株探米国株
日本語 英語
エドガーで原本を確認する
0001465128FALSE00014651282022-08-042022-08-04

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): August 4, 2022

Starwood Property Trust, Inc.
(Exact name of registrant as specified in its charter)

Maryland 001-34436 27-0247747
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(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:

☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

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

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

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

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock, $0.01 par value per share STWD New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02. Results of Operations and Financial Condition.

On August 4, 2022, Starwood Property Trust, Inc. issued a press release announcing its financial results for the quarter ended June 30, 2022. 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
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)



2



EXHIBIT INDEX

Exhibit
Number
Description
99.1



3



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: August 4, 2022
STARWOOD PROPERTY TRUST, INC.
  By: /s/ ANDREW J. SOSSEN
  Name: Andrew J. Sossen
  Title: Chief Operating Officer

4

EX-99.1 2 stwd_pressrelease-q22022.htm EX-99.1 Document
image_0.jpg
Exhibit 99.1
For Immediate Release
Starwood Property Trust Reports Results for
Quarter Ended June 30, 2022
– Quarterly GAAP Earnings of $0.67 and Distributable Earnings (DE) of $0.51 per Diluted Share –
– $3.8 Billion of Investment Activity, Including $2.2 Billion in Commercial Lending –
– Undepreciated Book Value Increased 26% Year-over-Year to $21.51 -
– Paid Dividend of $0.48 per Share –
GREENWICH, Conn., August 4, 2022 /PRNewswire/ -- Starwood Property Trust, Inc. (NYSE: STWD) today announced operating results for the fiscal quarter ended June 30, 2022. The Company’s second quarter 2022 GAAP net income was $212.3 million, or $0.67 per diluted share, and Distributable Earnings (a non-GAAP financial measure) was $162.5 million, or $0.51 per diluted share. GAAP net income reflects unrealized increases in fair value of the Woodstar Fund’s affordable housing investments, net of non-controlling interests. It also reflects unrealized reductions in the fair value of residential lending investments, which together resulted in a net increase to undepreciated book value in the quarter of $0.25(*).

“Our diversified platform delivered strong performance this quarter despite a turbulent equity and credit market backdrop. We closed on nearly $4 billion of new investments, growing our portfolio to a record of $27 billion. Book value increased again this quarter, driven in large part by our affordable housing assets which appreciated due to continued robust rent growth. Today, our commercial loan portfolio LTV stands at just 61%, a major cushion to possible adverse movements in equity cap rates, and is 99% floating rate, providing upside to higher rates. Moreover, the commercial loan book has dramatically changed in its constitution, from 13% in the resilient multifamily sector pre-COVID to more than one third multifamily at quarter end. Similarly, the proportion of loans in the more challenged office asset class has dropped from almost 40% to roughly half that today,” stated Barry Sternlicht, Chairman and CEO of Starwood Property Trust.

“There are great opportunities for our enterprise as the banks take steps back from the lending market but we must be, as we have through each cycle since we created STWD in 2009, careful to balance growth against a cushion that is prudent in this volatile and uncertain world right now. In addition to our available funds, we believe we can access incremental capital through partial or full sales of our owned property assets or obtaining leverage on our unencumbered asset portfolio. As we always do, we will continue to balance growth and liquidity preservation for the remainder of the year,” added Jeffrey DiModica, President of Starwood Property Trust.

(*) These fair values represent estimates and are subject to change. The fair value of the Woodstar Fund’s investments is an estimate that is subject to future increases or decreases as property values are affected by, among other things, the availability of capital, occupancy rates, rental rates and interest and inflation rates. Similarly, residential lending investments are impacted by changes in interest rates and credit spreads, which could cause increases or decreases to fair value.

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.
1



Webcast and Conference Call Information
The Company will host a live webcast and conference call on Thursday, August 4, 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: 13730650
The playback can be accessed through August 11, 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 over $91 billion of capital since inception and manages a portfolio of $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 June 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.

2




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
3



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the three months ended June 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 $ 227,555  $ 30,096  $ —  $ 3,499  $ —  $ 261,150  $ —  $ 261,150 
Interest income from investment securities 22,591  1,173  —  20,990  —  44,754  (29,448) 15,306 
Servicing fees 142  —  —  15,616  —  15,758  (3,205) 12,553 
Rental income 1,044  —  22,628  7,852  —  31,524  —  31,524 
Other revenues 61  90  48  4,854  5,056  (3) 5,053 
Total revenues 251,393  31,359  22,676  52,811  358,242  (32,656) 325,586 
Costs and expenses:
Management fees 254  —  —  —  31,370  31,624  —  31,624 
Interest expense 88,226  15,001  7,074  6,391  36,142  152,834  (216) 152,618 
General and administrative 11,845  3,631  975  23,114  5,342  44,907  98  45,005 
Acquisition and investment pursuit costs 738  —  (223) —  517  —  517 
Costs of rental operations 1,826  —  5,216  3,556  —  10,598  —  10,598 
Depreciation and amortization 1,183  104  8,179  2,774  —  12,240  —  12,240 
Credit loss provision, net 7,925  513  —  —  —  8,438  —  8,438 
Other expense 1,251  —  —  —  1,258  —  1,258 
Total costs and expenses 113,248  19,249  21,446  35,619  72,854  262,416  (118) 262,298 
Other income (loss):
Change in net assets related to consolidated VIEs —  —  —  —  —  —  8,373  8,373 
Change in fair value of servicing rights —  —  —  543  —  543  (908) (365)
Change in fair value of investment securities, net (19,312) —  —  (8,150) —  (27,462) 26,217  (1,245)
Change in fair value of mortgage loans, net (121,356) —  —  7,876  —  (113,480) —  (113,480)
Income from affordable housing fund investments —  —  307,165  —  —  307,165  —  307,165 
Earnings (loss) from unconsolidated entities 2,786  394  —  1,748  —  4,928  (1,063) 3,865 
Gain on sale of investments and other assets, net 138  —  —  —  —  138  —  138 
Gain (loss) on derivative financial instruments, net 127,140  265  5,354  9,007  (13,183) 128,583  —  128,583 
Foreign currency (loss) gain, net (78,331) (289) 18  —  —  (78,602) —  (78,602)
Other loss, net (33,809) —  —  —  —  (33,809) —  (33,809)
Total other income (loss) (122,744) 370  312,537  11,024  (13,183) 188,004  32,619  220,623 
Income (loss) before income taxes 15,401  12,480  313,767  28,216  (86,034) 283,830  81  283,911 
Income tax (provision) benefit (557) —  (1,650) —  (2,206) —  (2,206)
Net income (loss) 14,844  12,481  313,767  26,566  (86,034) 281,624  81  281,705 
Net income attributable to non-controlling interests (4) —  (67,482) (1,851) —  (69,337) (81) (69,418)
Net income (loss) attributable to Starwood Property Trust, Inc. $ 14,840  $ 12,481  $ 246,285  $ 24,715  $ (86,034) $ 212,287  $ —  $ 212,287 
4



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 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 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.
Reconciliation of Net Income to Distributable Earnings
For the three months ended June 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. $ 14,840  $ 12,481  $ 246,285  $ 24,715  $ (86,034) $ 212,287 
Add / (Deduct):
Non-controlling interests attributable to Woodstar II Class A Units —  —  4,691  —  —  4,691 
Non-controlling interests attributable to unrealized gains/losses —  —  60,043  (1,910) —  58,133 
Non-cash equity compensation expense 2,036  345  76  1,424  6,026  9,907 
Management incentive fee —  —  —  —  5,271  5,271 
Acquisition and investment pursuit costs (39) —  (82) —  —  (121)
Depreciation and amortization 1,229  96  8,250  2,895  —  12,470 
Interest income adjustment for securities 2,573  —  —  3,723  —  6,296 
Extinguishment of debt, net —  —  —  —  (247) (247)
Other non-cash items 32,666  —  336  80  —  33,082 
Reversal of GAAP unrealized (gains) / losses on:
Loans 121,356  —  —  (7,876) —  113,480 
Credit loss provision, net 7,925  513  —  —  —  8,438 
Securities 19,312  —  —  8,150  —  27,462 
Woodstar Fund investments —  —  (307,165) —  —  (307,165)
Derivatives (130,811) (290) (6,108) (9,818) 15,693  (131,334)
Foreign currency 78,331  289  (18) —  —  78,602 
Earnings from unconsolidated entities (2,786) (394) —  (1,748) —  (4,928)
Recognition of Distributable realized gains / (losses) on:
Loans (36,343) —  —  7,753  —  (28,590)
Securities (333) —  —  (4,413) —  (4,746)
Woodstar Fund investments —  —  15,175  —  —  15,175 
Derivatives 42,576  —  (34) 8,247  —  50,789 
Foreign currency (2,117) (31) 18  —  —  (2,130)
Earnings from unconsolidated entities 2,903  394  —  2,375  —  5,672 
Distributable Earnings (Loss) $ 153,318  $ 13,403  $ 21,467  $ 33,597  $ (59,291) $ 162,494 
Distributable Earnings (Loss) per Weighted Average Diluted Share $ 0.48  $ 0.04  $ 0.07  $ 0.11  $ (0.19) $ 0.51 
5



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the six months ended June 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 $ 430,025  $ 57,079  $ —  $ 7,665  $ —  $ 494,769  $ —  $ 494,769 
Interest income from investment securities 43,427  1,920  —  48,379  —  93,726  (64,437) 29,289 
Servicing fees 278  —  —  29,687  —  29,965  (7,420) 22,545 
Rental income 2,730  —  44,993  15,381  —  63,104  —  63,104 
Other revenues 113  158  98  9,508  9,880  (9) 9,871 
Total revenues 476,573  59,157  45,091  110,620  691,444  (71,866) 619,578 
Costs and expenses:
Management fees 531  —  —  —  86,388  86,919  —  86,919 
Interest expense 156,828  26,931  13,155  12,601  69,984  279,499  (430) 279,069 
General and administrative 23,447  7,142  2,031  46,557  9,970  89,147  179  89,326 
Acquisition and investment pursuit costs 1,237  (306) —  939  —  939 
Costs of rental operations 2,345  —  10,217  7,326  —  19,888  —  19,888 
Depreciation and amortization 1,477  209  16,398  5,803  —  23,887  —  23,887 
Credit loss provision, net 4,626  154  —  —  —  4,780  —  4,780 
Other expense 1,251  —  55  —  1,313  —  1,313 
Total costs and expenses 191,742  34,437  41,863  71,988  166,342  506,372  (251) 506,121 
Other income (loss):
Change in net assets related to consolidated VIEs —  —  —  —  —  —  35,122  35,122 
Change in fair value of servicing rights —  —  —  326  —  326  393  719 
Change in fair value of investment securities, net (21,417) —  —  (17,441) —  (38,858) 37,258  (1,600)
Change in fair value of mortgage loans, net (237,584) —  —  (1,679) —  (239,263) —  (239,263)
Income from affordable housing fund investments —  —  541,206  —  —  541,206  —  541,206 
Earnings (loss) from unconsolidated entities 1,446  739  —  1,899  —  4,084  (1,129) 2,955 
Gain on sale of investments and other assets, net 86,748  —  —  11,858  —  98,606  —  98,606 
Gain (loss) on derivative financial instruments, net 245,535  897  22,900  36,870  (50,351) 255,851  —  255,851 
Foreign currency (loss) gain, net (105,585) (317) 19  —  —  (105,883) —  (105,883)
Loss on extinguishment of debt (206) (469) —  (148) —  (823) —  (823)
Other (loss) income, net (34,597) —  —  —  —  (34,597) 25  (34,572)
Total other income (loss) (65,660) 850  564,125  31,685  (50,351) 480,649  71,669  552,318 
Income (loss) before income taxes 219,171  25,570  567,353  70,317  (216,690) 665,721  54  665,775 
Income tax benefit (provision) 4,583  —  (4,344) —  244  —  244 
Net income (loss) 223,754  25,575  567,353  65,973  (216,690) 665,965  54  666,019 
Net income attributable to non-controlling interests (7) —  (119,893) (9,179) —  (129,079) (54) (129,133)
Net income (loss) attributable to Starwood Property Trust, Inc. $ 223,747  $ 25,575  $ 447,460  $ 56,794  $ (216,690) $ 536,886  $ —  $ 536,886 
6



Reconciliation of Net Income to Distributable Earnings
For the six months ended June 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. $ 223,747  $ 25,575  $ 447,460  $ 56,794  $ (216,690) $ 536,886 
Add / (Deduct):
Non-controlling interests attributable to Woodstar II Class A Units —  —  9,382  —  —  9,382 
Non-controlling interests attributable to unrealized gains/losses —  —  104,945  646  —  105,591 
Non-cash equity compensation expense 4,453  642  134  2,699  12,072  20,000 
Management incentive fee —  —  —  —  34,226  34,226 
Acquisition and investment pursuit costs (337) —  (160) (169) —  (666)
Depreciation and amortization 1,463  191  16,542  6,047  —  24,243 
Interest income adjustment for securities 5,063  —  —  2,015  —  7,078 
Extinguishment of debt, net —  —  —  —  (493) (493)
Income tax (provision) benefit associated with realized (gains) losses —  —  —  —  —  — 
Other non-cash items 32,669  —  792  202  —  33,663 
Reversal of GAAP unrealized (gains) / losses on:
Loans 237,584  —  —  1,679  —  239,263 
Credit loss provision, net 4,626 154 4,780
Securities 21,417  —  —  17,441  —  38,858 
Woodstar Fund investments —  —  (541,206) —  —  (541,206)
Derivatives (251,983) (975) (25,278) (38,907) 56,466  (260,677)
Foreign currency 105,585  317  (19) —  —  105,883 
Earnings from unconsolidated entities (1,446) (739) —  (1,899) —  (4,084)
Sales of properties (86,610) —  —  (11,858) —  (98,468)
Recognition of Distributable realized gains / (losses) on:
Loans (72,551) —  —  (2,808) —  (75,359)
Securities (3,101) —  —  (4,387) —  (7,488)
Woodstar Fund investments —  —  30,834  —  —  30,834 
Derivatives 79,469  —  (69) 32,886  —  112,286 
Foreign currency (2,295) 81  19  —  —  (2,195)
Earnings from unconsolidated entities 1,664  739  —  2,845  —  5,248 
Sales of properties 84,738  —  177  —  84,915 
Distributable Earnings (Loss) $ 384,155  $ 25,985  $ 43,376  $ 63,403  $ (114,419) $ 402,500 
Distributable Earnings (Loss) per Weighted Average Diluted Share $ 1.21  $ 0.08  $ 0.14  $ 0.20  $ (0.36) $ 1.27 
7



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet by Segment
As of June 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 $ 67,812  $ 26,325  $ 27,926  $ 27,863  $ 120,192  $ 270,118  $ 2,056  $ 272,174 
Restricted cash 2,889  38,835  958  10,011  11,939  64,632  —  64,632 
Loans held-for-investment, net 15,623,041  2,263,006  —  9,742  —  17,895,789  —  17,895,789 
Loans held-for-sale 2,195,953  —  —  40,694  —  2,236,647  —  2,236,647 
Investment securities 1,338,195  67,336  —  1,210,361  —  2,615,892  (1,702,532) 913,360 
Properties, net 215,099  —  874,119  136,761  —  1,225,979  —  1,225,979 
Investments of consolidated affordable housing fund —  —  1,558,850  —  —  1,558,850  —  1,558,850 
Investments in unconsolidated entities 38,612  27,454  —  35,246  —  101,312  (15,802) 85,510 
Goodwill —  119,409  —  140,437  —  259,846  —  259,846 
Intangible assets 14,948  —  32,050  69,691  —  116,689  (41,725) 74,964 
Derivative assets 126,546  232  371  1,578  —  128,727  —  128,727 
Accrued interest receivable 117,918  4,941  14  1,118  7,827  131,818  (158) 131,660 
Other assets 126,936  6,952  66,483  34,667  22,453  257,491  (306) 257,185 
VIE assets, at fair value —  —  —  —  —  —  57,993,563  57,993,563 
Total Assets $ 19,867,949  $ 2,554,490  $ 2,560,771  $ 1,718,169  $ 162,411  $ 26,863,790  $ 56,235,096  $ 83,098,886 
Liabilities and Equity
Liabilities:
Accounts payable, accrued expenses and other liabilities $ 152,679  $ 24,052  $ 10,161  $ 48,634  $ 37,823  $ 273,349  $ 65  $ 273,414 
Related-party payable —  —  —  —  30,754  30,754  —  30,754 
Dividends payable —  —  —  —  149,991  149,991  —  149,991 
Derivative liabilities 11,899  197  —  —  43,041  55,137  —  55,137 
Secured financing agreements, net 9,999,749  1,025,145  788,557  584,395  770,965  13,168,811  (21,364) 13,147,447 
Collateralized loan obligations and single asset securitization, net 2,951,308  812,843  —  —  —  3,764,151  —  3,764,151 
Unsecured senior notes, net —  —  —  —  2,324,772  2,324,772  —  2,324,772 
VIE liabilities, at fair value —  —  —  —  —  —  56,256,080  56,256,080 
Total Liabilities 13,115,635  1,862,237  798,718  633,029  3,357,346  19,766,965  56,234,781  76,001,746 
Temporary Equity: Redeemable non-controlling interests
—  —  322,753  —  —  322,753  —  322,753 
Permanent Equity:
Starwood Property Trust, Inc. Stockholders’ Equity:
Common stock —  —  —  —  3,167  3,167  —  3,167 
Additional paid-in capital 1,926,108  624,101  (378,128) (556,122) 4,150,574  5,766,533  —  5,766,533 
Treasury stock —  —  —  —  (138,022) (138,022) —  (138,022)
Accumulated other comprehensive income 28,970  —  —  —  —  28,970  —  28,970 
Retained earnings (accumulated deficit) 4,797,121  68,152  1,608,794  1,469,935  (7,210,654) 733,348  —  733,348 
Total Starwood Property Trust, Inc. Stockholders’ Equity 6,752,199  692,253  1,230,666  913,813  (3,194,935) 6,393,996  —  6,393,996 
Non-controlling interests in consolidated subsidiaries 115  —  208,634  171,327  —  380,076  315  380,391 
Total Permanent Equity 6,752,314  692,253  1,439,300  1,085,140  (3,194,935) 6,774,072  315  6,774,387 
Total Liabilities and Equity $ 19,867,949  $ 2,554,490  $ 2,560,771  $ 1,718,169  $ 162,411  $ 26,863,790  $ 56,235,096  $ 83,098,886 
8