UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2018
OR
☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 001-34436
Starwood Property Trust, Inc.
(Exact name of registrant as specified in its charter)
Maryland |
|
27-0247747 |
(State or Other Jurisdiction of |
|
(I.R.S. Employer |
|
|
|
591 West Putnam Avenue |
|
|
Greenwich, Connecticut |
|
06830 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code:
(203) 422-7700
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ☒ |
|
Accelerated filer ☐ |
Non-accelerated filer ☐ |
|
Smaller reporting company ☐ |
|
|
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. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of the issuer’s common stock, $0.01 par value, outstanding as of November 5, 2018 was 275,351,911.
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains certain forward-looking statements, including without limitation, statements concerning our operations, economic performance and financial condition. These forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. 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. Forward-looking statements do not guarantee future performance, which may be materially different from that expressed in, or implied by, any such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their respective dates.
These forward-looking statements are based largely on our current beliefs, assumptions and expectations of our future performance taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or within our control, and which could materially affect actual results, performance or achievements. Factors that may cause actual results to vary from our forward-looking statements include, but are not limited to:
· |
factors described in our Annual Report on Form 10-K for the year ended December 31, 2017, our Quarterly Report on Form 10-Q for the quarters ended March 31, 2018 and June 30, 2018 and this Quarterly Report on Form 10-Q, including those set forth under the captions “Risk Factors” and “Business”; |
· |
defaults by borrowers in paying debt service on outstanding indebtedness; |
· |
impairment in the value of real estate property securing our loans or in which we invest; |
· |
availability of mortgage origination and acquisition opportunities acceptable to us; |
· |
potential mismatches in the timing of asset repayments and the maturity of the associated financing agreements; |
· |
our ability to integrate our recently completed acquisition of the project finance origination, underwriting and capital markets business of GE Capital Global Holdings, LLC into our business and to achieve the benefits that we anticipate from the acquisition; |
· |
national and local economic and business conditions; |
· |
general and local commercial and residential real estate property conditions; |
· |
changes in federal government policies; |
· |
changes in federal, state and local governmental laws and regulations; |
· |
increased competition from entities engaged in mortgage lending and securities investing activities; |
· |
changes in interest rates; and |
· |
the availability of, and costs associated with, sources of liquidity. |
In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained in this Quarterly Report on Form 10-Q 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
|
|
Page |
|
||
4 | ||
|
4 | |
|
5 | |
|
6 | |
|
7 | |
|
8 | |
|
10 | |
|
10 | |
|
11 | |
|
18 | |
|
21 | |
|
27 | |
|
31 | |
|
33 | |
|
34 | |
|
36 | |
|
39 | |
|
41 | |
|
42 | |
|
44 | |
|
45 | |
|
47 | |
|
49 | |
|
51 | |
|
52 | |
|
53 | |
|
57 | |
|
58 | |
|
58 | |
|
65 | |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
66 | |
101 | ||
104 | ||
|
||
105 | ||
105 | ||
110 | ||
110 | ||
110 | ||
110 | ||
111 |
3
PART I - FINANCIAL INFORMATION
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited, amounts in thousands, except share data)
|
|
As of |
|
As of |
||
|
|
September 30, 2018 |
|
December 31, 2017 |
||
Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
265,757 |
|
$ |
369,448 |
Restricted cash |
|
|
124,264 |
|
|
48,825 |
Loans held-for-investment, net |
|
|
8,500,674 |
|
|
6,562,495 |
Loans held-for-sale ($913,505 and $745,743 held at fair value) |
|
|
1,326,837 |
|
|
745,743 |
Loans transferred as secured borrowings |
|
|
74,281 |
|
|
74,403 |
Investment securities ($289,554 and $284,735 held at fair value) |
|
|
763,450 |
|
|
718,203 |
Properties, net |
|
|
2,888,737 |
|
|
2,647,481 |
Properties held-for-sale |
|
|
52,302 |
|
|
— |
Intangible assets ($21,768 and $30,759 held at fair value) |
|
|
153,948 |
|
|
183,092 |
Investment in unconsolidated entities |
|
|
168,788 |
|
|
185,503 |
Goodwill |
|
|
256,425 |
|
|
140,437 |
Derivative assets |
|
|
59,807 |
|
|
33,898 |
Accrued interest receivable |
|
|
52,911 |
|
|
47,747 |
Other assets |
|
|
198,688 |
|
|
138,140 |
Variable interest entity (“VIE”) assets, at fair value |
|
|
48,034,610 |
|
|
51,045,874 |
Total Assets |
|
$ |
62,921,479 |
|
$ |
62,941,289 |
Liabilities and Equity |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
$ |
214,902 |
|
$ |
185,117 |
Related-party payable |
|
|
25,286 |
|
|
42,369 |
Dividends payable |
|
|
132,549 |
|
|
125,916 |
Derivative liabilities |
|
|
35,386 |
|
|
36,200 |
Secured financing agreements, net |
|
|
8,586,687 |
|
|
5,773,056 |
Unsecured senior notes, net |
|
|
2,024,570 |
|
|
2,125,235 |
Secured borrowings on transferred loans, net |
|
|
74,148 |
|
|
74,185 |
VIE liabilities, at fair value |
|
|
46,945,674 |
|
|
50,000,010 |
Total Liabilities |
|
|
58,039,202 |
|
|
58,362,088 |
Commitments and contingencies (Note 21) |
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Starwood Property Trust, Inc. Stockholders’ Equity: |
|
|
|
|
|
|
Preferred stock, $0.01 per share, 100,000,000 shares authorized, no shares issued and outstanding |
|
|
— |
|
|
— |
Common stock, $0.01 per share, 500,000,000 shares authorized, 279,302,395 issued and 274,122,255 outstanding as of September 30, 2018 and 265,983,309 issued and 261,376,424 outstanding as of December 31, 2017 |
|
|
2,793 |
|
|
2,660 |
Additional paid-in capital |
|
|
4,963,061 |
|
|
4,715,246 |
Treasury stock (5,180,140 shares and 4,606,885 shares) |
|
|
(104,194) |
|
|
(92,104) |
Accumulated other comprehensive income |
|
|
67,920 |
|
|
69,924 |
Accumulated deficit |
|
|
(308,343) |
|
|
(217,312) |
Total Starwood Property Trust, Inc. Stockholders’ Equity |
|
|
4,621,237 |
|
|
4,478,414 |
Non-controlling interests in consolidated subsidiaries |
|
|
261,040 |
|
|
100,787 |
Total Equity |
4,882,277 |
4,579,201 |
||||
Total Liabilities and Equity |
|
$ |
62,921,479 |
|
$ |
62,941,289 |
See notes to condensed consolidated financial statements.
4
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited, amounts in thousands, except per share data)
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income from loans |
|
$ |
154,501 |
|
$ |
138,599 |
|
$ |
443,825 |
|
$ |
371,094 |
Interest income from investment securities |
|
|
11,508 |
|
|
12,451 |
|
|
37,567 |
|
|
40,045 |
Servicing fees |
|
|
27,824 |
|
|
14,842 |
|
|
71,206 |
|
|
47,572 |
Rental income |
|
|
91,132 |
|
|
60,153 |
|
|
261,133 |
|
|
176,161 |
Other revenues |
|
|
754 |
|
|
722 |
|
|
2,131 |
|
|
2,184 |
Total revenues |
|
|
285,719 |
|
|
226,767 |
|
|
815,862 |
|
|
637,056 |
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Management fees |
|
|
26,519 |
|
|
30,980 |
|
|
84,655 |
|
|
79,997 |
Interest expense |
|
|
102,658 |
|
|
76,431 |
|
|
281,433 |
|
|
213,608 |
General and administrative |
|
|
31,203 |
|
|
32,892 |
|
|
98,873 |
|
|
95,841 |
Acquisition and investment pursuit costs |
|
|
6,527 |
|
|
1,024 |
|
|
8,465 |
|
|
2,232 |
Costs of rental operations |
|
|
30,191 |
|
|
23,799 |
|
|
92,781 |
|
|
67,701 |
Depreciation and amortization |
|
|
34,293 |
|
|
22,871 |
|
|
103,187 |
|
|
67,131 |
Loan loss allowance, net |
|
|
929 |
|
|
(171) |
|
|
27,726 |
|
|
(3,170) |
Other expense |
|
|
76 |
|
|
376 |
|
|
677 |
|
|
1,276 |
Total costs and expenses |
|
|
232,396 |
|
|
188,202 |
|
|
697,797 |
|
|
524,616 |
Income before other income (loss), income taxes and non-controlling interests |
|
|
53,323 |
|
|
38,565 |
|
|
118,065 |
|
|
112,440 |
Other income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
Change in net assets related to consolidated VIEs |
|
|
33,289 |
|
|
56,177 |
|
|
129,888 |
|
|
203,108 |
Change in fair value of servicing rights |
|
|
(974) |
|
|
(4,867) |
|
|
(8,991) |
|
|
(21,301) |
Change in fair value of investment securities, net |
|
|
301 |
|
|
(397) |
|
|
7,854 |
|
|
(4,061) |
Change in fair value of mortgage loans held-for-sale, net |
|
|
3,940 |
|
|
19,485 |
|
|
26,573 |
|
|
45,484 |
Earnings (loss) from unconsolidated entities |
|
|
2,625 |
|
|
(4,689) |
|
|
6,633 |
|
|
27,763 |
Gain on sale of investments and other assets, net |
|
|
1,462 |
|
|
11,877 |
|
|
25,559 |
|
|
17,004 |
Gain (loss) on derivative financial instruments, net |
|
|
11,735 |
|
|
(24,224) |
|
|
27,498 |
|
|
(66,159) |
Foreign currency (loss) gain, net |
|
|
(4,078) |
|
|
10,660 |
|
|
(3,793) |
|
|
28,434 |
Total other-than-temporary impairment (“OTTI”) |
|
|
— |
|
|
(66) |
|
|
— |
|
|
(175) |
Noncredit portion of OTTI recognized in other comprehensive income |
|
|
— |
|
|
66 |
|
|
— |
|
|
66 |
Net impairment losses recognized in earnings |
|
|
— |
|
|
— |
|
|
— |
|
|
(109) |
Loss on extinguishment of debt |
|
|
(2,540) |
|
|
— |
|
|
(2,726) |
|
|
(5,916) |
Other (loss) income, net |
|
|
(1,421) |
|
|
28 |
|
|
(815) |
|
|
484 |
Total other income |
|
|
44,339 |
|
|
64,050 |
|
|
207,680 |
|
|
224,731 |
Income before income taxes |
|
|
97,662 |
|
|
102,615 |
|
|
325,745 |
|
|
337,171 |
Income tax provision |
|
|
(8,281) |
|
|
(9,816) |
|
|
(14,480) |
|
|
(18,285) |
Net income |
|
|
89,381 |
|
|
92,799 |
|
|
311,265 |
|
|
318,886 |
Net income attributable to non-controlling interests |
|
|
(4,845) |
|
|
(4,371) |
|
|
(17,567) |
|
|
(10,720) |
Net income attributable to Starwood Property Trust, Inc. |
|
$ |
84,536 |
|
$ |
88,428 |
|
$ |
293,698 |
|
$ |
308,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share data attributable to Starwood Property Trust, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.31 |
|
$ |
0.34 |
|
$ |
1.11 |
|
$ |
1.18 |
Diluted |
|
$ |
0.31 |
|
$ |
0.33 |
|
$ |
1.09 |
|
$ |
1.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.48 |
|
$ |
0.48 |
|
|
1.44 |
|
$ |
1.44 |
See notes to condensed consolidated financial statements.
5
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income
(Unaudited, amounts in thousands)
|
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||
|
|
September 30, |
|
September 30, |
||||||||
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
||||
Net income |
|
$ |
89,381 |
|
$ |
92,799 |
|
$ |
311,265 |
|
$ |
318,886 |
Other comprehensive (loss) income (net change by component): |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
|
(6) |
|
|
(22) |
|
|
(24) |
|
|
56 |
Available-for-sale securities |
|
|
737 |
|
|
3,975 |
|
|
2,923 |
|
|
10,728 |
Foreign currency translation |
|
|
(945) |
|
|
5,337 |
|
|
(4,903) |
|
|
18,349 |
Other comprehensive (loss) income |
|
|
(214) |
|
|
9,290 |
|
|
(2,004) |
|
|
29,133 |
Comprehensive income |
|
|
89,167 |
|
|
102,089 |
|
|
309,261 |
|
|
348,019 |
Less: Comprehensive income attributable to non-controlling interests |
|
|
(4,845) |
|
|
(4,371) |
|
|
(17,567) |
|
|
(10,720) |
Comprehensive income attributable to Starwood Property Trust, Inc. |
|
$ |
84,322 |
|
$ |
97,718 |
|
$ |
291,694 |
|
$ |
337,299 |
See notes to condensed consolidated financial statements.
6
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Equity
(Unaudited, amounts in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Starwood |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
Property |
|
|
|
|
|
|
|
|||
|
|
Common stock |
|
Additional |
|
|
|
|
|
|
|
|
Other |
|
Trust, Inc. |
|
Non- |
|
|
|
|
||||||||
|
|
|
|
Par |
|
Paid-in |
|
Treasury Stock |
|
Accumulated |
|
Comprehensive |
|
Stockholders’ |
|
Controlling |
|
Total |
|
||||||||||
|
|
Shares |
|
Value |
|
Capital |
|
Shares |
|
Amount |
|
Deficit |
|
Income |
|
Equity |
|
Interests |
|
Equity |
|
||||||||
Balance, January 1, 2018 |
|
265,983,309 |
|
$ |
2,660 |
|
$ |
4,715,246 |
|
4,606,885 |
|
$ |
(92,104) |
|
$ |
(217,312) |
|
$ |
69,924 |
|
$ |
4,478,414 |
|
$ |
100,787 |
|
$ |
4,579,201 |
|
Proceeds from DRIP Plan |
|
21,512 |
|
|
— |
|
|
459 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
459 |
|
|
— |
|
|
459 |
|
Equity offering costs |
|
— |
|
|
— |
|
|
(22) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(22) |
|
|
— |
|
|
(22) |
|
Conversion of 2019 Convertible Notes |
|
11,181,546 |
|
|
112 |
|
|
215,265 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
215,377 |
|
|
— |
|
|
215,377 |
|
Common stock repurchased |
|
— |
|
|
— |
|
|
— |
|
573,255 |
|
|
(12,090) |
|
|
— |
|
|
— |
|
|
(12,090) |
|
|
— |
|
|
(12,090) |
|
Share-based compensation |
|
1,215,137 |
|
|
12 |
|
|
16,442 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
16,454 |
|
|
— |
|
|
16,454 |
|
Manager incentive fee paid in stock |
|
900,891 |
|
|
9 |
|
|
18,633 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
18,642 |
|
|
— |
|
|
18,642 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
293,698 |
|
|
— |
|
|
293,698 |
|
|
17,567 |
|
|
311,265 |
|
Dividends declared, $1.44 per share |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(384,729) |
|
|
— |
|
|
(384,729) |
|
|
— |
|
|
(384,729) |
|
Other comprehensive loss, net |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
(2,004) |
|
|
(2,004) |
|
|
— |
|
|
(2,004) |
|
VIE non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(291) |
|
|
(291) |
|
Contributions from non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
387,481 |
|
|
387,481 |
|
Distributions to non-controlling interests |
|
— |
|
|
— |
|
|
(2,962) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,962) |
|
|
(244,185) |
|
|
(247,147) |
|
Sale of controlling interest in majority owned property asset |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(319) |
|
|
(319) |
|
Balance, September 30, 2018 |
|
279,302,395 |
|
$ |
2,793 |
|
$ |
4,963,061 |
|
5,180,140 |
|
$ |
(104,194) |
|
$ |
(308,343) |
|
$ |
67,920 |
|
$ |
4,621,237 |
|
$ |
261,040 |
|
$ |
4,882,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2017 |
|
263,893,806 |
|
$ |
2,639 |
|
$ |
4,691,180 |
|
4,606,885 |
|
$ |
(92,104) |
|
$ |
(115,579) |
|
$ |
36,138 |
|
$ |
4,522,274 |
|
$ |
37,799 |
|
$ |
4,560,073 |
|
Proceeds from DRIP Plan |
|
24,217 |
|
|
— |
|
|
541 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
541 |
|
|
— |
|
|
541 |
|
Equity offering costs |
|
— |
|
|
— |
|
|
(12) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(12) |
|
|
— |
|
|
(12) |
|
Equity component of 2023 Convertible Senior Notes issuance |
|
— |
|
|
— |
|
|
3,755 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,755 |
|
|
— |
|
|
3,755 |
|
Equity component of 2018 Convertible Senior Notes repurchase |
|
— |
|
|
— |
|
|
(18,105) |
|
— |
|
|
— |
|
|
|
|
|
|
|
|
(18,105) |
|
|
|
|
|
(18,105) |
|
Share-based compensation |
|
849,045 |
|
|
9 |
|
|
13,281 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
13,290 |
|
|
— |
|
|
13,290 |
|
Manager incentive fee paid in stock |
|
639,555 |
|
|
6 |
|
|
14,404 |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
14,410 |
|
|
— |
|
|
14,410 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
308,166 |
|
|
— |
|
|
308,166 |
|
|
10,720 |
|
|
318,886 |
|
Dividends declared, $1.44 per share |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
(376,660) |
|
|
— |
|
|
(376,660) |
|
|
— |
|
|
(376,660) |
|
Other comprehensive income, net |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
29,133 |
|
|
29,133 |
|
|
— |
|
|
29,133 |
|
VIE non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,837 |
|
|
1,837 |
|
Contributions from non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
105 |
|
|
105 |
|
Distributions to non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(7,519) |
|
|
(7,519) |
|
Balance, September 30, 2017 |
|
265,406,623 |
|
$ |
2,654 |
|
$ |
4,705,044 |
|
4,606,885 |
|
$ |
(92,104) |
|
$ |
(184,073) |
|
$ |
65,271 |
|
$ |
4,496,792 |
|
$ |
42,942 |
|
$ |
4,539,734 |
|
See notes to condensed consolidated financial statements.
7
Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited, amounts in thousands)
|
|
For the Nine Months Ended |
||||
|
|
September 30, |
||||
|
|
2018 |
|
2017 |
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
Net income |
|
$ |
311,265 |
|
$ |
318,886 |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
Amortization of deferred financing costs, premiums and discounts on secured financing agreements and secured borrowings on transferred loans |
|
|
18,156 |
|
|
14,131 |
Amortization of discounts and deferred financing costs on senior notes |
|
|
9,674 |
|
|
17,514 |
Accretion of net discount on investment securities |
|
|
(12,013) |
|
|
(11,669) |
Accretion of net deferred loan fees and discounts |
|
|
(28,954) |
|
|
(27,014) |
Share-based compensation |
|
|
16,454 |
|
|
13,290 |
Share-based component of incentive fees |
|
|
18,642 |
|
|
14,410 |
Change in fair value of investment securities |
|
|
(7,854) |
|
|
4,061 |
Change in fair value of consolidated VIEs |
|
|
(12,173) |
|
|
(59,160) |
Change in fair value of servicing rights |
|
|
8,991 |
|
|
21,301 |
Change in fair value of loans held-for-sale |
|
|
(26,573) |
|
|
(45,484) |
Change in fair value of derivatives |
|
|
(24,339) |
|
|
62,463 |
Foreign currency gain (loss), net |
|
|
3,734 |
|
|
(28,211) |
Gain on sale of investments and other assets |
|
|
(25,559) |
|
|
(17,004) |
Impairment charges on properties and related intangibles |
|
|
1,864 |
|
|
1,099 |
Loan loss allowance, net |
|
|
27,726 |
|
|
(3,170) |
Depreciation and amortization |
|
|
101,760 |
|
|
64,937 |
Earnings from unconsolidated entities |
|
|
(6,633) |
|
|
(27,763) |
Distributions of earnings from unconsolidated entities |
|
|
5,001 |
|
|
4,716 |
Loss on extinguishment of debt |
|
|
2,726 |
|
|
5,916 |
Origination and purchase of loans held-for-sale, net of principal collections |
|
|
(1,386,609) |
|
|
(1,487,813) |
Proceeds from sale of loans held-for-sale |
|
|
1,243,109 |
|
|
987,828 |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Related-party payable, net |
|
|
(17,083) |
|
|
(7,829) |
Accrued and capitalized interest receivable, less purchased interest |
|
|
(37,314) |
|
|
(63,032) |
Other assets |
|
|
(32,348) |
|
|
(12,198) |
Accounts payable, accrued expenses and other liabilities |
|
|
22,997 |
|
|
37,367 |
Net cash provided by (used in) operating activities |
|
|
174,647 |
|
|
(222,428) |
Cash Flows from Investing Activities: |
|
|
|
|
|
|
Origination and purchase of loans held-for-investment |
|
|
(3,495,080) |
|
|
(2,195,258) |
Proceeds from principal collections on loans |
|
|
2,225,575 |
|
|
|