidance reflects the Company’s estimates on the (i) yield on existing investments; (ii) yield on incremental investments inclusive of the Company’s existing pipeline; (iii) amount and timing of debt and equity capital deployment to fund new investments; (iv) costs of additional debt and equity capital to fund new investments; (v) pace of amortization of the servicing intangible based on the amount and timing of servicing fees on existing contracts; (vi) taxation associated with the TRSs, particularly the Investing and Servicing TRSs, which house this segment’s servicing and conduit loan operations, both of which generate significant taxable income; and (vii) changes in costs and expenses reflective of the Company’s forecasted operations. This guidance does not reflect any impact which may result from repurchases of equity or convertible debt securities pursuant to the Company’s existing repurchase program.  All guidance is based on current expectations of future economic conditions, the dynamics of the commercial real estate markets in which it operates and the judgment of the Company’s management team.

 

6



 

Supplemental Schedules

 

The Company has published supplemental earnings schedules in order to provide additional disclosure and financial information for the benefit of the Company’s stakeholders.  These can be found at the Company’s website in the Investor Relations section under “Financial Information”.

 

Conference Call and Webcast Information

 

The Company will host a webcast and conference call on Wednesday, February 25, 2015 at 10:00 a.m. Eastern Time to discuss fourth quarter financial results and recent events.  A webcast will be available on the Company’s website at www.starwoodpropertytrust.com.  To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register and download and install any necessary audio software.

 

To Participate in the Telephone Conference Call:

 

Dial in at least 15 minutes prior to start time.

 

Domestic:  1-888-572-7034

International:  1-719-457-2697

 

Conference Call Playback:

 

Domestic:  1-877-870-5176

International:  1-858-384-5517

Passcode:  6199106

 

The playback can be accessed through March 11, 2015

 

About Starwood Property Trust, Inc.

 

Starwood Property Trust (NYSE: STWD), an affiliate of global private investment firm Starwood Capital Group, is the largest commercial mortgage real estate investment trust in the United States. The Company’s core business focuses on originating, acquiring, financing and managing commercial mortgage loans and other commercial real estate debt investments. Through its subsidiaries LNR Property, LLC and Hatfield Philips International, Starwood Property Trust also operates as the largest commercial mortgage special servicer in the United States and one of the largest primary and special servicers in Europe. With total capital deployed since inception of approximately $17.0 billion, Starwood Property Trust continues to solidify its position as one of the premier real estate finance companies in the country.

 

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. 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 completion of pending investments, continued ability to acquire additional investments, competition within the finance and real estate industries, economic conditions, availability of financing and other risks detailed from time to time in the Company’s reports filed with the SEC.

 

7



 


Footnotes

 

(1)         The difference between the Carry Value and Face Amount of the loans held for investment consists of unamortized purchase discount, deferred loan fees and loan origination costs. The difference between the Carry Value and Face Amount of the available-for-sale securities consists of the unrealized gains/(losses) on the fair value of the securities and unamortized purchase discount.

(2)         Current financings are either floating rate or swapped to fixed rate to match the interest rate characteristics of the underlying asset.

(3)         The leveraged return represents the compounded effective rate of return earned over the life of the investment based on existing leverage levels as of December 31, 2014, and calculated on a weighted average basis.  Leveraged returns include the loan coupon, amortization of premium or discount, and the effects of costs and fees, all recognized on the effective interest method. Leveraged returns are presented solely for informational purposes and will not equal income recognized in prior or future periods due mainly to the fact that (i) interest earned on the Company’s floating rate loans will change in the future when interest rates change, and these leveraged returns assume interest rates remain at current levels and (ii) the leveraged returns assume that the leverage levels existing at December 31, 2014 will be maintained either throughout the remaining term of the applicable credit facilities or the remaining term of the investment, if shorter.  However, leverage levels in future periods will likely fluctuate as the Company manages its day-to-day liquidity.

(4)         The optimal asset-level return assumes (i) maximum available leverage in place or in negotiation for each asset, notwithstanding the amount actually borrowed, and (ii) full syndication of the first mortgage when syndication is deemed probable.

(5)         Consists of available-for-sale and held-to-maturity CMBS with carrying values of $100 million and $135 million, respectively.

(6)         Unlevered return on asset, current leveraged return and optimal asset-level return do not consider projected returns from future disposition of the investment, which would increase these returns to 10.9%.

(7)         Underlying property values are determined by the Company’s management based on its ongoing asset assessments, and loan balances that are the face value of a loan regardless of whether the Company has purchased the loan at a discount or premium to par. Assets characterized as first mortgages include all loan components where the Company owns the senior most interest in the loan and assets characterized as subordinated mortgages are the subordinated components of first mortgages where the Company does not own the senior most interest in the loan. For any loans collateralized by ground-up construction projects without significant leasing or units with executed sales contracts, the fully funded loan balance is included in the numerator and the fully budgeted construction cost including costs of acquisition of the property is included in the denominator. For ground up construction loans which have significant leasing or units under contract for sale the fully funded loan balance is included in the numerator with an estimate of the stabilized value upon completion of construction included in the denominator.  Includes loans held for investment and preferred equity.

(8)         Represents the Company’s entire investment, which includes all components of the capital stack that it owns (i.e., first mortgages, subordinated mortgages, mezzanine loans and preferred equity).

(9)         Differences between face amount and carry value are principally attributable to purchase discounts and changes in fair value.

 

8



 

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statement of Operations by Segment

For the three months ended December 31, 2014

(Amounts in thousands)

 

 

 

Lending
Segment

 

Investing
and
Servicing
Segment

 

Subtotal

 

Investing
and
Servicing
VIEs

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Interest income from loans

 

$

109,335

 

$

4,293

 

$

113,628

 

$

 

$

113,628

 

Interest income from investment securities

 

19,152

 

26,594

 

45,746

 

(19,444

)

26,302

 

Servicing fees

 

77

 

54,300

 

54,377

 

(20,345

)

34,032

 

Other revenues

 

88

 

5,013

 

5,101

 

(285

)

4,816

 

Total revenues

 

128,652

 

90,200

 

218,852

 

(40,074

)

178,778

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

17,419

 

22,414

 

39,833

 

50

 

39,883

 

Interest expense

 

37,779

 

8,060

 

45,839

 

 

45,839

 

General and administrative

 

2,630

 

30,017

 

32,647

 

179

 

32,826

 

Acquisition and investment pursuit costs

 

1,157

 

600

 

1,757

 

 

1,757

 

Depreciation and amortization

 

 

3,820

 

3,820

 

 

3,820

 

Loan loss allowance, net

 

114

 

 

114

 

 

114

 

Other expense

 

 

2,741

 

2,741

 

 

2,741

 

Total costs and expenses

 

59,099

 

67,652

 

126,751

 

229

 

126,980

 

Income before other income, income taxes and non-controlling interests

 

69,553

 

22,548

 

92,101

 

(40,303

)

51,798

 

Other income:

 

 

 

 

 

 

 

 

 

 

 

Income of consolidated VIEs, net

 

 

 

 

21,696

 

21,696

 

Change in fair value of servicing rights

 

 

(9,774

)

(9,774

)

11,658

 

1,884

 

Change in fair value of investment securities, net

 

257

 

(7,590

)

(7,333

)

7,230

 

(103

)

Change in fair value of mortgage loans held-for-sale, net

 

 

22,402

 

22,402

 

 

22,402

 

Earnings from unconsolidated entities

 

2,813

 

3,869

 

6,682

 

(182

)

6,500

 

Loss on sale of investments, net

 

(79

)

 

(79

)

 

(79

)

Gain (loss) on derivative financial instruments, net

 

14,571

 

(5,739

)

8,832

 

 

8,832

 

Foreign currency (loss) gain, net

 

(13,763

)

33

 

(13,730

)

 

(13,730

)

Other-than-temporary-impairment, net

 

(45

)

(1

)

(46

)

 

(46

)

Other (expense) income, net

 

(381

)

3,475

 

3,094

 

 

3,094

 

Total other income

 

3,373

 

6,675

 

10,048

 

40,402

 

50,450

 

Income before income taxes

 

72,926

 

29,223

 

102,149

 

99

 

102,248

 

Income tax (provision) benefit

 

(1,183

)

(9,180

)

(10,363

)

 

(10,363

)

Net income

 

71,743

 

20,043

 

91,786

 

99

 

91,885

 

Net income attributable to non-controlling interests

 

(278

)

 

(278

)

(99

)

(377

)

Net income attributable to Starwood Property Trust, Inc.

 

$

71,465

 

$

20,043

 

$

91,508

 

$

 

$

91,508

 

 

9



 

Definition of Core Earnings

 

Core 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, Core Earnings is defined as GAAP net income (loss) excluding non-cash equity compensation expense, the incentive fee, depreciation and amortization of real estate (to the extent that the Company owns properties), any unrealized gains, losses or other non-cash items recorded in net income for the period, regardless of whether such items are included in other comprehensive income or loss, or in net income. The amount will be 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.

 

Reconciliation of Net Income to Core Earnings

For the three months ended December 31, 2014

(Amounts in thousands except per share data)

 

 

 

Lending
Segment

 

Investing
and
Servicing
Segment

 

Total

 

Net income attributable to Starwood Property Trust, Inc.

 

$

71,465

 

$

20,043

 

$

91,508

 

Add / (Deduct):

 

 

 

 

 

 

 

Non-cash equity compensation expense

 

6,886

 

235

 

7,121

 

Management incentive fee

 

 

18,863

 

18,863

 

Depreciation and amortization

 

 

505

 

505

 

Loan loss allowance

 

114

 

 

114

 

Interest income adjustment for securities

 

(328

)

1,615

 

1,287

 

Other non-cash items

 

 

(337

)

(337

)

Reversal of unrealized (gains) / losses on:

 

 

 

 

 

 

 

Loans held-for-sale

 

 

(22,402

)

(22,402

)

Securities

 

(211

)

7,590

 

7,379

 

Derivatives

 

(15,270

)

4,937

 

(10,333

)

Foreign currency

 

13,763

 

 

13,763

 

Earnings from unconsolidated entities

 

 

(1,567

)

(1,567

)

Recognition of realized gains / (losses) on:

 

 

 

 

 

 

 

Loans held-for-sale

 

 

20,769

 

20,769

 

Securities

 

 

(10,203

)

(10,203

)

Derivatives

 

(465

)

(3,502

)

(3,967

)

Foreign currency

 

(401

)

 

(401

)

Earnings from unconsolidated entities

 

 

 

 

Core Earnings

 

$

75,553

 

$

36,546

 

$

112,099

 

Core Earnings per Weighted Average Diluted Share

 

$

0.34

 

$

0.16

 

$

0.50

 

 

10



 

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Statement of Operations by Segment

For the year ended December 31, 2014

(Amounts in thousands)

 

 

 

Lending
Segment

 

Investing
and
Servicing
Segment

 

Single Family
Residential
Segment

 

Subtotal

 

Investing
and
Servicing
VIEs

 

Total

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income from loans

 

$

420,683

 

$

13,979

 

$

 

$

434,662

 

$

 

$

434,662

 

Interest income from investment securities

 

68,348

 

109,819

 

 

178,167

 

(66,151

)

112,016

 

Servicing fees

 

330

 

227,145

 

 

227,475

 

(91,910

)

135,565

 

Other revenues

 

406

 

21,450

 

 

21,856

 

(1,224

)

20,632

 

Total revenues

 

489,767

 

372,393

 

 

862,160

 

(159,285

)

702,875

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

69,378

 

47,393

 

791

 

117,562

 

170

 

117,732

 

Interest expense

 

133,728

 

26,285

 

1,091

 

161,104

 

 

161,104

 

General and administrative

 

24,530

 

144,408

 

 

168,938

 

723

 

169,661

 

Acquisition and investment pursuit costs

 

2,475

 

1,206

 

 

3,681

 

 

3,681

 

Depreciation and amortization

 

 

16,627

 

 

16,627

 

 

16,627

 

Loan loss allowance, net

 

2,047

 

 

 

2,047

 

 

2,047

 

Other expense

 

52

 

13,105

 

 

13,157

 

 

13,157

 

Total costs and expenses

 

232,210

 

249,024

 

1,882

 

483,116

 

893

 

484,009

 

Income before other income, income taxes and non-controlling interests

 

257,557

 

123,369

 

(1,882

)

379,044

 

(160,178

)

218,866

 

Other income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income of consolidated VIEs, net

 

 

 

 

 

212,506

 

212,506

 

Change in fair value of servicing rights

 

 

(53,065

)

 

(53,065

)

36,278

 

(16,787

)

Change in fair value of investment securities, net

 

822

 

97,723

 

 

98,545

 

(83,468

)

15,077

 

Change in fair value of mortgage loans held-for-sale, net

 

 

70,420

 

 

70,420

 

 

70,420

 

Earnings from unconsolidated entities

 

9,660

 

13,610

 

 

23,270

 

(3,338

)

19,932

 

Gain on sale of investments, net

 

12,886

 

 

 

12,886

 

 

12,886

 

Gain (loss) on derivative financial instruments, net

 

30,713

 

(10,262

)

 

20,451

 

 

20,451

 

Foreign currency (loss), net

 

(29,139

)

(803

)

 

(29,942

)

 

(29,942

)

Other-than-temporary-impairment, net

 

(259

)

(797

)

 

(1,056

)

 

(1,056

)

Other (expense) income, net

 

(327

)

4,159

 

 

3,832

 

 

3,832

 

Total other income

 

24,356

 

120,985

 

 

145,341

 

161,978

 

307,319

 

Income (loss) from continuing operations before income taxes

 

281,913

 

244,354

 

(1,882

)

524,385

 

1,800

 

526,185

 

Income tax (provision)

 

(1,476

)

(22,620

)

 

(24,096

)

 

(24,096

)

Income (loss) from continuing operations

 

280,437

 

221,734

 

(1,882

)

500,289

 

1,800

 

502,089

 

Loss from discontinued operations, net of tax

 

 

 

(1,551

)

(1,551

)

 

(1,551

)

Net income (loss)

 

280,437

 

221,734

 

(3,433

)

498,738

 

1,800

 

500,538

 

Net income attributable to non-controlling interests

 

(3,717

)

 

 

(3,717

)

(1,800

)

(5,517

)

Net income (loss) attributable to Starwood Property Trust, Inc.

 

$

276,720

 

$

221,734

 

$

(3,433

)

$

495,021

 

$

 

$

495,021

 

 

11



 

Reconciliation of Net Income to Core Earnings

For the year ended December 31, 2014

(Amounts in thousands except per share data)

 

 

 

Lending
Segment

 

Investing
and
Servicing
Segment

 

Single Family
Residential
Segment

 

Total

 

Net income attributable to Starwood Property Trust, Inc.

 

$

276,720

 

$

221,734

 

$

(3,433

)

$

495,021

 

Add / (Deduct):

 

 

 

 

 

 

 

 

 

Non-cash equity compensation expense

 

27,673

 

949

 

 

28,622

 

Management incentive fee

 

 

34,374

 

 

34,374

 

Depreciation and amortization

 

 

2,107

 

1,540

 

3,647

 

Loan loss allowance

 

2,047

 

 

 

2,047

 

Interest income adjustment for securities

 

(1,136

)

10,555

 

 

9,419

 

Other non-cash items

 

 

1,529

 

 

1,529

 

Reversal of unrealized (gains) / losses on:

 

 

 

 

 

 

 

 

 

Loans held-for-sale

 

 

(70,420

)

 

(70,420

)

Securities

 

(12,238

)

(97,723

)

 

(109,961

)

Derivatives

 

(31,678

)

7,019

 

 

(24,659

)

Foreign currency

 

29,139

 

 

 

29,139

 

Earnings from unconsolidated entities

 

 

(6,830

)

 

(6,830

)

Recognition of realized gains / (losses) on:

 

 

 

 

 

 

 

 

 

Loans held-for-sale

 

 

66,814

 

 

66,814

 

Securities

 

10,992

 

12,103

 

 

23,095

 

Derivatives

 

(1,316

)

(5,312

)

 

(6,628

)

Foreign currency

 

(1,540

)

 

 

(1,540

)

Earnings from unconsolidated entities

 

 

 

 

 

Core Earnings

 

$

298,663

 

$

176,899

 

$

(1,893

)

$

473,669

 

Core Earnings per Weighted Average Diluted Share

 

$

1.37

 

$

0.81

 

$

(0.01

)

$

2.17

 

 

12



 

Starwood Property Trust, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet by Segment

As of December 31, 2014

(Amounts in thousands)

 

 

 

Lending
Segment

 

Investing
and
Servicing
Segment

 

Subtotal

 

Investing and
Servicing
VIEs

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

169,149

 

$

85,252

 

$

254,401

 

$

786

 

$

255,187

 

Restricted cash

 

34,941

 

13,763

 

48,704

 

 

48,704

 

Loans held-for-investment, net

 

5,746,289

 

32,949

 

5,779,238

 

 

5,779,238

 

Loans held-for-sale

 

 

391,620

 

391,620

 

 

391,620

 

Loans transferred as secured borrowings

 

129,427

 

 

129,427

 

 

129,427

 

Investment securities

 

764,517

 

753,553

 

1,518,070

 

(519,822

)

998,248

 

Intangible assets—servicing rights

 

 

190,207

 

190,207

 

(46,055

)

144,152

 

Investment in unconsolidated entities

 

152,012

 

48,693

 

200,705

 

(6,722

)

193,983

 

Goodwill

 

 

140,437

 

140,437

 

 

140,437

 

Derivative assets

 

23,579

 

3,049

 

26,628

 

 

26,628

 

Accrued interest receivable

 

39,188

 

914

 

40,102

 

 

40,102

 

Other assets

 

36,068

 

100,902

 

136,970

 

(1,464

)

135,506

 

VIE assets, at fair value

 

 

 

 

107,816,065

 

107,816,065

 

Total Assets

 

$

7,095,170

 

$

1,761,339

 

$

8,856,509

 

$

107,242,788

 

$

116,099,297

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

46,635

 

$

97,424

 

$

144,059

 

$

457

 

$

144,516

 

Related-party payable

 

36,346

 

4,405

 

40,751

 

 

40,751

 

Dividends payable

 

108,189

 

 

108,189

 

 

108,189

 

Derivative liabilities

 

3,662

 

1,814

 

5,476

 

 

5,476

 

Secured financing agreements, net

 

2,915,426

 

222,363

 

3,137,789

 

 

3,137,789

 

Convertible senior notes, net

 

1,418,022

 

 

1,418,022

 

 

1,418,022

 

Secured borrowings on transferred loans

 

129,441

 

 

129,441

 

 

129,441

 

VIE liabilities, at fair value

 

 

 

 

107,232,201

 

107,232,201

 

Total Liabilities

 

4,657,721

 

326,006

 

4,983,727

 

107,232,658

 

112,216,385

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Starwood Property Trust, Inc. Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

2,248

 

 

2,248

 

 

2,248

 

Additional paid-in capital

 

2,397,099

 

1,438,626

 

3,835,725

 

 

3,835,725

 

Treasury stock

 

(23,635

)

 

(23,635

)

 

(23,635

)

Accumulated other comprehensive income

 

55,781

 

115

 

55,896

 

 

55,896

 

Accumulated deficit

 

(5,970

)

(3,408

)

(9,378

)

 

(9,378

)

Total Starwood Property Trust, Inc. Stockholders’ Equity

 

2,425,523

 

1,435,333

 

3,860,856

 

 

3,860,856

 

Non-controlling interests in consolidated subsidiaries

 

11,926

 

 

11,926

 

10,130

 

22,056

 

Total Equity

 

2,437,449

 

1,435,333

 

3,872,782

 

10,130

 

3,882,912

 

Total Liabilities and Equity

 

$

7,095,170

 

$

1,761,339

 

$

8,856,509

 

$

107,242,788

 

$

116,099,297

 

 

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: [email protected]

 

13


Categories

SEC Filings

Next Articles