Upgrade to SI Premium - Free Trial

Starwood Property Trust Reports Results for the Quarter Ended June 30, 2016

August 4, 2016 6:57 AM

GREENWICH, Conn., Aug. 4, 2016 /PRNewswire/ -- Starwood Property Trust, Inc. (NYSE: STWD) today announced operating results for the fiscal quarter ended June 30, 2016. The Company's second quarter 2016 GAAP net income was $111.5 million, or $0.47 per diluted share, and Core Earnings (a non-GAAP financial measure) was $119.9 million, or $0.50 per diluted share.

"We are pleased with our strong performance this quarter, driven by significant contributions from each of our business segments. Despite a volatile market backdrop in the first half of the year, including an uncertain domestic economic and geopolitical environment, we deployed $2.5 billion of capital and continued to source investments with attractive returns and a risk profile consistent with our historical standards. In our seven years as a public company, we have not realized a single credit loss in the $19.0 billion of loans we have originated or acquired. As a testament to our conservative underwriting, our loan portfolio continues to maintain a conservative weighted average LTV of 61.9%, which is down from a peak of 67.8% in 2011 when our loan book was one-third the size it is today. We are particularly pleased with the progress of our equity investments, including those embedded in our loan book, where we continue to expect meaningful appreciation over time," stated Barry Sternlicht, Chairman and Chief Executive Officer of Starwood Property Trust.

Mr. Sternlicht continued, "We believe opportunities will remain abundant as recent structural changes in the U.S. and European lending markets are coinciding with increasing levels of commercial real estate debt maturities. Our servicing platform should provide a front row seat to any distress that may occur as those pre-2008 borrowers refinance. Our conservative balance sheet and access to liquidity should allow us to capitalize on these opportunities and any future dislocations in the credit markets. As we have done in the past, we will leverage our global operating platforms across Starwood Property Trust and Starwood Capital Group to source the best risk-adjusted investments for our shareholders in order to generate exceptional returns over the long term."

Highlights for the Second Quarter 2016 by Business Segment

The Company currently operates in three reportable segments: Real Estate Lending (the "Lending Segment"), Real Estate Investing and Servicing (the "Investing and Servicing Segment") and Real Estate Property (the "Property Segment"). The Lending Segment primarily represents the Company's on-balance sheet loan origination business. The Investing and Servicing Segment includes the Company's U.S. and European servicing businesses, CMBS investment business, conduit loan origination platform and commercial real estate properties acquired from CMBS trusts. The Property Segment includes the Company's investments in stabilized commercial real estate properties that are held for investment.

Real Estate Lending Segment

During the second quarter of 2016, the Lending Segment contributed GAAP Earnings of $98.9 million, or $0.42 per diluted share, and Core Earnings of $102.4 million, or $0.43 per diluted share.

The Lending Segment originated or acquired investments of $1.1 billion during the quarter, with fundings of $775.0 million, including $123.8 million related to previously originated loans. Repayments during the quarter totaled $1.0 billion. Newly originated or acquired investments included the following:

  • $330.0 million first mortgage and mezzanine loan for the development of an 856-unit luxury multi-family project located in Brooklyn, New York.
  • $216.0 million portfolio of three first mortgage loans secured by 25 office properties located in Long Island, New York and a two-building office complex in San Jose, California.
  • €165.4 million investment in a €98.9 million first mortgage loan, secured by a shopping center in Lisbon, Portugal and a €66.5 million first mortgage loan portfolio, secured by five food-related retail properties primarily in the Greater Lisbon area.
  • $183.0 million first mortgage and mezzanine loan for the refinancing and renovation of a four-tower luxury multi-family complex located in the Greater Philadelphia area.

At June 30, 2016, the Lending Segment's principal assets were as follows:

Lending Segment Investments(Dollars in millions)

Investment

FaceAmount

CarryValue (1)

Asset SpecificFinancing (2)

NetInvestment

UnleveredReturn onAsset

CurrentLeveragedReturn (3)

OptimalAsset-LevelReturn (4)

First mortgages held-for-investment (5)

$

4,586

$

4,530

$

2,179

$

2,351

6.7

%

9.3

%

10.7

%

Subordinated mortgages held-for-investment

413

392

6

386

11.3

%

11.3

%

11.4

%

Mezzanine loans held-for-investment (5)

756

765

-

765

10.9

%

10.9

%

10.9

%

CMBS held-to-maturity

507

501

314

187

5.5

%

10.6

%

11.6

%

Preferred equity investments held-to-maturity

19

20

-

20

13.3

%

13.3

%

13.3

%

Target portfolio of Lending Segment

$

6,281

$

6,208

$

2,499

$

3,709

7.4

%

9.9

%

10.9

%

RMBS available-for-sale at fair value

409

251

102

149

10.3

%

Loans transferred as secured borrowings

95

93

95

(2)

Equity security

12

13

-

13

Investment in unconsolidated entities

N/A

31

-

31

Total investments

$

6,797

$

6,596

$

2,696

$

3,900

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 June 30, 2016:

Weighted Average LTV of Loan Portfolio (5)(6)

FirstMortgages

SubordinatedMortgages

Mezzanine

PreferredEquity

Total (7)

Beginning LTV

0.0

%

25.3

%

48.3

%

64.9

%

8.3

%

Ending LTV

61.7

%

52.8

%

67.8

%

78.9

%

61.9

%

Real Estate Investing and Servicing Segment

During the second quarter of 2016, the Investing and Servicing Segment contributed GAAP Earnings of $51.2 million, or $0.22 per diluted share, and Core Earnings of $49.9 million, or $0.21 per diluted share.

Significant activity during the quarter included:

  • Originated $288.2 million of conduit loans and participated in two securitizations with loan sales totaling $218.4 million.
  • Invested $54.8 million in CMBS, including two new issue B-pieces where we partnered with another party and acquired a minority share.
  • Awarded special servicing on $1.8 billion of collateral in connection with our CMBS investments during the quarter.
  • Purchased four properties and a 50% interest in one additional property from CMBS trusts for $62.6 million.

As of June 30, 2016, the Company was active special servicer on $11.0 billion of loans and real estate owned and was named special servicer on $100.9 billion of loans and real estate owned. The Investing and Servicing Segment's principal assets were as follows:

Investing and Servicing Segment Investments (Amounts in millions)

Investment

Carry Value

AssetSpecificFinancing

NetInvestment

CMBS (8)

$

1,051

$

240

$

811

Special servicing intangibles

115

-

115

Conduit loans

237

147

90

Properties and lease intangibles, net

256

117

139

Investment in unconsolidated entities

55

-

55

Loans held-for-investment

6

-

6

Total investments

$

1,720

$

504

$

1,216

Real Estate Property Segment

During the second quarter of 2016, the Property Segment contributed GAAP Earnings of $14.8 million, or $0.06 per diluted share, and Core Earnings of $12.7 million, or $0.05 per diluted share.

In April, the Property Segment acquired the final two of the 32 previously announced affordable housing communities referred to as the "Woodstar Portfolio" for $39.4 million and net equity of $17.9 million. These two properties are comprised of 628 units and were funded with a combination of cash, assumed government-sponsored financing and other assumed debt. The Woodstar Portfolio totals 8,948 units concentrated primarily in the Tampa, Orlando and West Palm Beach, Florida metropolitan areas and, as of June 30, 2016, is 98% occupied.

At June 30, 2016, the Property Segment's principal assets were as follows:

Property Segment Investments (Dollars in millions)

Investment

Carrying Value

Asset Specific Financing

Net Investment

Q2 2016Net Operating Income

Occupancy Rate

Weighted Average Lease Term

Wholly-Owned:

Dublin, Ireland - Office (9)

$

485

$

311

$

174

$

6.8

98.6

%

10.1 years

Dublin, Ireland - Multi-family residential (9)

17

11

6

0.2

97.0

%

0.5 years

Southeast, U.S. - Multi-family residential (9)

606

404

202

9.6

97.5

%

0.5 years

Subtotal - Undepreciated Carrying Value

$

1,108

$

726

$

382

$

16.6

(10)

Accumulated Depreciation and Amortization

(46)

-

(46)

Net Carrying Value

$

1,062

$

726

$

336

Joint Venture:

Investment in unconsolidated entity - retail

122

-

122

$

1,184

$

726

$

458

Financing Activities

As of June 30, 2016, the Company had an aggregate outstanding debt balance of $5.9 billion and maximum borrowing capacity of $8.4 billion, with a debt-to-equity ratio of 1.4x.

During the second quarter of 2016, the Company:

  • Expanded an existing repurchase financing facility by €124.1 million in order to finance the acquisition of the Company's new investments in Portugal. The financing carries a four-year term and an annual interest rate of EURIBOR plus 2.00%.
  • Amended an existing revolving repurchase facility to increase available borrowings to $185.0 million from $125.0 million.
  • Modified an existing revolving repurchase facility to allow for up to $200.0 million of financing for conduit mortgage loan originations under the existing borrowing capacity.

Book Value and Undepreciated Book Value Per Share

The Company's book value per diluted share metrics were as follows:

June 30, 2016

March 31, 2016

Undepreciated book value per diluted share (11)

$

17.19

$

17.13

Book value per diluted share

$

16.96

$

16.98

As of June 30, 2016, these per share metrics include dilution of $0.03 per diluted share attributable to the Company's 2019 convertible senior notes. There was no such dilution as of March 31, 2016.

Investment Capacity

As of July 29, 2016, the Company has the capacity to acquire or originate up to $2.3 billion of new investments through (i) $1.2 billion of unallocated warehouse capacity; (ii) $586.9 million of available cash and equivalents; (iii) $549.7 million of expected maturities, prepayments, sales and participations over the next 90 days; (iv) $99.3 million of approved but undrawn capacity under existing financing facilities; and (v) approximately $107.4 million of net equity invested in RMBS that are classified as available-for-sale.

Dividend

On August 4, 2016, the Company's Board of Directors declared a dividend of $0.48 per share of common stock for the quarter ending September 30, 2016. The dividend is payable on October 17, 2016 to common stockholders of record as of September 30, 2016.

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 Thursday, August 4, 2016 at 10:00 a.m. Eastern Time to discuss second 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 five 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 five minutes prior to start time.

Domestic: 1-888-364-3104International: 1-719-325-2298

Conference Call Playback:Domestic: 1-877-870-5176International: 1-858-384-5517Passcode: 8410647

The playback can be accessed through August 18, 2016.

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 and equity 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 over $28 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.

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 RMBS 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 current leveraged return represents the compounded effective rate of return earned over the life of the investment based on existing leverage levels as of June 30, 2016, 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 June 30, 2016 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) First mortgages include first mortgage loans and any contiguous subordinated mortgage and/or mezzanine loan components because as a whole, the expected credit quality of these loans is more similar to that of a first mortgage loan. The application of this methodology resulted in mezzanine loans with carrying values of $949.2 million being classified as first mortgages as of June 30, 2016.(6) 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, which may include subordinated mortgages and/or mezzanine loans. 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. Assets characterized as mezzanine loans are mezzanine loans 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.(7) 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).(8) Face amount is $4.7 billion. Differences between face amount and carry value are principally attributable to purchase discounts and changes in fair value.(9) Carrying value includes all components of the related asset, including properties and intangibles.(10) Excludes income of $0.8 million associated with the forgiveness of certain government-sponsored financing.(11) Adjusted for accumulated depreciation and amortization associated with commercial real estate properties.

Starwood Property Trust, Inc. and SubsidiariesCondensed Consolidated Statement of Operations by SegmentFor the three months ended June 30, 2016(Amounts in thousands)

Investing

Investing

Lending

and Servicing

Property

and Servicing

Segment

Segment

Segment

Corporate

Subtotal

VIEs

Total

Revenues:

Interest income from loans

$

119,296

$

3,261

$

$

$

122,557

$

$

122,557

Interest income from investment securities

11,046

32,435

43,481

(28,180)

15,301

Servicing fees

206

37,249

37,455

(14,143)

23,312

Rental income

8,223

29,620

37,843

37,843

Other revenues

58

1,076

18

1,152

(173)

979

Total revenues

130,606

82,244

29,638

242,488

(42,496)

199,992

Costs and expenses:

Management fees

395

12

23,304

23,711

56

23,767

Interest expense

22,572

3,328

5,678

26,057

57,635

57,635

General and administrative

4,540

26,721

837

3,130

35,228

181

35,409

Acquisition and investment pursuit costs

942

780

166

1,000

2,888

2,888

Costs of rental operations

3,661

12,191

15,852

15,852

Depreciation and amortization

3,730

15,343

19,073

19,073

Loan loss allowance, net

2,029

2,029

2,029

Total costs and expenses

30,478

38,232

34,215

53,491

156,416

237

156,653

Income (loss) before other (loss)income, income taxes and non-controlling interests

100,128

44,012

(4,577)

(53,491)

86,072

(42,733)

43,339

Other income (loss):

Change in net assets related to consolidated VIEs

50,707

50,707

Change in fair value of servicing rights

(11,034)

(11,034)

(1,157)

(12,191)

Change in fair value of investment securities, net

(30)

7,459

7,429

(6,110)

1,319

Change in fair value of mortgage loansheld-for-sale, net

13,235

13,235

13,235

Earnings from unconsolidated entities

1,224

1,286

2,429

4,939

(460)

4,479

(Loss) gain on sale of investments and other assets, net

(90)

(90)

(90)

Gain (loss) on derivative financial instruments, net

15,868

(3,945)

8,330

20,253

20,253

Foreign currency (loss) gain, net

(17,840)

870

(18)

(16,988)

(16,988)

Other income, net

34

8,680

8,714

8,714

Total other (loss) income

(868)

7,905

19,421

26,458

42,980

69,438

Income (loss) before income taxes

99,260

51,917

14,844

(53,491)

112,530

247

112,777

Income tax provision

(706)

(706)

(706)

Net income (loss)

99,260

51,211

14,844

(53,491)

111,824

247

112,071

Net income attributable to non-controlling interests

(348)

(3)

(351)

(247)

(598)

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

$

98,912

$

51,208

$

14,844

$

(53,491)

$

111,473

$

$

111,473

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 due to the Company's external manager, acquisition costs from successful acquisitions, depreciation and amortization of real estate and associated intangibles, losses on debt extinguishment and 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 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.

Reconciliation of Net Income to Core EarningsFor the three months ended June 30, 2016(Amounts in thousands except per share data)

Investing

Lending

and Servicing

Property

Segment

Segment

Segment

Corporate

Total

Net income (loss) attributable to StarwoodProperty Trust, Inc.

$

98,912

$

51,208

$

14,844

$

(53,491)

$

111,473

Add / (Deduct):

Non-cash equity compensation expense

704

1,401

29

5,524

7,658

Management incentive fee

2,868

2,868

Acquisition and investment pursuit costs

226

136

362

Depreciation and amortization

2,921

15,369

18,290

Loan loss allowance, net

2,029

2,029

Interest income adjustment for securities

(243)

5,857

5,614

Other non-cash items

17

(9,206)

(9,189)

Reversal of unrealized (gains) / losses on:

Loans held-for-sale

(13,235)

(13,235)

Securities

30

(7,459)

(7,429)

Derivatives

(16,530)

3,635

(8,330)

(21,225)

Foreign currency

17,840

(870)

18

16,988

Earnings from unconsolidated entities

(1,224)

(1,286)

(2,429)

(4,939)

Recognition of realized gains / (losses) on:

Loans held-for-sale

13,679

13,679

Securities

(4,554)

(4,554)

Derivatives

25,321

(3,104)

22,217

Foreign currency

(25,704)

839

(19)

(24,884)

Earnings from unconsolidated entities

1,224

630

2,333

4,187

Core Earnings (Loss)

$

102,359

$

49,905

$

12,745

$

(45,099)

$

119,910

Core Earnings (Loss) per Weighted Average Diluted Share

$

0.43

$

0.21

$

0.05

$

(0.19)

$

0.50

Starwood Property Trust, Inc. and SubsidiariesCondensed Consolidated Statement of Operations by SegmentFor the six months ended June 30, 2016(Amounts in thousands)

Investing

Investing

Lending

and Servicing

Property

and Servicing

Segment

Segment

Segment

Corporate

Subtotal

VIEs

Total

Revenues:

Interest income from loans

$

233,954

$

6,135

$

$

$

240,089

$

$

240,089

Interest income from investmentsecurities

20,674

80,061

100,735

(66,031)

34,704

Servicing fees

365

73,467

73,832

(25,829)

48,003

Rental income

14,698

55,822

70,520

70,520

Other revenues

81

2,418

24

2,523

(354)

2,169

Total revenues

255,074

176,779

55,846

487,699

(92,214)

395,485

Costs and expenses:

Management fees

770

30

47,832

48,632

98

48,730

Interest expense

44,907

6,566

10,627

52,055

114,155

114,155

General and administrative

8,462

52,015

1,392

5,980

67,849

358

68,207

Acquisition and investment pursuit costs

1,280

1,135

758

1,000

4,173

4,173

Costs of rental operations

6,723

21,784

28,507

28,507

Depreciation and amortization

6,781

31,052

37,833

37,833

Loan loss allowance, net

1,268

1,268

1,268

Other expense

100

100

100

Total costs and expenses

56,687

73,350

65,613

106,867

302,517

456

302,973

Income (loss) before other (loss) income, income taxes and non-controlling interests

198,387

103,429

(9,767)

(106,867)

185,182

(92,670)

92,512

Other income (loss):

Change in net assets related toconsolidated VIEs

46,540

46,540

Change in fair value of servicingrights

(19,704)

(19,704)

774

(18,930)

Change in fair value of investment securities, net

(244)

(44,069)

(44,313)

46,385

2,072

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

20,126

20,126

20,126

Earnings from unconsolidated entities

1,692

2,663

4,858

9,213

(669)

8,544

Gain on sale of investments and other assets, net

155

155

155

Gain (loss) on derivative financialinstruments, net

12,842

(15,190)

(2,117)

(4,465)

(4,465)

Foreign currency (loss) gain, net

(19,662)

2,330

(34)

(17,366)

(17,366)

Other income, net

77

9,102

1,550

10,729

10,729

Total other (loss) income

(5,217)

(53,767)

11,809

1,550

(45,625)

93,030

47,405

Income (loss) before income taxes

193,170

49,662

2,042

(105,317)

139,557

360

139,917

Income tax provision

(75)

(725)

(800)

(800)

Net income (loss)

193,095

48,937

2,042

(105,317)

138,757

360

139,117

Net (income) loss attributable tonon-controlling interests

(698)

71

(627)

(360)

(987)

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

$

192,397

$

49,008

$

2,042

$

(105,317)

$

138,130

$

$

138,130

Reconciliation of Net Income to Core EarningsFor the six months ended June 30, 2016(Amounts in thousands except per share data)

Investing

Lending

and Servicing

Property

Segment

Segment

Segment

Corporate

Total

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

$

192,397

$

49,008

$

2,042

$

(105,317)

$

138,130

Add / (Deduct):

Non-cash equity compensation expense

1,286

2,487

62

10,907

14,742

Management incentive fee

7,467

7,467

Acquisition and investment pursuit costs

815

694

1,509

Depreciation and amortization

5,127

31,089

36,216

Loan loss allowance, net

1,268

1,268

Interest income adjustment for securities

(504)

6,746

6,242

Other non-cash items

17

(10,814)

(10,797)

Reversal of unrealized (gains) / losses on:

Loans held-for-sale

(20,126)

(20,126)

Securities

244

44,069

44,313

Derivatives

(14,183)

14,398

2,117

2,332

Foreign currency

19,662

(2,330)

34

17,366

Earnings from unconsolidated entities

(1,692)

(2,663)

(4,858)

(9,213)

Recognition of realized gains / (losses) on:

Loans held-for-sale

18,471

18,471

Securities

(7,877)

(7,877)

Derivatives

25,875

(9,816)

(70)

15,989

Foreign currency

(25,771)

2,193

(34)

(23,612)

Earnings from unconsolidated entities

2,296

1,755

2,333

6,384

Core Earnings (Loss)

$

200,878

$

102,274

$

22,595

$

(86,943)

$

238,804

Core Earnings (Loss) per Weighted Average Diluted Share

$

0.84

$

0.43

$

0.09

$

(0.36)

$

1.00

Starwood Property Trust, Inc. and SubsidiariesCondensed Consolidated Balance Sheet by SegmentAs of June 30, 2016(Amounts in thousands)

Investing

Investing

Lending

and Servicing

Property

and Servicing

Segment

Segment

Segment

Corporate

Subtotal

VIEs

Total

Assets:

Cash and cash equivalents

$

127,803

$

69,803

$

18,723

$

187,335

$

403,664

$

1,156

$

404,820

Restricted cash

17,359

16,092

7,680

41,131

41,131

Loans held-for-investment, net

5,687,399

6,053

5,693,452

5,693,452

Loans held-for-sale

237,106

237,106

237,106

Loans transferred as secured borrowings

93,268

93,268

93,268

Investment securities

784,463

1,050,909

1,835,372

(936,569)

898,803

Properties, net

220,340

1,012,515

1,232,855

1,232,855

Intangible assets

154,975

51,650

206,625

(29,572)

177,053

Investment in unconsolidatedentities

30,873

55,432

122,130

208,435

(7,894)

200,541

Goodwill

140,437

140,437

140,437

Derivative assets

32,446

2,736

7,510

42,692

42,692

Accrued interest receivable

29,028

1,008

30,036

30,036

Other assets

12,234

74,481

32,544

1,163

120,422

(2,372)

118,050

VIE assets, at fair value

80,076,117

80,076,117

Total Assets

$

6,814,873

$

2,029,372

$

1,252,752

$

188,498

$

10,285,495

$

79,100,866

$

89,386,361

Liabilities and Equity

Liabilities:

Accounts payable, accrued expenses and other liabilities

$

9,352

$

58,583

$

48,600

$

23,295

$

139,830

$

782

$

140,612

Related-party payable

555

19,763

20,318

20,318

Dividends payable

115,013

115,013

115,013

Derivative liabilities

13,706

4,163

1

17,870

17,870

Secured financing agreements, net

2,600,851

503,864

725,856

645,650

4,476,221

4,476,221

Convertible senior notes, net

1,334,424

1,334,424

1,334,424

Secured borrowings on transferredloans

94,668

94,668

94,668

VIE liabilities, at fair value

79,087,142

79,087,142

Total Liabilities

2,718,577

567,165

774,457

2,138,145

6,198,344

79,087,924

85,286,268

Equity:

Starwood Property Trust, Inc.Stockholders' Equity:

Common stock

2,427

2,427

2,427

Additional paid-in capital

2,062,358

1,183,776

467,993

506,760

4,220,887

4,220,887

Treasury stock

(92,104)

(92,104)

(92,104)

Accumulated other comprehensiveincome (loss)

39,472

(6,973)

128

32,627

32,627

Retained earnings (accumulateddeficit)

1,983,102

270,081

10,174

(2,366,730)

(103,373)

(103,373)

Total Starwood PropertyTrust, Inc. Stockholders' Equity

4,084,932

1,446,884

478,295

(1,949,647)

4,060,464

4,060,464

Non-controlling interests in consolidated subsidiaries

11,364

15,323

26,687

12,942

39,629

Total Equity

4,096,296

1,462,207

478,295

(1,949,647)

4,087,151

12,942

4,100,093

Total Liabilities and Equity

$

6,814,873

$

2,029,372

$

1,252,752

$

188,498

$

10,285,495

$

79,100,866

$

89,386,361

Additional information can be found on the Company's website at www.starwoodpropertytrust.com

Contact:

Zachary TanenbaumStarwood Property Trust Phone: 203-422-7788 Email: [email protected]

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/starwood-property-trust-reports-results-for-the-quarter-ended-june-30-2016-300309083.html

SOURCE Starwood Property Trust, Inc.

Categories

Press Releases

Next Articles