Annual Income Statements for Starwood Property Trust
This table shows Starwood Property Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Starwood Property Trust
This table shows Starwood Property Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
195 |
140 |
52 |
169 |
47 |
71 |
154 |
78 |
76 |
52 |
112 |
Consolidated Net Income / (Loss) |
|
224 |
169 |
60 |
222 |
51 |
85 |
160 |
78 |
72 |
71 |
116 |
Net Income / (Loss) Continuing Operations |
|
224 |
169 |
60 |
222 |
51 |
85 |
160 |
78 |
72 |
71 |
116 |
Total Pre-Tax Income |
|
175 |
157 |
51 |
224 |
40 |
103 |
161 |
94 |
83 |
69 |
120 |
Total Revenue |
|
286 |
1,113 |
162 |
780 |
518 |
881 |
307 |
570 |
473 |
972 |
477 |
Net Interest Income / (Expense) |
|
-86 |
661 |
-317 |
475 |
20 |
190 |
-338 |
444 |
12 |
-52 |
12 |
Total Interest Income |
|
137 |
160 |
19 |
475 |
20 |
-146 |
18 |
444 |
12 |
-407 |
12 |
Investment Securities Interest Income |
|
137 |
421 |
19 |
19 |
20 |
310 |
18 |
17 |
12 |
20 |
12 |
Total Interest Expense |
|
222 |
-501 |
335 |
0.00 |
0.00 |
-335 |
356 |
0.00 |
0.00 |
-356 |
0.00 |
Total Non-Interest Income |
|
372 |
452 |
479 |
305 |
498 |
692 |
645 |
126 |
462 |
1,024 |
464 |
Other Service Charges |
|
339 |
667 |
439 |
8.59 |
468 |
929 |
476 |
20 |
436 |
840 |
377 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.30 |
-247 |
7.30 |
264 |
-3.21 |
-268 |
140 |
81 |
-0.58 |
156 |
59 |
Other Non-Interest Income |
|
33 |
32 |
32 |
32 |
33 |
30 |
29 |
25 |
26 |
28 |
29 |
Total Non-Interest Expense |
|
114 |
928 |
150 |
583 |
520 |
845 |
153 |
491 |
503 |
835 |
384 |
Net Occupancy & Equipment Expense |
|
12 |
12 |
12 |
11 |
12 |
9.93 |
10 |
12 |
12 |
14 |
15 |
Other Operating Expenses |
|
88 |
905 |
126 |
560 |
496 |
823 |
133 |
469 |
480 |
810 |
358 |
Depreciation Expense |
|
13 |
13 |
12 |
12 |
12 |
12 |
9.82 |
10 |
10 |
11 |
11 |
Nonoperating Income / (Expense), net |
|
3.36 |
-25 |
39 |
27 |
41 |
67 |
7.46 |
14 |
112 |
-68 |
27 |
Income Tax Expense |
|
-49 |
-13 |
-8.80 |
1.20 |
-11 |
18 |
1.21 |
16 |
10 |
-2.10 |
3.77 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
29 |
29 |
7.79 |
54 |
3.94 |
14 |
5.53 |
-0.17 |
-3.90 |
19 |
3.85 |
Basic Earnings per Share |
|
$0.62 |
$0.46 |
$0.16 |
$0.54 |
$0.15 |
$0.22 |
$0.49 |
$0.24 |
$0.23 |
$0.14 |
$0.33 |
Weighted Average Basic Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Diluted Earnings per Share |
|
$0.61 |
$0.44 |
$0.16 |
$0.54 |
$0.15 |
$0.22 |
$0.48 |
$0.24 |
$0.23 |
$0.15 |
$0.33 |
Weighted Average Diluted Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Weighted Average Basic & Diluted Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Annual Cash Flow Statements for Starwood Property Trust
This table details how cash moves in and out of Starwood Property Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
92 |
262 |
-236 |
69 |
88 |
147 |
-399 |
61 |
-71 |
245 |
Net Cash From Operating Activities |
|
606 |
557 |
-247 |
585 |
-13 |
1,046 |
-990 |
214 |
529 |
647 |
Net Cash From Continuing Operating Activities |
|
606 |
557 |
-247 |
585 |
-13 |
1,047 |
-990 |
214 |
529 |
647 |
Net Income / (Loss) Continuing Operations |
|
452 |
368 |
413 |
411 |
537 |
366 |
492 |
1,059 |
418 |
381 |
Consolidated Net Income / (Loss) |
|
452 |
368 |
413 |
411 |
537 |
366 |
492 |
1,059 |
418 |
381 |
Provision For Loan Losses |
|
-0.00 |
3.76 |
-5.46 |
35 |
7.13 |
43 |
8.34 |
47 |
244 |
197 |
Depreciation Expense |
|
27 |
62 |
91 |
131 |
113 |
94 |
85 |
54 |
54 |
46 |
Amortization Expense |
|
11 |
21 |
26 |
24 |
32 |
35 |
37 |
44 |
51 |
54 |
Non-Cash Adjustments to Reconcile Net Income |
|
244 |
176 |
-669 |
11 |
-550 |
686 |
-1,525 |
-969 |
-2.95 |
16 |
Changes in Operating Assets and Liabilities, net |
|
-128 |
-74 |
-102 |
-27 |
-153 |
-177 |
-87 |
-21 |
-236 |
-48 |
Net Cash From Investing Activities |
|
-420 |
-801 |
-1,037 |
-2,521 |
-776 |
-912 |
-4,282 |
-2,950 |
855 |
2,084 |
Net Cash From Continuing Investing Activities |
|
-420 |
-801 |
-1,037 |
-2,521 |
-776 |
-912 |
-4,250 |
-2,950 |
855 |
2,084 |
Purchase of Investment Securities |
|
-3,148 |
-4,081 |
-3,998 |
-7,167 |
-5,663 |
-3,259 |
-8,925 |
-5,675 |
-2,799 |
-3,189 |
Sale and/or Maturity of Investments |
|
2,728 |
3,280 |
2,961 |
4,646 |
4,888 |
2,347 |
4,675 |
2,724 |
3,654 |
5,268 |
Other Investing Activities, net |
|
- |
-0.09 |
- |
- |
- |
0.00 |
0.00 |
0.62 |
0.82 |
4.40 |
Net Cash From Financing Activities |
|
-93 |
506 |
1,048 |
2,005 |
877 |
13 |
4,873 |
2,798 |
-1,455 |
-2,486 |
Net Cash From Continuing Financing Activities |
|
-93 |
506 |
1,048 |
2,005 |
877 |
13 |
4,873 |
2,798 |
-1,455 |
-2,486 |
Issuance of Debt |
|
4,865 |
6,060 |
6,299 |
9,515 |
10,352 |
7,288 |
17,506 |
13,521 |
6,560 |
7,217 |
Issuance of Common Equity |
|
326 |
449 |
0.70 |
14 |
0.77 |
1.10 |
394 |
50 |
3.00 |
395 |
Repayment of Debt |
|
-4,800 |
-5,549 |
-4,724 |
-6,771 |
-9,044 |
-6,660 |
-12,697 |
-10,178 |
-7,522 |
-9,431 |
Payment of Dividends |
|
-412 |
-401 |
-409 |
-674 |
-493 |
-467 |
-434 |
-498 |
-432 |
-562 |
Other Financing Activities, Net |
|
-25 |
-34 |
-119 |
-67 |
61 |
-115 |
103 |
-97 |
-64 |
-106 |
Cash Interest Paid |
|
160 |
185 |
251 |
338 |
481 |
380 |
387 |
671 |
1,352 |
1,294 |
Cash Income Taxes Paid |
|
29 |
9.74 |
21 |
11 |
11 |
11 |
7.79 |
-7.86 |
1.67 |
4.01 |
Quarterly Cash Flow Statements for Starwood Property Trust
This table details how cash moves in and out of Starwood Property Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
125 |
-80 |
149 |
-77 |
-23 |
-120 |
142 |
-16 |
74 |
45 |
138 |
Net Cash From Operating Activities |
|
159 |
-631 |
-29 |
189 |
356 |
12 |
56 |
53 |
242 |
296 |
239 |
Net Cash From Continuing Operating Activities |
|
159 |
-630 |
-29 |
189 |
356 |
12 |
56 |
53 |
242 |
296 |
239 |
Net Income / (Loss) Continuing Operations |
|
224 |
169 |
60 |
222 |
51 |
85 |
160 |
78 |
72 |
71 |
116 |
Consolidated Net Income / (Loss) |
|
224 |
169 |
60 |
222 |
51 |
85 |
160 |
78 |
72 |
71 |
116 |
Provision For Loan Losses |
|
15 |
27 |
43 |
122 |
53 |
26 |
36 |
43 |
66 |
52 |
-25 |
Depreciation Expense |
|
14 |
14 |
14 |
14 |
14 |
13 |
11 |
11 |
11 |
12 |
13 |
Amortization Expense |
|
11 |
13 |
13 |
13 |
12 |
13 |
13 |
14 |
14 |
12 |
12 |
Non-Cash Adjustments to Reconcile Net Income |
|
-253 |
-722 |
4.20 |
-198 |
93 |
98 |
-99 |
-136 |
116 |
136 |
102 |
Changes in Operating Assets and Liabilities, net |
|
147 |
-130 |
-163 |
17 |
133 |
-223 |
-65 |
44 |
-38 |
12 |
21 |
Net Cash From Investing Activities |
|
-380 |
-94 |
13 |
539 |
391 |
-88 |
1,166 |
271 |
310 |
338 |
-906 |
Net Cash From Continuing Investing Activities |
|
-380 |
-94 |
13 |
539 |
391 |
-88 |
1,171 |
265 |
314 |
334 |
-906 |
Purchase of Investment Securities |
|
-1,120 |
-549 |
-441 |
-623 |
-653 |
-1,082 |
-281 |
-668 |
-1,220 |
-1,021 |
-1,736 |
Sale and/or Maturity of Investments |
|
740 |
455 |
454 |
1,162 |
1,044 |
993 |
1,452 |
932 |
1,533 |
1,352 |
829 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
0.70 |
- |
- |
- |
3.35 |
0.73 |
Net Cash From Financing Activities |
|
345 |
645 |
164 |
-805 |
-771 |
-43 |
-1,080 |
-340 |
-478 |
-588 |
806 |
Net Cash From Continuing Financing Activities |
|
345 |
645 |
164 |
-805 |
-771 |
-43 |
-1,080 |
-340 |
-478 |
-588 |
806 |
Issuance of Debt |
|
1,568 |
1,918 |
1,202 |
1,140 |
2,592 |
1,626 |
1,238 |
1,666 |
1,518 |
2,796 |
2,735 |
Issuance of Common Equity |
|
0.86 |
16 |
1.27 |
0.63 |
0.63 |
0.48 |
1.40 |
0.60 |
393 |
0.62 |
1.43 |
Repayment of Debt |
|
-1,068 |
-1,136 |
-892 |
-1,809 |
-3,208 |
-1,614 |
-2,166 |
-1,834 |
-2,229 |
-3,202 |
-1,817 |
Payment of Dividends |
|
-127 |
-120 |
-134 |
-125 |
-137 |
-35 |
-137 |
-139 |
-137 |
-148 |
-90 |
Other Financing Activities, Net |
|
-29 |
-32 |
-12 |
-12 |
-19 |
-21 |
-17 |
-32 |
-23 |
-34 |
-24 |
Cash Interest Paid |
|
196 |
248 |
323 |
339 |
355 |
335 |
367 |
301 |
326 |
300 |
265 |
Cash Income Taxes Paid |
|
-0.39 |
0.75 |
0.04 |
1.83 |
0.02 |
-0.22 |
-0.27 |
0.22 |
1.78 |
2.28 |
-0.05 |
Annual Balance Sheets for Starwood Property Trust
This table presents Starwood Property Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
85,698 |
77,256 |
62,941 |
68,262 |
78,042 |
80,874 |
83,850 |
79,043 |
69,504 |
62,556 |
Cash and Due from Banks |
|
369 |
616 |
369 |
240 |
478 |
563 |
217 |
261 |
195 |
378 |
Restricted Cash |
|
23 |
35 |
49 |
248 |
96 |
159 |
105 |
121 |
117 |
176 |
Trading Account Securities |
|
974 |
960 |
1,498 |
2,147 |
913 |
1,093 |
2,925 |
2,893 |
2,709 |
2,692 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
919 |
1,945 |
2,647 |
2,785 |
2,266 |
2,271 |
1,166 |
1,450 |
1,046 |
1,374 |
Goodwill |
|
140 |
140 |
140 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
Intangible Assets |
|
202 |
219 |
183 |
145 |
86 |
70 |
64 |
69 |
65 |
61 |
Other Assets |
|
83,071 |
73,341 |
58,054 |
53,906 |
360 |
76,457 |
79,114 |
73,989 |
65,112 |
57,617 |
Total Liabilities & Shareholders' Equity |
|
85,698 |
77,256 |
62,941 |
68,262 |
78,042 |
80,874 |
83,850 |
79,043 |
69,504 |
62,556 |
Total Liabilities |
|
81,527 |
72,696 |
58,362 |
63,362 |
72,905 |
76,011 |
77,202 |
71,844 |
62,481 |
55,363 |
Short-Term Debt |
|
5.20 |
3.90 |
- |
15 |
- |
41 |
13 |
91 |
102 |
95 |
Other Short-Term Payables |
|
313 |
361 |
- |
395 |
- |
384 |
414 |
152 |
153 |
163 |
Long-Term Debt |
|
5,392 |
6,201 |
8,015 |
10,757 |
10,876 |
11,879 |
14,405 |
16,831 |
16,027 |
14,146 |
Other Long-Term Liabilities |
|
75,817 |
66,131 |
50,347 |
52,195 |
62,030 |
63,707 |
62,369 |
54,431 |
45,667 |
40,485 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
215 |
363 |
414 |
427 |
Total Equity & Noncontrolling Interests |
|
4,171 |
4,560 |
4,579 |
4,900 |
5,137 |
4,863 |
6,434 |
6,836 |
6,609 |
6,767 |
Total Preferred & Common Equity |
|
4,140 |
4,522 |
4,478 |
4,603 |
4,700 |
4,489 |
6,073 |
6,462 |
6,251 |
6,437 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
4,140 |
4,522 |
4,478 |
4,603 |
4,700 |
4,489 |
6,073 |
6,462 |
6,251 |
6,437 |
Common Stock |
|
4,195 |
4,694 |
4,718 |
4,998 |
5,135 |
5,213 |
5,676 |
5,810 |
5,868 |
6,326 |
Retained Earnings |
|
-12 |
-116 |
-217 |
-349 |
-382 |
-630 |
493 |
769 |
506 |
235 |
Treasury Stock |
|
-72 |
-92 |
-92 |
-104 |
-104 |
-138 |
-138 |
-138 |
-138 |
-138 |
Accumulated Other Comprehensive Income / (Loss) |
|
30 |
36 |
70 |
59 |
51 |
44 |
41 |
21 |
15 |
14 |
Noncontrolling Interest |
|
31 |
38 |
101 |
297 |
437 |
374 |
361 |
373 |
358 |
330 |
Quarterly Balance Sheets for Starwood Property Trust
This table presents Starwood Property Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
80,003 |
77,354 |
73,170 |
70,294 |
66,170 |
64,089 |
64,234 |
62,163 |
Cash and Due from Banks |
|
340 |
396 |
334 |
195 |
327 |
259 |
358 |
441 |
Restricted Cash |
|
122 |
136 |
120 |
236 |
125 |
176 |
152 |
252 |
Trading Account Securities |
|
2,457 |
2,908 |
2,853 |
2,735 |
2,772 |
2,891 |
2,848 |
2,532 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,217 |
1,444 |
1,443 |
1,406 |
1,045 |
1,207 |
1,195 |
1,413 |
Goodwill |
|
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
Intangible Assets |
|
73 |
67 |
68 |
66 |
63 |
62 |
60 |
60 |
Other Assets |
|
75,534 |
72,145 |
68,092 |
65,396 |
61,577 |
59,234 |
59,361 |
57,207 |
Total Liabilities & Shareholders' Equity |
|
80,003 |
77,354 |
73,170 |
70,294 |
66,170 |
64,089 |
64,234 |
62,163 |
Total Liabilities |
|
72,837 |
70,237 |
65,977 |
63,200 |
59,129 |
57,116 |
56,951 |
55,007 |
Short-Term Debt |
|
83 |
78 |
97 |
86 |
75 |
76 |
118 |
73 |
Other Short-Term Payables |
|
739 |
469 |
152 |
153 |
153 |
153 |
164 |
165 |
Long-Term Debt |
|
15,823 |
17,178 |
16,589 |
16,014 |
15,308 |
14,857 |
14,612 |
15,186 |
Other Long-Term Liabilities |
|
56,193 |
52,511 |
48,844 |
46,515 |
43,289 |
41,656 |
41,637 |
39,066 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
344 |
364 |
408 |
410 |
415 |
414 |
411 |
427 |
Total Equity & Noncontrolling Interests |
|
6,821 |
6,752 |
6,785 |
6,684 |
6,625 |
6,560 |
6,872 |
6,730 |
Total Preferred & Common Equity |
|
6,447 |
6,382 |
6,414 |
6,321 |
6,273 |
6,218 |
6,540 |
6,406 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
6,447 |
6,382 |
6,414 |
6,321 |
6,273 |
6,218 |
6,540 |
6,406 |
Common Stock |
|
5,783 |
5,830 |
5,846 |
5,859 |
5,889 |
5,910 |
6,315 |
6,347 |
Retained Earnings |
|
779 |
671 |
689 |
586 |
508 |
433 |
346 |
184 |
Treasury Stock |
|
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
Accumulated Other Comprehensive Income / (Loss) |
|
23 |
20 |
17 |
14 |
14 |
14 |
16 |
13 |
Noncontrolling Interest |
|
374 |
370 |
370 |
363 |
352 |
341 |
332 |
324 |
Annual Metrics And Ratios for Starwood Property Trust
This table displays calculated financial ratios and metrics derived from Starwood Property Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-7.72% |
3.85% |
59.16% |
-18.36% |
-7.63% |
-5.71% |
41.99% |
149.46% |
5.46% |
-0.80% |
EBITDA Growth |
|
-12.66% |
-8.95% |
158.02% |
-45.31% |
-5.34% |
-24.95% |
115.41% |
123.67% |
-66.64% |
26.38% |
EBIT Growth |
|
-21.74% |
-33.10% |
230.94% |
-66.00% |
-4.36% |
-39.04% |
295.10% |
173.73% |
-74.33% |
40.09% |
NOPAT Growth |
|
-9.01% |
-32.07% |
214.39% |
-64.73% |
-3.18% |
-40.80% |
309.68% |
195.73% |
-75.78% |
31.10% |
Net Income Growth |
|
-9.66% |
-18.69% |
12.27% |
-0.38% |
30.58% |
-31.82% |
34.51% |
115.07% |
-60.52% |
-8.99% |
EPS Growth |
|
-14.73% |
-21.47% |
1.33% |
-6.58% |
26.06% |
-35.20% |
31.03% |
80.26% |
-60.95% |
2.80% |
Operating Cash Flow Growth |
|
174.42% |
-8.10% |
-144.35% |
337.19% |
-102.25% |
8,021.42% |
-194.68% |
121.59% |
147.31% |
22.32% |
Free Cash Flow Firm Growth |
|
-24.58% |
-38.83% |
-33.16% |
-106.76% |
93.18% |
-243.25% |
-474.24% |
48.10% |
159.20% |
68.06% |
Invested Capital Growth |
|
11.15% |
12.50% |
16.99% |
24.44% |
2.17% |
4.81% |
25.53% |
14.49% |
-4.02% |
-7.42% |
Revenue Q/Q Growth |
|
-10.38% |
9.06% |
87.21% |
-34.49% |
-7.35% |
-2.38% |
16.82% |
64.22% |
30.33% |
151.38% |
EBITDA Q/Q Growth |
|
-22.91% |
19.90% |
295.14% |
-56.46% |
-22.32% |
-17.83% |
16.45% |
13.27% |
-32.74% |
-6.09% |
EBIT Q/Q Growth |
|
-29.44% |
34.33% |
1,040.48% |
-72.80% |
-36.70% |
-32.12% |
26.26% |
14.79% |
-41.05% |
-7.37% |
NOPAT Q/Q Growth |
|
-12.30% |
15.42% |
647.17% |
-71.40% |
-25.71% |
9.94% |
27.80% |
15.70% |
-44.16% |
-3.07% |
Net Income Q/Q Growth |
|
1.06% |
7.63% |
-6.53% |
1.49% |
17.01% |
-14.75% |
-2.31% |
6.66% |
-16.82% |
-3.50% |
EPS Q/Q Growth |
|
1.60% |
4.90% |
-7.32% |
-2.07% |
17.76% |
-15.33% |
-5.59% |
5.38% |
-17.05% |
-5.98% |
Operating Cash Flow Q/Q Growth |
|
148.38% |
1.73% |
-285.55% |
289.70% |
91.70% |
-3.44% |
-1,817.34% |
-32.47% |
562.67% |
78.19% |
Free Cash Flow Firm Q/Q Growth |
|
45.81% |
-413.37% |
42.28% |
-1.13% |
-128.62% |
46.39% |
1.49% |
-38.20% |
286.17% |
34.86% |
Invested Capital Q/Q Growth |
|
2.20% |
11.17% |
3.26% |
0.44% |
6.10% |
2.02% |
1.68% |
4.55% |
-0.18% |
-2.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
44.57% |
39.08% |
63.35% |
42.44% |
43.49% |
34.62% |
52.52% |
47.09% |
14.90% |
18.98% |
EBIT Margin |
|
37.43% |
24.11% |
50.13% |
20.88% |
21.61% |
13.97% |
38.88% |
42.67% |
10.39% |
14.67% |
Profit (Net Income) Margin |
|
84.79% |
66.38% |
46.82% |
57.14% |
80.77% |
58.40% |
55.33% |
47.70% |
17.86% |
16.38% |
Tax Burden Percent |
|
96.33% |
97.78% |
92.91% |
96.41% |
97.59% |
94.77% |
98.27% |
106.17% |
100.16% |
93.74% |
Interest Burden Percent |
|
235.17% |
281.56% |
100.53% |
283.90% |
382.90% |
440.99% |
144.79% |
105.30% |
171.67% |
119.17% |
Effective Tax Rate |
|
3.67% |
2.22% |
7.09% |
3.59% |
2.41% |
5.23% |
1.73% |
-6.17% |
-0.16% |
6.26% |
Return on Invested Capital (ROIC) |
|
2.12% |
1.28% |
3.52% |
1.02% |
0.89% |
0.51% |
1.80% |
4.45% |
1.03% |
1.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.25% |
5.37% |
3.55% |
3.86% |
4.55% |
2.99% |
2.95% |
4.79% |
2.09% |
1.84% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.11% |
7.14% |
5.52% |
7.65% |
9.81% |
6.82% |
6.76% |
10.84% |
4.85% |
3.92% |
Return on Equity (ROE) |
|
11.23% |
8.42% |
9.03% |
8.68% |
10.70% |
7.32% |
8.56% |
15.30% |
5.88% |
5.35% |
Cash Return on Invested Capital (CROIC) |
|
-8.44% |
-10.48% |
-12.15% |
-20.76% |
-1.26% |
-4.19% |
-20.85% |
-9.06% |
5.13% |
9.14% |
Operating Return on Assets (OROA) |
|
0.20% |
0.16% |
0.63% |
0.23% |
0.20% |
0.11% |
0.42% |
1.16% |
0.33% |
0.52% |
Return on Assets (ROA) |
|
0.45% |
0.45% |
0.59% |
0.63% |
0.73% |
0.46% |
0.60% |
1.30% |
0.56% |
0.58% |
Return on Common Equity (ROCE) |
|
11.16% |
8.36% |
8.90% |
8.31% |
9.92% |
6.73% |
7.85% |
13.85% |
5.26% |
4.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.92% |
8.13% |
9.22% |
8.93% |
11.42% |
8.16% |
8.11% |
16.39% |
6.69% |
5.91% |
Net Operating Profit after Tax (NOPAT) |
|
192 |
131 |
411 |
145 |
140 |
83 |
340 |
1,006 |
244 |
319 |
NOPAT Margin |
|
36.06% |
23.58% |
46.59% |
20.13% |
21.09% |
13.24% |
38.21% |
45.30% |
10.40% |
13.75% |
Net Nonoperating Expense Percent (NNEP) |
|
-5.13% |
-4.09% |
-0.03% |
-2.84% |
-3.67% |
-2.48% |
-1.16% |
-0.34% |
-1.06% |
-0.40% |
SG&A Expenses to Revenue |
|
2.16% |
11.75% |
10.69% |
17.66% |
18.50% |
18.77% |
12.55% |
1.99% |
1.92% |
2.08% |
Operating Expenses to Revenue |
|
62.58% |
75.89% |
50.49% |
74.29% |
77.31% |
79.14% |
61.12% |
57.33% |
89.61% |
85.33% |
Earnings before Interest and Taxes (EBIT) |
|
200 |
134 |
442 |
150 |
144 |
88 |
346 |
947 |
243 |
341 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
238 |
216 |
558 |
305 |
289 |
217 |
467 |
1,045 |
349 |
441 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.53 |
0.57 |
0.67 |
0.70 |
0.96 |
0.89 |
0.91 |
0.72 |
0.95 |
0.99 |
Price to Tangible Book Value (P/TBV) |
|
0.58 |
0.62 |
0.73 |
0.77 |
1.03 |
0.96 |
0.96 |
0.76 |
1.01 |
1.04 |
Price to Revenue (P/Rev) |
|
4.14 |
4.69 |
3.42 |
4.47 |
6.77 |
6.38 |
6.19 |
2.10 |
2.55 |
2.75 |
Price to Earnings (P/E) |
|
4.90 |
7.11 |
7.52 |
8.33 |
8.84 |
12.06 |
12.31 |
5.34 |
17.60 |
17.75 |
Dividend Yield |
|
20.65% |
17.64% |
16.62% |
16.44% |
12.02% |
13.66% |
10.05% |
12.77% |
10.08% |
10.13% |
Earnings Yield |
|
20.39% |
14.07% |
13.30% |
12.00% |
11.32% |
8.29% |
8.12% |
18.72% |
5.68% |
5.63% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.76 |
0.85 |
0.88 |
0.95 |
0.93 |
0.96 |
0.91 |
0.97 |
0.97 |
Enterprise Value to Revenue (EV/Rev) |
|
13.59 |
14.78 |
12.15 |
19.17 |
22.93 |
24.84 |
22.68 |
9.88 |
9.63 |
8.97 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
30.48 |
37.83 |
19.18 |
45.17 |
52.72 |
71.77 |
43.18 |
20.98 |
64.67 |
47.26 |
Enterprise Value to EBIT (EV/EBIT) |
|
36.31 |
61.31 |
24.24 |
91.83 |
106.08 |
177.79 |
58.33 |
23.15 |
92.76 |
61.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
37.68 |
62.68 |
26.08 |
95.25 |
108.69 |
187.60 |
59.35 |
21.81 |
92.61 |
65.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.96 |
14.71 |
0.00 |
23.56 |
0.00 |
14.89 |
0.00 |
102.61 |
42.68 |
32.22 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.61 |
10.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.29 |
1.36 |
1.75 |
2.20 |
2.12 |
2.45 |
2.17 |
2.35 |
2.30 |
1.98 |
Long-Term Debt to Equity |
|
1.29 |
1.36 |
1.75 |
2.20 |
2.12 |
2.44 |
2.17 |
2.34 |
2.28 |
1.97 |
Financial Leverage |
|
1.26 |
1.33 |
1.56 |
1.98 |
2.16 |
2.28 |
2.29 |
2.26 |
2.32 |
2.14 |
Leverage Ratio |
|
25.06 |
18.66 |
15.34 |
13.84 |
14.58 |
15.89 |
14.31 |
11.76 |
10.45 |
9.29 |
Compound Leverage Factor |
|
58.92 |
52.55 |
15.42 |
39.29 |
55.81 |
70.08 |
20.72 |
12.39 |
17.93 |
11.07 |
Debt to Total Capital |
|
56.41% |
57.64% |
63.64% |
68.73% |
67.92% |
71.03% |
68.44% |
70.16% |
69.67% |
66.44% |
Short-Term Debt to Total Capital |
|
0.05% |
0.04% |
0.00% |
0.10% |
0.00% |
0.25% |
0.06% |
0.38% |
0.44% |
0.44% |
Long-Term Debt to Total Capital |
|
56.36% |
57.60% |
63.64% |
68.64% |
67.92% |
70.78% |
68.38% |
69.78% |
69.22% |
66.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.32% |
0.35% |
0.80% |
1.89% |
2.73% |
2.23% |
2.74% |
3.05% |
3.33% |
3.53% |
Common Equity to Total Capital |
|
43.27% |
42.01% |
35.56% |
29.37% |
29.35% |
26.75% |
28.82% |
26.79% |
27.00% |
30.03% |
Debt to EBITDA |
|
22.71 |
28.67 |
14.35 |
35.27 |
37.61 |
54.93 |
30.85 |
16.19 |
46.24 |
32.30 |
Net Debt to EBITDA |
|
21.06 |
25.66 |
13.60 |
33.67 |
35.63 |
51.60 |
30.16 |
15.82 |
45.35 |
31.05 |
Long-Term Debt to EBITDA |
|
22.68 |
28.65 |
14.35 |
35.22 |
37.61 |
54.74 |
30.82 |
16.10 |
45.95 |
32.09 |
Debt to NOPAT |
|
28.07 |
47.50 |
19.52 |
74.37 |
77.56 |
143.59 |
42.40 |
16.83 |
66.22 |
44.60 |
Net Debt to NOPAT |
|
26.03 |
42.52 |
18.50 |
71.00 |
73.46 |
134.89 |
41.45 |
16.45 |
64.94 |
42.86 |
Long-Term Debt to NOPAT |
|
28.04 |
47.47 |
19.52 |
74.27 |
77.56 |
143.09 |
42.36 |
16.73 |
65.80 |
44.30 |
Noncontrolling Interest Sharing Ratio |
|
0.65% |
0.78% |
1.52% |
4.19% |
7.31% |
8.10% |
8.25% |
9.48% |
10.60% |
10.75% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-767 |
-1,065 |
-1,419 |
-2,933 |
-200 |
-687 |
-3,945 |
-2,047 |
1,212 |
2,037 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-3.79 |
-4.62 |
-4.80 |
-7.19 |
-0.39 |
-1.64 |
-8.86 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.99 |
2.41 |
-0.83 |
1.43 |
-0.03 |
2.49 |
-2.22 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.99 |
2.41 |
-0.83 |
1.43 |
-0.03 |
2.49 |
-2.22 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.04 |
Fixed Asset Turnover |
|
1.11 |
0.39 |
0.38 |
0.27 |
0.26 |
0.28 |
0.52 |
1.70 |
1.88 |
1.92 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,569 |
10,765 |
12,594 |
15,672 |
16,013 |
16,783 |
21,068 |
24,121 |
23,152 |
21,435 |
Invested Capital Turnover |
|
0.06 |
0.05 |
0.08 |
0.05 |
0.04 |
0.04 |
0.05 |
0.10 |
0.10 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
960 |
1,196 |
1,829 |
3,078 |
340 |
770 |
4,285 |
3,053 |
-969 |
-1,718 |
Enterprise Value (EV) |
|
7,246 |
8,187 |
10,712 |
13,797 |
15,242 |
15,573 |
20,185 |
21,933 |
22,558 |
20,833 |
Market Capitalization |
|
2,210 |
2,596 |
3,014 |
3,216 |
4,504 |
4,002 |
5,512 |
4,656 |
5,969 |
6,389 |
Book Value per Share |
|
$17.42 |
$18.97 |
$17.16 |
$16.72 |
$16.67 |
$15.77 |
$21.04 |
$20.87 |
$19.96 |
$19.09 |
Tangible Book Value per Share |
|
$15.98 |
$17.46 |
$15.92 |
$15.25 |
$15.45 |
$14.61 |
$19.92 |
$19.81 |
$18.92 |
$18.14 |
Total Capital |
|
9,569 |
10,765 |
12,594 |
15,672 |
16,013 |
16,783 |
21,068 |
24,121 |
23,152 |
21,435 |
Total Debt |
|
5,398 |
6,205 |
8,015 |
10,772 |
10,876 |
11,920 |
14,419 |
16,922 |
16,129 |
14,241 |
Total Long-Term Debt |
|
5,392 |
6,201 |
8,015 |
10,757 |
10,876 |
11,879 |
14,405 |
16,831 |
16,027 |
14,146 |
Net Debt |
|
5,006 |
5,554 |
7,597 |
10,284 |
10,302 |
11,198 |
14,097 |
16,540 |
15,817 |
13,687 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-260 |
-237 |
-2.08 |
-266 |
-397 |
-283 |
-152 |
-53 |
-175 |
-61 |
Net Nonoperating Obligations (NNO) |
|
5,398 |
6,205 |
8,015 |
10,772 |
10,876 |
11,920 |
14,419 |
16,922 |
16,129 |
14,241 |
Total Depreciation and Amortization (D&A) |
|
38 |
83 |
117 |
155 |
145 |
129 |
121 |
98 |
106 |
100 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.92 |
$1.52 |
$1.53 |
$1.44 |
$1.81 |
$1.16 |
$1.54 |
$2.80 |
$1.07 |
$1.10 |
Adjusted Weighted Average Basic Shares Outstanding |
|
237.03M |
259.28M |
261.38M |
279.28M |
282.61M |
285.45M |
304.83M |
310.65M |
313.38M |
337.42M |
Adjusted Diluted Earnings per Share |
|
$1.91 |
$1.50 |
$1.52 |
$1.42 |
$1.79 |
$1.16 |
$1.52 |
$2.74 |
$1.07 |
$1.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
237.03M |
259.28M |
261.38M |
279.28M |
282.61M |
285.45M |
304.83M |
310.65M |
313.38M |
337.42M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
237.03M |
259.28M |
261.38M |
279.28M |
282.61M |
285.45M |
304.83M |
310.65M |
313.38M |
337.42M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
205 |
144 |
414 |
153 |
141 |
81 |
341 |
663 |
170 |
319 |
Normalized NOPAT Margin |
|
38.48% |
25.96% |
46.95% |
21.28% |
21.25% |
12.97% |
38.34% |
29.87% |
7.27% |
13.75% |
Pre Tax Income Margin |
|
88.01% |
67.89% |
50.40% |
59.27% |
82.76% |
61.62% |
56.30% |
44.93% |
17.83% |
17.48% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.99 |
0.58 |
1.49 |
0.37 |
0.28 |
0.21 |
0.78 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.95 |
0.57 |
1.39 |
0.35 |
0.28 |
0.20 |
0.76 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.99 |
0.58 |
1.49 |
0.37 |
0.28 |
0.21 |
0.78 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.95 |
0.57 |
1.39 |
0.35 |
0.28 |
0.20 |
0.76 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
91.14% |
109.09% |
99.15% |
163.93% |
91.78% |
127.56% |
88.11% |
47.03% |
103.20% |
147.57% |
Augmented Payout Ratio |
|
101.92% |
114.45% |
99.15% |
166.88% |
91.78% |
136.80% |
88.11% |
47.03% |
103.20% |
147.57% |
Quarterly Metrics And Ratios for Starwood Property Trust
This table displays calculated financial ratios and metrics derived from Starwood Property Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.32% |
354.07% |
-59.58% |
86.03% |
81.27% |
-20.86% |
89.00% |
-26.83% |
-8.68% |
10.30% |
-28.09% |
EBITDA Growth |
|
34.45% |
136.67% |
-87.06% |
-33.14% |
-87.43% |
-70.63% |
352.52% |
-52.91% |
-115.57% |
159.79% |
-34.19% |
EBIT Growth |
|
50.39% |
192.60% |
-95.60% |
-36.62% |
-100.74% |
-80.58% |
1,141.90% |
-59.60% |
-2,210.76% |
280.66% |
-39.79% |
NOPAT Growth |
|
102.54% |
219.26% |
-94.93% |
-36.46% |
-100.74% |
-84.92% |
951.20% |
-66.27% |
-1,470.67% |
377.18% |
-41.24% |
Net Income Growth |
|
59.33% |
64.23% |
-84.45% |
-21.06% |
-77.05% |
-49.98% |
167.50% |
-65.05% |
40.47% |
-16.33% |
-27.37% |
EPS Growth |
|
38.64% |
46.67% |
-84.31% |
-19.40% |
-75.41% |
-50.00% |
200.00% |
-55.56% |
53.33% |
-31.82% |
-31.25% |
Operating Cash Flow Growth |
|
121.27% |
-19.46% |
-118.50% |
-64.41% |
123.45% |
101.88% |
295.91% |
-71.81% |
-32.15% |
2,393.50% |
326.93% |
Free Cash Flow Firm Growth |
|
48.80% |
32.36% |
-18.80% |
128.19% |
94.18% |
134.94% |
159.13% |
-23.98% |
1,031.97% |
86.25% |
-95.38% |
Invested Capital Growth |
|
11.35% |
14.49% |
17.17% |
-9.43% |
0.53% |
-4.02% |
-8.00% |
-8.26% |
-5.09% |
-7.42% |
-0.03% |
Revenue Q/Q Growth |
|
-31.76% |
289.39% |
-51.70% |
379.98% |
-33.51% |
70.01% |
625.91% |
85.82% |
-17.01% |
105.35% |
-50.96% |
EBITDA Q/Q Growth |
|
-40.92% |
7.93% |
-83.04% |
465.33% |
-88.89% |
152.21% |
-6.51% |
-41.17% |
-103.67% |
4,308.11% |
-27.61% |
EBIT Q/Q Growth |
|
-44.49% |
7.99% |
-93.98% |
1,485.23% |
-100.64% |
2,948.73% |
-6.42% |
-48.43% |
-136.87% |
569.28% |
-32.52% |
NOPAT Q/Q Growth |
|
-28.47% |
-10.58% |
-93.34% |
1,244.69% |
-100.83% |
1,922.35% |
12.97% |
-56.86% |
-138.79% |
653.65% |
-36.58% |
Net Income Q/Q Growth |
|
-20.54% |
-24.41% |
-64.68% |
272.11% |
-76.90% |
64.74% |
88.87% |
-51.38% |
-7.15% |
-1.87% |
63.93% |
EPS Q/Q Growth |
|
-8.96% |
-27.87% |
-63.64% |
237.50% |
-72.22% |
46.67% |
118.18% |
-50.00% |
-4.17% |
-34.78% |
120.00% |
Operating Cash Flow Q/Q Growth |
|
-69.96% |
-495.63% |
95.47% |
761.51% |
88.65% |
-96.67% |
371.98% |
-4.81% |
354.01% |
22.24% |
-19.19% |
Free Cash Flow Firm Q/Q Growth |
|
77.59% |
-34.05% |
-25.44% |
175.36% |
-104.63% |
905.02% |
90.60% |
-3.12% |
-43.29% |
60.88% |
-94.78% |
Invested Capital Q/Q Growth |
|
-12.49% |
4.55% |
1.05% |
-2.03% |
-2.87% |
-0.18% |
-3.15% |
-2.30% |
0.48% |
-2.63% |
4.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
68.74% |
19.05% |
24.23% |
28.54% |
4.77% |
7.07% |
58.01% |
18.36% |
-0.81% |
16.65% |
24.58% |
EBIT Margin |
|
60.05% |
16.65% |
7.62% |
25.15% |
-0.24% |
4.09% |
50.04% |
13.89% |
-6.17% |
14.10% |
19.40% |
Profit (Net Income) Margin |
|
78.28% |
15.20% |
36.80% |
28.53% |
9.91% |
9.60% |
52.08% |
13.63% |
15.25% |
7.29% |
24.35% |
Tax Burden Percent |
|
127.85% |
107.99% |
117.26% |
99.46% |
128.51% |
82.21% |
99.25% |
83.04% |
87.35% |
103.06% |
96.86% |
Interest Burden Percent |
|
101.96% |
84.49% |
412.05% |
114.02% |
-3,162.82% |
285.92% |
104.85% |
118.16% |
-282.86% |
50.14% |
129.60% |
Effective Tax Rate |
|
-27.85% |
-7.99% |
-17.26% |
0.54% |
-28.51% |
17.79% |
0.75% |
16.96% |
12.65% |
-3.06% |
3.14% |
Return on Invested Capital (ROIC) |
|
4.74% |
1.73% |
0.48% |
1.56% |
-0.02% |
0.33% |
2.50% |
0.49% |
-0.22% |
1.51% |
1.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.77% |
1.56% |
0.77% |
1.71% |
0.31% |
0.67% |
2.55% |
0.56% |
0.41% |
1.05% |
1.96% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.61% |
3.53% |
1.70% |
4.30% |
0.69% |
1.55% |
5.87% |
1.26% |
0.89% |
2.24% |
4.24% |
Return on Equity (ROE) |
|
17.35% |
5.26% |
2.18% |
5.86% |
0.66% |
1.88% |
8.37% |
1.75% |
0.67% |
3.76% |
6.03% |
Cash Return on Invested Capital (CROIC) |
|
-6.77% |
-9.06% |
-12.42% |
12.47% |
1.36% |
5.13% |
10.49% |
10.24% |
6.68% |
9.14% |
1.18% |
Operating Return on Assets (OROA) |
|
1.00% |
0.45% |
0.12% |
0.50% |
-0.01% |
0.13% |
0.82% |
0.20% |
-0.08% |
0.50% |
0.65% |
Return on Assets (ROA) |
|
1.31% |
0.41% |
0.56% |
0.57% |
0.24% |
0.30% |
0.86% |
0.19% |
0.21% |
0.26% |
0.81% |
Return on Common Equity (ROCE) |
|
15.80% |
4.76% |
1.97% |
5.25% |
0.60% |
1.68% |
7.48% |
1.56% |
0.60% |
3.35% |
5.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.40% |
0.00% |
11.51% |
10.53% |
7.95% |
0.00% |
8.26% |
6.01% |
6.03% |
0.00% |
5.26% |
Net Operating Profit after Tax (NOPAT) |
|
220 |
196 |
15 |
195 |
-1.62 |
30 |
152 |
66 |
-26 |
141 |
90 |
NOPAT Margin |
|
76.78% |
17.63% |
8.93% |
25.02% |
-0.31% |
3.36% |
49.67% |
11.53% |
-5.39% |
14.53% |
18.79% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.03% |
0.17% |
-0.29% |
-0.15% |
-0.33% |
-0.33% |
-0.05% |
-0.08% |
-0.63% |
0.46% |
-0.17% |
SG&A Expenses to Revenue |
|
4.27% |
1.08% |
7.18% |
1.47% |
2.27% |
1.13% |
3.37% |
2.12% |
2.56% |
1.41% |
3.11% |
Operating Expenses to Revenue |
|
39.95% |
83.35% |
92.38% |
74.85% |
100.24% |
95.91% |
49.96% |
86.11% |
106.17% |
85.90% |
80.60% |
Earnings before Interest and Taxes (EBIT) |
|
172 |
185 |
12 |
196 |
-1.26 |
36 |
154 |
79 |
-29 |
137 |
92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
197 |
212 |
39 |
222 |
25 |
62 |
178 |
105 |
-3.85 |
162 |
117 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.73 |
0.72 |
0.76 |
0.86 |
0.87 |
0.95 |
0.99 |
0.96 |
0.99 |
0.99 |
1.04 |
Price to Tangible Book Value (P/TBV) |
|
0.77 |
0.76 |
0.80 |
0.90 |
0.92 |
1.01 |
1.04 |
1.01 |
1.04 |
1.04 |
1.10 |
Price to Revenue (P/Rev) |
|
3.50 |
2.10 |
4.04 |
3.52 |
3.06 |
2.55 |
5.27 |
6.18 |
6.99 |
2.75 |
3.12 |
Price to Earnings (P/E) |
|
5.75 |
5.34 |
8.13 |
9.90 |
13.48 |
17.60 |
14.06 |
17.07 |
17.02 |
17.75 |
20.99 |
Dividend Yield |
|
12.56% |
12.77% |
12.25% |
10.90% |
10.91% |
10.08% |
9.69% |
10.14% |
9.42% |
10.13% |
9.71% |
Earnings Yield |
|
17.40% |
18.72% |
12.30% |
10.10% |
7.42% |
5.68% |
7.11% |
5.86% |
5.88% |
5.63% |
4.76% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.91 |
0.92 |
0.94 |
0.95 |
0.97 |
0.98 |
0.97 |
0.97 |
0.97 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
15.45 |
9.88 |
18.55 |
14.39 |
12.22 |
9.63 |
18.59 |
21.92 |
23.18 |
8.97 |
10.29 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
22.64 |
20.98 |
27.89 |
32.60 |
42.32 |
64.67 |
35.58 |
42.65 |
45.62 |
47.26 |
57.87 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.32 |
23.15 |
31.95 |
38.44 |
53.20 |
92.76 |
42.74 |
53.67 |
58.23 |
61.15 |
78.65 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
24.03 |
21.81 |
29.15 |
34.74 |
50.31 |
92.61 |
43.50 |
57.12 |
65.00 |
65.24 |
85.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
66.01 |
102.61 |
724.72 |
0.00 |
0.00 |
42.68 |
35.73 |
44.48 |
59.02 |
32.22 |
26.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
7.18 |
69.92 |
18.61 |
8.93 |
9.06 |
14.18 |
10.23 |
82.79 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.22 |
2.35 |
2.42 |
2.32 |
2.27 |
2.30 |
2.19 |
2.14 |
2.02 |
1.98 |
2.13 |
Long-Term Debt to Equity |
|
2.21 |
2.34 |
2.41 |
2.31 |
2.26 |
2.28 |
2.17 |
2.13 |
2.01 |
1.97 |
2.12 |
Financial Leverage |
|
2.65 |
2.26 |
2.22 |
2.52 |
2.24 |
2.32 |
2.31 |
2.23 |
2.14 |
2.14 |
2.16 |
Leverage Ratio |
|
13.48 |
11.76 |
11.30 |
10.94 |
10.54 |
10.45 |
10.14 |
9.69 |
9.36 |
9.29 |
9.04 |
Compound Leverage Factor |
|
13.75 |
9.94 |
46.57 |
12.47 |
-333.38 |
29.87 |
10.63 |
11.45 |
-26.47 |
4.66 |
11.72 |
Debt to Total Capital |
|
68.94% |
70.16% |
70.80% |
69.88% |
69.42% |
69.67% |
68.60% |
68.17% |
66.92% |
66.44% |
68.07% |
Short-Term Debt to Total Capital |
|
0.36% |
0.38% |
0.32% |
0.41% |
0.37% |
0.44% |
0.33% |
0.35% |
0.54% |
0.44% |
0.33% |
Long-Term Debt to Total Capital |
|
68.58% |
69.78% |
70.48% |
69.47% |
69.05% |
69.22% |
68.27% |
67.82% |
66.38% |
66.00% |
67.75% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
3.12% |
3.05% |
3.01% |
3.26% |
3.33% |
3.33% |
3.42% |
3.45% |
3.37% |
3.53% |
3.35% |
Common Equity to Total Capital |
|
27.94% |
26.79% |
26.18% |
26.86% |
27.25% |
27.00% |
27.97% |
28.39% |
29.71% |
30.03% |
28.58% |
Debt to EBITDA |
|
17.23 |
16.19 |
21.55 |
24.17 |
31.05 |
46.24 |
24.99 |
29.99 |
31.38 |
32.30 |
40.16 |
Net Debt to EBITDA |
|
16.73 |
15.82 |
20.89 |
23.51 |
30.22 |
45.35 |
24.25 |
29.11 |
30.29 |
31.05 |
38.34 |
Long-Term Debt to EBITDA |
|
17.14 |
16.10 |
21.45 |
24.03 |
30.88 |
45.95 |
24.86 |
29.84 |
31.13 |
32.09 |
39.97 |
Debt to NOPAT |
|
18.30 |
16.83 |
22.53 |
25.75 |
36.91 |
66.22 |
30.55 |
40.16 |
44.71 |
44.60 |
59.12 |
Net Debt to NOPAT |
|
17.77 |
16.45 |
21.84 |
25.05 |
35.92 |
64.94 |
29.65 |
38.99 |
43.16 |
42.86 |
56.43 |
Long-Term Debt to NOPAT |
|
18.20 |
16.73 |
22.43 |
25.60 |
36.71 |
65.80 |
30.40 |
39.96 |
44.35 |
44.30 |
58.83 |
Noncontrolling Interest Sharing Ratio |
|
8.98% |
9.48% |
9.73% |
10.37% |
10.46% |
10.60% |
10.61% |
10.83% |
10.54% |
10.75% |
10.70% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,131 |
-2,857 |
-3,557 |
2,680 |
-124 |
998 |
2,103 |
2,038 |
1,156 |
1,859 |
97 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-9.58 |
0.00 |
-10.61 |
0.00 |
0.00 |
0.00 |
5.91 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.72 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.72 |
0.00 |
-0.09 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.03 |
0.02 |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.04 |
0.03 |
Fixed Asset Turnover |
|
0.78 |
1.70 |
0.94 |
1.17 |
1.37 |
1.88 |
0.95 |
0.73 |
0.71 |
1.92 |
1.74 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
23,071 |
24,121 |
24,374 |
23,879 |
23,194 |
23,152 |
22,423 |
21,907 |
22,013 |
21,435 |
22,415 |
Invested Capital Turnover |
|
0.06 |
0.10 |
0.05 |
0.06 |
0.08 |
0.10 |
0.05 |
0.04 |
0.04 |
0.10 |
0.10 |
Increase / (Decrease) in Invested Capital |
|
2,351 |
3,053 |
3,571 |
-2,485 |
122 |
-969 |
-1,951 |
-1,972 |
-1,181 |
-1,718 |
-7.49 |
Enterprise Value (EV) |
|
20,892 |
21,933 |
22,328 |
22,509 |
21,946 |
22,558 |
21,906 |
21,237 |
21,417 |
20,833 |
21,988 |
Market Capitalization |
|
4,729 |
4,656 |
4,868 |
5,499 |
5,505 |
5,969 |
6,208 |
5,984 |
6,454 |
6,389 |
6,671 |
Book Value per Share |
|
$20.85 |
$20.87 |
$20.54 |
$20.55 |
$20.21 |
$19.96 |
$19.85 |
$19.68 |
$20.65 |
$19.09 |
$18.98 |
Tangible Book Value per Share |
|
$19.77 |
$19.81 |
$19.49 |
$19.50 |
$19.17 |
$18.92 |
$18.83 |
$18.66 |
$19.64 |
$18.14 |
$18.04 |
Total Capital |
|
23,071 |
24,121 |
24,374 |
23,879 |
23,194 |
23,152 |
22,423 |
21,907 |
22,013 |
21,435 |
22,415 |
Total Debt |
|
15,906 |
16,922 |
17,257 |
16,686 |
16,100 |
16,129 |
15,383 |
14,933 |
14,730 |
14,241 |
15,259 |
Total Long-Term Debt |
|
15,823 |
16,831 |
17,178 |
16,589 |
16,014 |
16,027 |
15,308 |
14,857 |
14,612 |
14,146 |
15,186 |
Net Debt |
|
15,444 |
16,540 |
16,725 |
16,232 |
15,669 |
15,817 |
14,930 |
14,498 |
14,220 |
13,687 |
14,566 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-4.29 |
27 |
-45 |
-27 |
-53 |
-55 |
-7.40 |
-12 |
-98 |
70 |
-27 |
Net Nonoperating Obligations (NNO) |
|
15,906 |
16,922 |
17,257 |
16,686 |
16,100 |
16,129 |
15,383 |
14,933 |
14,730 |
14,241 |
15,259 |
Total Depreciation and Amortization (D&A) |
|
25 |
27 |
27 |
26 |
26 |
26 |
24 |
26 |
25 |
25 |
25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.62 |
$0.46 |
$0.16 |
$0.54 |
$0.15 |
$0.22 |
$0.49 |
$0.24 |
$0.23 |
$0.14 |
$0.33 |
Adjusted Weighted Average Basic Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Adjusted Diluted Earnings per Share |
|
$0.61 |
$0.44 |
$0.16 |
$0.54 |
$0.15 |
$0.22 |
$0.48 |
$0.24 |
$0.23 |
$0.15 |
$0.33 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
309.58M |
310.65M |
312.09M |
312.78M |
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
121 |
127 |
8.66 |
195 |
-0.88 |
30 |
152 |
66 |
-26 |
96 |
90 |
Normalized NOPAT Margin |
|
42.33% |
11.43% |
5.33% |
25.02% |
-0.17% |
3.36% |
49.67% |
11.53% |
-5.39% |
9.87% |
18.79% |
Pre Tax Income Margin |
|
61.23% |
14.07% |
31.38% |
28.68% |
7.71% |
11.68% |
52.47% |
16.41% |
17.45% |
7.07% |
25.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.77 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.99 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.77 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.99 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
48.44% |
47.03% |
69.13% |
74.95% |
102.69% |
103.20% |
83.82% |
120.10% |
113.68% |
147.57% |
152.76% |
Augmented Payout Ratio |
|
48.44% |
47.03% |
69.13% |
74.95% |
102.69% |
103.20% |
83.82% |
120.10% |
113.68% |
147.57% |
152.76% |
Key Financial Trends
Starwood Property Trust (NYSE: STWD) has shown notable fluctuations across its key financial metrics over the last four years, with an emphasis on the quarterly performance through Q1 2025. An analysis of their income statements, cash flow statements, and balance sheets reveals several trends and key highlights to consider for potential investors.
- Q1 2025 net income attributable to common shareholders was $112.3 million, a strong increase from $51.6 million in Q3 2024 and $77.8 million in Q2 2024, highlighting recent improved profitability.
- Total revenue for Q1 2025 was $476.7 million, representing stability when compared with quarterly revenues ranging from $473 million to $1.02 billion over prior periods, indicating consistent core operations.
- Net cash from continuing operating activities increased to approximately $239 million in Q1 2025, indicating solid cash generation capacity in the most recent quarter.
- Total assets remain robust at $62.2 billion as of Q1 2025, providing a strong asset base to support operations and growth.
- Starwood continues steady dividend payments, with a consistent dividend of $0.48 per common share each quarter over the past years, providing income stability for investors.
- Net interest income was positive $12.2 million in Q1 2025, whereas in many prior quarters this line was negative or fluctuated significantly, reflecting variability in interest income/expense management.
- The balance sheet shows substantial liabilities, with approximately $55 billion in total liabilities versus $6.7 billion in total equity as of Q1 2025, typical for a financial services company but notable for leverage monitoring.
- Cash and due from banks slightly increased in Q1 2025 to $440.6 million from $357.9 million in Q3 2024, reflecting moderate liquidity coverage.
- Non-interest expenses increased to roughly $384 million in Q1 2025 from $503 million in Q3 2024 but remained controlled relative to revenues, indicating ongoing operational cost management.
- The weighted average shares outstanding have modestly increased from approximately 312 million in early 2023 to 339 million in Q1 2025, which may dilute EPS growth but support capital for funding activities.
- Q1 2025 saw a major cash outflow in investing activities of about $906 million, driven by large purchases of investment securities ($1.74 billion), exceeding sales, potentially pressuring free cash flow.
- While net income improved in Q1 2025, the previous quarters (notably Q4 2024) showed much lower net income and negative net interest income, highlighting potential volatility in earnings.
- The company’s total liabilities have been decreasing somewhat but remain very high relative to equity, which could present financial risk if interest rates rise or asset values decline.
- Cash interest paid remains substantial (e.g., $265 million in Q1 2025), indicating a heavy interest expense burden on debt, which could pressure net margins in volatile rate environments.
- Provision for loan losses exhibited notable fluctuations, including a negative $25 million in Q1 2025, suggesting some volatility or write-backs but also risk in asset quality.
In summary, Starwood Property Trust has demonstrated resilience with improved profitability and ongoing dividend consistency, supported by a strong asset base and solid operating cash flow. However, investors should be mindful of its significant leverage, fluctuating net interest income, and notable cash outflows due to investment activity. The stock may appeal to those interested in a real estate finance play with dividend income, yet awareness of capital management and credit risk factors is essential going forward.
08/25/25 08:16 PMAI Generated. May Contain Errors.