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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
47 |
71 |
154 |
78 |
76 |
52 |
112 |
130 |
73 |
97 |
52 |
| Consolidated Net Income / (Loss) |
|
51 |
85 |
160 |
78 |
72 |
71 |
116 |
135 |
80 |
112 |
57 |
| Net Income / (Loss) Continuing Operations |
|
51 |
85 |
160 |
78 |
72 |
71 |
116 |
135 |
80 |
112 |
57 |
| Total Pre-Tax Income |
|
40 |
103 |
161 |
94 |
83 |
69 |
120 |
135 |
93 |
131 |
53 |
| Total Revenue |
|
518 |
881 |
663 |
570 |
572 |
972 |
423 |
524 |
542 |
372 |
524 |
| Net Interest Income / (Expense) |
|
20 |
190 |
18 |
444 |
17 |
-52 |
16 |
396 |
7.36 |
-334 |
18 |
| Total Interest Income |
|
20 |
-146 |
18 |
444 |
17 |
-407 |
16 |
396 |
7.36 |
-334 |
18 |
| Investment Securities Interest Income |
|
20 |
310 |
18 |
17 |
17 |
20 |
16 |
10 |
7.36 |
52 |
18 |
| Total Interest Expense |
|
0.00 |
-335 |
0.00 |
0.00 |
0.00 |
-356 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
498 |
692 |
645 |
126 |
554 |
1,024 |
407 |
128 |
535 |
705 |
506 |
| Other Service Charges |
|
468 |
929 |
476 |
20 |
436 |
840 |
377 |
21 |
424 |
806 |
427 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-3.21 |
-268 |
140 |
81 |
92 |
156 |
0.75 |
80 |
54 |
-168 |
-0.87 |
| Other Non-Interest Income |
|
33 |
30 |
29 |
25 |
26 |
28 |
29 |
28 |
58 |
67 |
80 |
| Total Non-Interest Expense |
|
520 |
845 |
509 |
491 |
503 |
835 |
384 |
430 |
489 |
482 |
480 |
| Net Occupancy & Equipment Expense |
|
12 |
9.93 |
10 |
12 |
12 |
14 |
15 |
15 |
16 |
15 |
23 |
| Other Operating Expenses |
|
496 |
823 |
489 |
469 |
480 |
810 |
358 |
406 |
447 |
436 |
423 |
| Depreciation Expense |
|
12 |
12 |
9.82 |
10 |
10 |
11 |
11 |
10 |
26 |
31 |
34 |
| Nonoperating Income / (Expense), net |
|
41 |
67 |
7.46 |
14 |
14 |
-68 |
81 |
42 |
40 |
242 |
9.73 |
| Income Tax Expense |
|
-11 |
18 |
1.21 |
16 |
10 |
-2.10 |
3.77 |
0.67 |
13 |
19 |
-3.95 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
3.94 |
14 |
5.53 |
-0.17 |
-3.90 |
19 |
3.85 |
4.88 |
7.37 |
15 |
5.54 |
| Basic Earnings per Share |
|
$0.15 |
$0.22 |
$0.49 |
$0.24 |
$0.23 |
$0.14 |
$0.33 |
$0.38 |
$0.19 |
$0.25 |
$0.13 |
| Weighted Average Basic Shares Outstanding |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| Diluted Earnings per Share |
|
$0.15 |
$0.22 |
$0.48 |
$0.24 |
$0.23 |
$0.15 |
$0.33 |
$0.38 |
$0.19 |
$0.25 |
$0.13 |
| Weighted Average Diluted Shares Outstanding |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| Cash Dividends to Common per Share |
|
$0.48 |
- |
$0.48 |
$0.48 |
$0.48 |
- |
$0.48 |
$0.48 |
$0.48 |
- |
$0.48 |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
92 |
262 |
-236 |
69 |
88 |
147 |
-399 |
61 |
-71 |
245 |
121 |
| Net Cash From Operating Activities |
|
606 |
557 |
-247 |
585 |
-13 |
1,046 |
-990 |
214 |
529 |
647 |
978 |
| Net Cash From Continuing Operating Activities |
|
606 |
557 |
-247 |
585 |
-13 |
1,047 |
-990 |
214 |
529 |
647 |
978 |
| Net Income / (Loss) Continuing Operations |
|
452 |
368 |
413 |
411 |
537 |
366 |
492 |
1,059 |
418 |
381 |
443 |
| Consolidated Net Income / (Loss) |
|
452 |
368 |
413 |
411 |
537 |
366 |
492 |
1,059 |
418 |
381 |
443 |
| Provision For Loan Losses |
|
-0.00 |
3.76 |
-5.46 |
35 |
7.13 |
43 |
8.34 |
47 |
244 |
197 |
19 |
| Depreciation Expense |
|
27 |
62 |
91 |
131 |
113 |
94 |
85 |
54 |
54 |
46 |
85 |
| Amortization Expense |
|
11 |
21 |
26 |
24 |
32 |
35 |
37 |
44 |
51 |
54 |
53 |
| Non-Cash Adjustments to Reconcile Net Income |
|
244 |
176 |
-669 |
11 |
-550 |
686 |
-1,525 |
-969 |
-2.95 |
16 |
516 |
| Changes in Operating Assets and Liabilities, net |
|
-128 |
-74 |
-102 |
-27 |
-153 |
-177 |
-87 |
-21 |
-236 |
-48 |
-138 |
| Net Cash From Investing Activities |
|
-420 |
-801 |
-1,037 |
-2,521 |
-776 |
-912 |
-4,282 |
-2,950 |
855 |
2,084 |
-3,776 |
| Net Cash From Continuing Investing Activities |
|
-420 |
-801 |
-1,037 |
-2,521 |
-776 |
-912 |
-4,250 |
-2,950 |
855 |
2,084 |
-3,741 |
| Purchase of Investment Securities |
|
-3,148 |
-4,081 |
-3,998 |
-7,167 |
-5,663 |
-3,259 |
-8,925 |
-5,675 |
-2,799 |
-3,189 |
-9,071 |
| 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 |
5,330 |
| Other Investing Activities, net |
|
- |
-0.09 |
- |
- |
- |
0.00 |
0.00 |
0.62 |
0.82 |
4.40 |
0.73 |
| Net Cash From Financing Activities |
|
-93 |
506 |
1,048 |
2,005 |
877 |
13 |
4,873 |
2,798 |
-1,455 |
-2,486 |
2,920 |
| Net Cash From Continuing Financing Activities |
|
-93 |
506 |
1,048 |
2,005 |
877 |
13 |
4,873 |
2,798 |
-1,455 |
-2,486 |
2,920 |
| Issuance of Debt |
|
4,865 |
6,060 |
6,299 |
9,515 |
10,352 |
7,288 |
17,506 |
13,521 |
6,560 |
7,217 |
14,667 |
| Issuance of Common Equity |
|
326 |
449 |
0.70 |
14 |
0.77 |
1.10 |
394 |
50 |
3.00 |
395 |
568 |
| Repayment of Debt |
|
-4,800 |
-5,549 |
-4,724 |
-6,771 |
-9,044 |
-6,660 |
-12,697 |
-10,178 |
-7,522 |
-9,431 |
-11,596 |
| Payment of Dividends |
|
-412 |
-401 |
-409 |
-674 |
-493 |
-467 |
-434 |
-498 |
-432 |
-562 |
-538 |
| Other Financing Activities, Net |
|
-25 |
-34 |
-119 |
-67 |
61 |
-115 |
103 |
-97 |
-64 |
-106 |
-182 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
-1.72 |
- |
- |
- |
-0.31 |
| Cash Interest Paid |
|
160 |
185 |
251 |
338 |
481 |
380 |
387 |
671 |
1,352 |
1,294 |
1,189 |
| Cash Income Taxes Paid |
|
29 |
9.74 |
21 |
11 |
11 |
11 |
7.79 |
-7.86 |
1.67 |
4.01 |
0.70 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-23 |
-120 |
142 |
-16 |
74 |
45 |
138 |
-218 |
65 |
136 |
-8.67 |
| Net Cash From Operating Activities |
|
356 |
12 |
56 |
53 |
242 |
296 |
239 |
-87 |
338 |
489 |
94 |
| Net Cash From Continuing Operating Activities |
|
356 |
12 |
56 |
53 |
242 |
296 |
239 |
-87 |
338 |
489 |
94 |
| Net Income / (Loss) Continuing Operations |
|
51 |
85 |
160 |
78 |
72 |
71 |
116 |
135 |
80 |
112 |
57 |
| Consolidated Net Income / (Loss) |
|
51 |
85 |
160 |
78 |
72 |
71 |
116 |
135 |
80 |
112 |
57 |
| Provision For Loan Losses |
|
53 |
26 |
36 |
43 |
66 |
52 |
-25 |
5.67 |
28 |
10 |
-0.38 |
| Depreciation Expense |
|
14 |
13 |
11 |
11 |
11 |
12 |
13 |
12 |
28 |
33 |
35 |
| Amortization Expense |
|
12 |
13 |
13 |
14 |
14 |
12 |
12 |
13 |
13 |
15 |
15 |
| Non-Cash Adjustments to Reconcile Net Income |
|
93 |
98 |
-99 |
-136 |
116 |
136 |
102 |
-74 |
121 |
366 |
19 |
| Changes in Operating Assets and Liabilities, net |
|
133 |
-223 |
-65 |
44 |
-38 |
12 |
21 |
-179 |
67 |
-48 |
-33 |
| Net Cash From Investing Activities |
|
391 |
-88 |
1,166 |
271 |
310 |
338 |
-906 |
-952 |
-1,219 |
-698 |
-990 |
| Net Cash From Continuing Investing Activities |
|
391 |
-88 |
1,166 |
265 |
314 |
334 |
-906 |
-952 |
-1,219 |
-663 |
-990 |
| Purchase of Investment Securities |
|
-653 |
-1,082 |
-281 |
-668 |
-1,220 |
-1,021 |
-1,736 |
-2,139 |
-3,210 |
-1,987 |
-2,070 |
| Sale and/or Maturity of Investments |
|
1,044 |
993 |
1,446 |
932 |
1,533 |
1,352 |
829 |
1,186 |
1,991 |
1,324 |
1,073 |
| Other Investing Activities, net |
|
- |
0.70 |
0.00 |
- |
- |
3.35 |
0.73 |
0.00 |
- |
- |
7.71 |
| Net Cash From Financing Activities |
|
-771 |
-43 |
-1,080 |
-340 |
-478 |
-588 |
806 |
822 |
947 |
346 |
887 |
| Net Cash From Continuing Financing Activities |
|
-771 |
-43 |
-1,080 |
-340 |
-478 |
-588 |
806 |
822 |
947 |
346 |
887 |
| Issuance of Debt |
|
2,592 |
1,626 |
1,238 |
1,666 |
1,518 |
2,796 |
2,735 |
3,924 |
3,335 |
4,673 |
2,871 |
| Issuance of Common Equity |
|
0.63 |
0.48 |
1.40 |
0.60 |
393 |
0.62 |
1.43 |
32 |
534 |
0.55 |
1.68 |
| Repayment of Debt |
|
-3,208 |
-1,614 |
-2,166 |
-1,834 |
-2,229 |
-3,202 |
-1,817 |
-2,961 |
-2,703 |
-4,115 |
-1,810 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-20 |
| Payment of Dividends |
|
-137 |
-35 |
-137 |
-139 |
-137 |
-148 |
-90 |
-151 |
-146 |
-152 |
-127 |
| Other Financing Activities, Net |
|
-19 |
-21 |
-17 |
-32 |
-23 |
-34 |
-24 |
-22 |
-74 |
-61 |
-29 |
| Cash Interest Paid |
|
355 |
335 |
367 |
301 |
326 |
300 |
265 |
297 |
308 |
319 |
288 |
| Cash Income Taxes Paid |
|
0.02 |
-0.22 |
-0.27 |
0.22 |
1.78 |
2.28 |
-0.05 |
0.21 |
0.05 |
0.49 |
0.00 |
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 |
2025 |
| Total Assets |
|
85,698 |
77,256 |
62,941 |
68,262 |
78,042 |
80,874 |
83,850 |
79,043 |
69,504 |
62,556 |
63,183 |
| Cash and Due from Banks |
|
369 |
616 |
369 |
240 |
478 |
563 |
217 |
261 |
195 |
378 |
499 |
| Restricted Cash |
|
23 |
35 |
49 |
248 |
96 |
159 |
105 |
121 |
117 |
176 |
175 |
| Trading Account Securities |
|
974 |
960 |
1,498 |
2,147 |
913 |
1,093 |
2,925 |
2,893 |
2,709 |
2,692 |
2,369 |
| 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 |
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 |
3,449 |
| Goodwill |
|
140 |
140 |
140 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
| Intangible Assets |
|
202 |
219 |
183 |
145 |
86 |
70 |
64 |
69 |
65 |
61 |
436 |
| Other Assets |
|
83,071 |
73,341 |
58,054 |
53,906 |
360 |
76,457 |
79,114 |
73,989 |
65,112 |
57,617 |
55,995 |
| Total Liabilities & Shareholders' Equity |
|
85,698 |
77,256 |
62,941 |
68,262 |
78,042 |
80,874 |
83,850 |
79,043 |
69,504 |
62,556 |
63,183 |
| Total Liabilities |
|
81,527 |
72,696 |
58,362 |
63,362 |
72,905 |
76,011 |
77,202 |
71,844 |
62,481 |
55,363 |
55,694 |
| Short-Term Debt |
|
5.20 |
3.90 |
- |
15 |
- |
41 |
13 |
91 |
102 |
95 |
84 |
| Other Short-Term Payables |
|
313 |
361 |
- |
395 |
- |
384 |
414 |
152 |
153 |
163 |
180 |
| Long-Term Debt |
|
5,392 |
6,201 |
8,015 |
10,757 |
10,876 |
11,879 |
14,405 |
16,831 |
16,027 |
14,146 |
16,963 |
| Other Long-Term Liabilities |
|
75,817 |
66,131 |
50,347 |
52,195 |
62,030 |
63,707 |
62,369 |
54,431 |
45,667 |
40,485 |
37,935 |
| Commitments & Contingencies |
|
0.00 |
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 |
364 |
| Total Equity & Noncontrolling Interests |
|
4,171 |
4,560 |
4,579 |
4,900 |
5,137 |
4,863 |
6,434 |
6,836 |
6,609 |
6,767 |
7,125 |
| Total Preferred & Common Equity |
|
4,140 |
4,522 |
4,478 |
4,603 |
4,700 |
4,489 |
6,073 |
6,462 |
6,251 |
6,437 |
6,796 |
| Preferred Stock |
|
0.00 |
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 |
6,796 |
| Common Stock |
|
4,195 |
4,694 |
4,718 |
4,998 |
5,135 |
5,213 |
5,676 |
5,810 |
5,868 |
6,326 |
6,961 |
| Retained Earnings |
|
-12 |
-116 |
-217 |
-349 |
-382 |
-630 |
493 |
769 |
506 |
235 |
-39 |
| Treasury Stock |
|
-72 |
-92 |
-92 |
-104 |
-104 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
| Accumulated Other Comprehensive Income / (Loss) |
|
30 |
36 |
70 |
59 |
51 |
44 |
41 |
21 |
15 |
14 |
12 |
| Noncontrolling Interest |
|
31 |
38 |
101 |
297 |
437 |
374 |
361 |
373 |
358 |
330 |
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 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
80,003 |
77,354 |
73,170 |
70,294 |
66,170 |
64,089 |
64,234 |
62,163 |
62,369 |
62,434 |
62,087 |
| Cash and Due from Banks |
|
340 |
396 |
334 |
195 |
327 |
259 |
358 |
441 |
260 |
301 |
290 |
| Restricted Cash |
|
122 |
136 |
120 |
236 |
125 |
176 |
152 |
252 |
215 |
238 |
376 |
| Trading Account Securities |
|
2,457 |
2,908 |
2,853 |
2,735 |
2,772 |
2,891 |
2,848 |
2,532 |
2,567 |
2,598 |
2,355 |
| 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 |
0.00 |
| Premises and Equipment, Net |
|
1,217 |
1,444 |
1,443 |
1,406 |
1,045 |
1,207 |
1,195 |
1,413 |
1,480 |
3,334 |
3,859 |
| Goodwill |
|
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
260 |
| Intangible Assets |
|
73 |
67 |
68 |
66 |
63 |
62 |
60 |
60 |
54 |
430 |
427 |
| Other Assets |
|
75,534 |
72,145 |
68,092 |
65,396 |
61,577 |
59,234 |
59,361 |
57,207 |
57,533 |
55,272 |
54,520 |
| Total Liabilities & Shareholders' Equity |
|
80,003 |
77,354 |
73,170 |
70,294 |
66,170 |
64,089 |
64,234 |
62,163 |
62,369 |
62,434 |
62,087 |
| Total Liabilities |
|
72,837 |
70,237 |
65,977 |
63,200 |
59,129 |
57,116 |
56,951 |
55,007 |
55,201 |
54,862 |
54,739 |
| Long-Term Debt |
|
15,823 |
17,178 |
16,589 |
16,014 |
15,308 |
14,857 |
14,612 |
15,186 |
16,783 |
17,908 |
18,057 |
| Other Long-Term Liabilities |
|
56,193 |
52,511 |
48,844 |
46,515 |
43,289 |
41,656 |
41,637 |
39,066 |
37,685 |
36,954 |
36,681 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
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 |
425 |
386 |
357 |
| Total Equity & Noncontrolling Interests |
|
6,821 |
6,752 |
6,785 |
6,684 |
6,625 |
6,560 |
6,872 |
6,730 |
6,743 |
7,186 |
6,991 |
| Total Preferred & Common Equity |
|
6,447 |
6,382 |
6,414 |
6,321 |
6,273 |
6,218 |
6,540 |
6,406 |
6,422 |
6,864 |
6,665 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
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 |
6,422 |
6,864 |
6,665 |
| Common Stock |
|
5,783 |
5,830 |
5,846 |
5,859 |
5,889 |
5,910 |
6,315 |
6,347 |
6,399 |
6,948 |
6,978 |
| Retained Earnings |
|
779 |
671 |
689 |
586 |
508 |
433 |
346 |
184 |
149 |
43 |
-166 |
| Treasury Stock |
|
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-138 |
-158 |
| Accumulated Other Comprehensive Income / (Loss) |
|
23 |
20 |
17 |
14 |
14 |
14 |
16 |
13 |
13 |
12 |
11 |
| Noncontrolling Interest |
|
374 |
370 |
370 |
363 |
352 |
341 |
332 |
324 |
321 |
322 |
326 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
$1.15 |
| 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 |
370.58M |
| 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 |
$1.15 |
| 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 |
370.58M |
| 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 |
|
237.03M |
259.28M |
261.38M |
279.28M |
282.61M |
285.45M |
304.83M |
310.65M |
313.38M |
337.42M |
370.58M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
370,581,767.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
370,581,767.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
81.27% |
-20.86% |
89.00% |
-26.83% |
-8.68% |
10.30% |
-28.09% |
-8.14% |
-5.10% |
- |
23.93% |
| EBITDA Growth |
|
-87.43% |
-70.63% |
352.52% |
-52.91% |
-115.57% |
159.79% |
-34.19% |
12.76% |
-0.68% |
- |
48.94% |
| EBIT Growth |
|
-100.74% |
-80.58% |
1,141.90% |
-59.60% |
-2,210.76% |
280.66% |
-39.79% |
18.01% |
-23.19% |
- |
13.27% |
| NOPAT Growth |
|
-100.74% |
-84.92% |
951.20% |
-66.27% |
-1,470.67% |
377.18% |
-41.24% |
41.42% |
-24.65% |
- |
25.57% |
| Net Income Growth |
|
-77.05% |
-49.98% |
167.50% |
-65.05% |
40.47% |
-16.33% |
-27.37% |
73.30% |
10.75% |
- |
-50.54% |
| EPS Growth |
|
-75.41% |
-50.00% |
200.00% |
-55.56% |
53.33% |
-31.82% |
-31.25% |
58.33% |
-17.39% |
- |
-60.61% |
| Operating Cash Flow Growth |
|
123.45% |
101.88% |
295.91% |
-71.81% |
-32.15% |
2,393.50% |
326.93% |
-264.02% |
39.62% |
- |
-60.83% |
| Free Cash Flow Firm Growth |
|
94.18% |
134.94% |
159.13% |
-23.98% |
1,031.97% |
86.25% |
-95.38% |
-202.74% |
-375.70% |
- |
-6,656.72% |
| Invested Capital Growth |
|
0.53% |
-4.02% |
-8.00% |
-8.26% |
-5.09% |
-7.42% |
-0.03% |
9.98% |
15.75% |
- |
13.34% |
| Revenue Q/Q Growth |
|
-33.51% |
70.01% |
625.91% |
85.82% |
-17.01% |
105.35% |
-50.96% |
9.91% |
3.53% |
- |
41.00% |
| EBITDA Q/Q Growth |
|
-88.89% |
152.21% |
-6.51% |
-41.17% |
-103.67% |
4,308.11% |
-27.61% |
0.79% |
-20.62% |
- |
249.49% |
| EBIT Q/Q Growth |
|
-100.64% |
2,948.73% |
-6.42% |
-48.43% |
-136.87% |
569.28% |
-32.52% |
1.07% |
-43.28% |
- |
139.50% |
| NOPAT Q/Q Growth |
|
-100.83% |
1,922.35% |
12.97% |
-56.86% |
-138.79% |
653.65% |
-36.58% |
3.84% |
-51.15% |
- |
149.56% |
| Net Income Q/Q Growth |
|
-76.90% |
64.74% |
88.87% |
-51.38% |
-7.15% |
-1.87% |
63.93% |
16.02% |
-40.66% |
- |
-48.90% |
| EPS Q/Q Growth |
|
-72.22% |
46.67% |
118.18% |
-50.00% |
-4.17% |
-34.78% |
120.00% |
15.15% |
-50.00% |
- |
-48.00% |
| Operating Cash Flow Q/Q Growth |
|
88.65% |
-96.67% |
371.98% |
-4.81% |
354.01% |
22.24% |
-19.19% |
-136.57% |
486.46% |
- |
-80.86% |
| Free Cash Flow Firm Q/Q Growth |
|
-104.63% |
905.02% |
90.60% |
-3.12% |
-43.29% |
60.88% |
-94.78% |
-2,256.75% |
-63.47% |
- |
7.91% |
| Invested Capital Q/Q Growth |
|
-2.87% |
-0.18% |
-3.15% |
-2.30% |
0.48% |
-2.63% |
4.58% |
7.49% |
5.76% |
- |
3.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
4.77% |
7.07% |
58.01% |
18.36% |
-0.81% |
16.65% |
24.58% |
22.54% |
17.28% |
- |
17.99% |
| EBIT Margin |
|
-0.24% |
4.09% |
50.04% |
13.89% |
-6.17% |
14.10% |
19.40% |
17.84% |
9.77% |
- |
8.35% |
| Profit (Net Income) Margin |
|
9.91% |
9.60% |
52.08% |
13.63% |
15.25% |
7.29% |
24.35% |
25.71% |
14.73% |
- |
10.96% |
| Tax Burden Percent |
|
128.51% |
82.21% |
99.25% |
83.04% |
87.35% |
103.06% |
96.86% |
99.50% |
85.69% |
- |
107.38% |
| Interest Burden Percent |
|
-3,162.82% |
285.92% |
104.85% |
118.16% |
-282.86% |
50.14% |
129.60% |
144.80% |
175.91% |
- |
122.25% |
| Effective Tax Rate |
|
-28.51% |
17.79% |
0.75% |
16.96% |
12.65% |
-3.06% |
3.14% |
0.50% |
14.31% |
- |
-7.38% |
| Return on Invested Capital (ROIC) |
|
-0.02% |
0.33% |
2.50% |
0.49% |
-0.22% |
1.51% |
1.79% |
1.61% |
0.73% |
- |
0.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.31% |
0.67% |
2.55% |
0.56% |
0.41% |
1.05% |
1.96% |
1.87% |
0.94% |
- |
0.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.69% |
1.55% |
5.87% |
1.26% |
0.89% |
2.24% |
4.24% |
4.22% |
2.06% |
- |
1.88% |
| Return on Equity (ROE) |
|
0.66% |
1.88% |
8.37% |
1.75% |
0.67% |
3.76% |
6.03% |
5.84% |
2.79% |
- |
2.64% |
| Cash Return on Invested Capital (CROIC) |
|
1.36% |
5.13% |
10.49% |
10.24% |
6.68% |
9.14% |
1.18% |
-8.27% |
-13.48% |
- |
-11.99% |
| Operating Return on Assets (OROA) |
|
-0.01% |
0.13% |
0.82% |
0.20% |
-0.08% |
0.50% |
0.65% |
0.59% |
0.32% |
- |
0.27% |
| Return on Assets (ROA) |
|
0.24% |
0.30% |
0.86% |
0.19% |
0.21% |
0.26% |
0.81% |
0.85% |
0.48% |
- |
0.36% |
| Return on Common Equity (ROCE) |
|
0.60% |
1.68% |
7.48% |
1.56% |
0.60% |
3.35% |
5.38% |
5.22% |
2.52% |
- |
2.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.95% |
0.00% |
8.26% |
6.01% |
6.03% |
0.00% |
5.26% |
6.13% |
5.85% |
- |
5.77% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.62 |
30 |
152 |
66 |
-26 |
141 |
90 |
93 |
45 |
- |
47 |
| NOPAT Margin |
|
-0.31% |
3.36% |
49.67% |
11.53% |
-5.39% |
14.53% |
18.79% |
17.75% |
8.38% |
- |
8.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.33% |
-0.33% |
-0.05% |
-0.08% |
-0.63% |
0.46% |
-0.17% |
-0.26% |
-0.21% |
- |
-0.06% |
| SG&A Expenses to Revenue |
|
2.27% |
1.13% |
3.37% |
2.12% |
2.56% |
1.41% |
3.11% |
2.77% |
2.95% |
- |
4.41% |
| Operating Expenses to Revenue |
|
100.24% |
95.91% |
49.96% |
86.11% |
106.17% |
85.90% |
80.60% |
82.16% |
90.23% |
- |
91.65% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.26 |
36 |
154 |
79 |
-29 |
137 |
92 |
93 |
53 |
- |
44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
62 |
178 |
105 |
-3.85 |
162 |
117 |
118 |
94 |
- |
94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.87 |
0.95 |
0.99 |
0.96 |
0.99 |
0.99 |
1.04 |
1.06 |
1.04 |
- |
0.96 |
| Price to Tangible Book Value (P/TBV) |
|
0.92 |
1.01 |
1.04 |
1.01 |
1.04 |
1.04 |
1.10 |
1.12 |
1.15 |
- |
1.07 |
| Price to Revenue (P/Rev) |
|
3.06 |
2.55 |
5.27 |
6.18 |
6.99 |
2.75 |
3.12 |
3.26 |
3.45 |
- |
3.17 |
| Price to Earnings (P/E) |
|
13.48 |
17.60 |
14.06 |
17.07 |
17.02 |
17.75 |
20.99 |
18.42 |
19.42 |
- |
18.17 |
| Dividend Yield |
|
10.91% |
10.08% |
9.69% |
10.14% |
9.42% |
10.13% |
9.71% |
9.57% |
9.91% |
- |
11.15% |
| Earnings Yield |
|
7.42% |
5.68% |
7.11% |
5.86% |
5.88% |
5.63% |
4.76% |
5.43% |
5.15% |
- |
5.50% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
0.97 |
0.98 |
0.97 |
0.97 |
0.97 |
0.98 |
1.00 |
0.99 |
- |
0.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
12.22 |
9.63 |
18.59 |
21.92 |
23.18 |
8.97 |
10.29 |
11.49 |
12.22 |
- |
12.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
42.32 |
64.67 |
35.58 |
42.65 |
45.62 |
47.26 |
57.87 |
61.04 |
64.14 |
- |
82.36 |
| Enterprise Value to EBIT (EV/EBIT) |
|
53.20 |
92.76 |
42.74 |
53.67 |
58.23 |
61.15 |
78.65 |
81.71 |
90.66 |
- |
183.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
50.31 |
92.61 |
43.50 |
57.12 |
65.00 |
65.24 |
85.19 |
84.36 |
94.20 |
- |
197.20 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
42.68 |
35.73 |
44.48 |
59.02 |
32.22 |
26.51 |
34.85 |
32.10 |
- |
29.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
69.92 |
18.61 |
8.93 |
9.06 |
14.18 |
10.23 |
82.79 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.27 |
2.30 |
2.19 |
2.14 |
2.02 |
1.98 |
2.13 |
2.36 |
2.37 |
- |
2.46 |
| Long-Term Debt to Equity |
|
2.26 |
2.28 |
2.17 |
2.13 |
2.01 |
1.97 |
2.12 |
2.34 |
2.37 |
- |
2.46 |
| Financial Leverage |
|
2.24 |
2.32 |
2.31 |
2.23 |
2.14 |
2.14 |
2.16 |
2.25 |
2.20 |
- |
2.30 |
| Leverage Ratio |
|
10.54 |
10.45 |
10.14 |
9.69 |
9.36 |
9.29 |
9.04 |
8.94 |
8.53 |
- |
8.57 |
| Compound Leverage Factor |
|
-333.38 |
29.87 |
10.63 |
11.45 |
-26.47 |
4.66 |
11.72 |
12.95 |
15.00 |
- |
10.47 |
| Debt to Total Capital |
|
69.42% |
69.67% |
68.60% |
68.17% |
66.92% |
66.44% |
68.07% |
70.25% |
70.28% |
- |
71.07% |
| Short-Term Debt to Total Capital |
|
0.37% |
0.44% |
0.33% |
0.35% |
0.54% |
0.44% |
0.33% |
0.59% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
69.05% |
69.22% |
68.27% |
67.82% |
66.38% |
66.00% |
67.75% |
69.66% |
70.28% |
- |
71.07% |
| 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 |
|
3.33% |
3.33% |
3.42% |
3.45% |
3.37% |
3.53% |
3.35% |
3.10% |
2.78% |
- |
2.69% |
| Common Equity to Total Capital |
|
27.25% |
27.00% |
27.97% |
28.39% |
29.71% |
30.03% |
28.58% |
26.66% |
26.94% |
- |
26.24% |
| Debt to EBITDA |
|
31.05 |
46.24 |
24.99 |
29.99 |
31.38 |
32.30 |
40.16 |
43.03 |
45.60 |
- |
60.81 |
| Net Debt to EBITDA |
|
30.22 |
45.35 |
24.25 |
29.11 |
30.29 |
31.05 |
38.34 |
41.82 |
44.23 |
- |
58.57 |
| Long-Term Debt to EBITDA |
|
30.88 |
45.95 |
24.86 |
29.84 |
31.13 |
32.09 |
39.97 |
42.67 |
45.60 |
- |
60.81 |
| Debt to NOPAT |
|
36.91 |
66.22 |
30.55 |
40.16 |
44.71 |
44.60 |
59.12 |
59.47 |
66.98 |
- |
145.60 |
| Net Debt to NOPAT |
|
35.92 |
64.94 |
29.65 |
38.99 |
43.16 |
42.86 |
56.43 |
57.80 |
64.96 |
- |
140.23 |
| Long-Term Debt to NOPAT |
|
36.71 |
65.80 |
30.40 |
39.96 |
44.35 |
44.30 |
58.83 |
58.97 |
66.98 |
- |
145.60 |
| Noncontrolling Interest Sharing Ratio |
|
10.46% |
10.60% |
10.61% |
10.83% |
10.54% |
10.75% |
10.70% |
10.62% |
9.77% |
- |
9.89% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-124 |
998 |
2,103 |
2,038 |
1,156 |
1,859 |
97 |
-2,094 |
-3,422 |
- |
-2,943 |
| 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 |
|
0.00 |
0.00 |
5.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.03 |
0.02 |
0.01 |
0.01 |
0.04 |
0.03 |
0.03 |
0.03 |
- |
0.03 |
| Fixed Asset Turnover |
|
1.37 |
1.88 |
0.95 |
0.73 |
0.71 |
1.92 |
1.74 |
1.56 |
0.91 |
- |
0.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
23,194 |
23,152 |
22,423 |
21,907 |
22,013 |
21,435 |
22,415 |
24,094 |
25,480 |
- |
25,406 |
| Invested Capital Turnover |
|
0.08 |
0.10 |
0.05 |
0.04 |
0.04 |
0.10 |
0.10 |
0.09 |
0.09 |
- |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
122 |
-969 |
-1,951 |
-1,972 |
-1,181 |
-1,718 |
-7.49 |
2,187 |
3,468 |
- |
2,990 |
| Enterprise Value (EV) |
|
21,946 |
22,558 |
21,906 |
21,237 |
21,417 |
20,833 |
21,988 |
24,009 |
25,188 |
- |
24,456 |
| Market Capitalization |
|
5,505 |
5,969 |
6,208 |
5,984 |
6,454 |
6,389 |
6,671 |
6,813 |
7,111 |
- |
6,381 |
| Book Value per Share |
|
$20.21 |
$19.96 |
$19.85 |
$19.68 |
$20.65 |
$19.09 |
$18.98 |
$18.92 |
$18.70 |
- |
$17.99 |
| Tangible Book Value per Share |
|
$19.17 |
$18.92 |
$18.83 |
$18.66 |
$19.64 |
$18.14 |
$18.04 |
$17.99 |
$16.82 |
- |
$16.13 |
| Total Capital |
|
23,194 |
23,152 |
22,423 |
21,907 |
22,013 |
21,435 |
22,415 |
24,094 |
25,480 |
- |
25,406 |
| Total Debt |
|
16,100 |
16,129 |
15,383 |
14,933 |
14,730 |
14,241 |
15,259 |
16,925 |
17,908 |
- |
18,057 |
| Total Long-Term Debt |
|
16,014 |
16,027 |
15,308 |
14,857 |
14,612 |
14,146 |
15,186 |
16,783 |
17,908 |
- |
18,057 |
| Net Debt |
|
15,669 |
15,817 |
14,930 |
14,498 |
14,220 |
13,687 |
14,566 |
16,450 |
17,369 |
- |
17,391 |
| 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) |
|
-53 |
-55 |
-7.40 |
-12 |
-98 |
70 |
-27 |
-42 |
-34 |
- |
-10 |
| Net Nonoperating Obligations (NNO) |
|
16,100 |
16,129 |
15,383 |
14,933 |
14,730 |
14,241 |
15,259 |
16,925 |
17,908 |
- |
18,057 |
| Total Depreciation and Amortization (D&A) |
|
26 |
26 |
24 |
26 |
25 |
25 |
25 |
25 |
41 |
- |
51 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.15 |
$0.22 |
$0.49 |
$0.24 |
$0.23 |
$0.14 |
$0.33 |
$0.38 |
$0.19 |
$0.25 |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.22 |
$0.48 |
$0.24 |
$0.23 |
$0.15 |
$0.33 |
$0.38 |
$0.19 |
$0.25 |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| 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 |
|
313.23M |
313.38M |
315.96M |
316.70M |
337.16M |
337.42M |
339.45M |
367.14M |
370.33M |
370.58M |
370.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.88 |
30 |
152 |
66 |
-26 |
96 |
90 |
93 |
45 |
- |
31 |
| Normalized NOPAT Margin |
|
-0.17% |
3.36% |
49.67% |
11.53% |
-5.39% |
9.87% |
18.79% |
17.75% |
8.38% |
- |
5.84% |
| Pre Tax Income Margin |
|
7.71% |
11.68% |
52.47% |
16.41% |
17.45% |
7.07% |
25.14% |
25.84% |
17.19% |
- |
10.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
102.69% |
103.20% |
83.82% |
120.10% |
113.68% |
147.57% |
152.76% |
133.50% |
133.15% |
- |
149.59% |
| Augmented Payout Ratio |
|
102.69% |
103.20% |
83.82% |
120.10% |
113.68% |
147.57% |
152.76% |
133.50% |
133.15% |
- |
149.59% |
Key Financial Trends
Starwood Property Trust (NYSE:STWD) entered 2026 with a mixed but still resilient financial profile. The company continues to generate meaningful earnings and operating cash flow, but the latest quarter also shows the challenges of a highly levered, asset-heavy business model: large balance-sheet liabilities, volatile non-interest income, and cash flow that can swing quarter to quarter.
Q1 2026 snapshot: revenue came in at $524.0 million, net income attributable to common shareholders was $51.9 million, and diluted EPS was $0.13. Operating cash flow was $93.6 million, but investing activity used nearly $989.7 million of cash, while financing activity provided $887.4 million. The quarter ended with a small net cash decline of $8.7 million.
Compared with prior periods, STWD’s earnings power has softened. In Q1 2025, common EPS was $0.33, and in Q1 2024 it was $0.49; the latest quarter’s $0.13 reflects a clear step down. That said, dividends remain covered in the sense that the quarterly dividend of $0.48 per share is supported by the company’s broad earnings base and recurring fee income, though the margin of safety appears tighter than it did a year ago.
Balance-sheet trends were also notable. Total assets in Q1 2026 were $62.1 billion, down slightly from $62.4 billion in Q3 2025 and well below the $80.0 billion level seen in Q3 2023. Equity has held relatively steady around the $6.7 billion to $7.2 billion range, but liabilities remain very large at $54.7 billion, highlighting the company’s reliance on debt and other long-term obligations.
Here are the most important takeaways for investors:
- Operating cash flow remains positive in Q1 2026 at $93.6 million, showing the business is still generating cash from core operations.
- Net income stayed profitable in Q1 2026 at $57.4 million, or $0.13 per share attributable to common shareholders.
- Non-interest income is a major strength, contributing $506.1 million in Q1 2026 and helping offset weak interest income.
- Liquidity appears adequate with $665.7 million in cash and restricted cash combined at the end of Q1 2026.
- Financing access remains intact; STWD raised $2.87 billion of debt in Q1 2026, indicating continued market access.
- Asset levels have been broadly stable over the last year, with total assets holding near $62 billion to $64 billion since late 2024.
- Dividend policy appears steady, with quarterly cash dividends to common shareholders consistently at $0.48 per share.
- Quarterly cash flow is volatile, swinging from +$488.8 million in Q4 2025 operating cash flow to +$93.6 million in Q1 2026.
- EPS has declined sharply from $0.33 in Q1 2025 and $0.49 in Q1 2024 to $0.13 in Q1 2026.
- Leverage remains elevated with $18.1 billion of long-term debt and $54.7 billion of total liabilities in Q1 2026.
Overall, STWD still looks like a company with the ability to generate cash and pay dividends, but the trend in recent quarters is not uniformly positive. Investors should watch whether Q1 2026 was a temporary slowdown or the start of a more durable earnings reset. The key risk is that the company’s large liability base and uneven cash generation could pressure future growth if earnings do not stabilize.
06/05/26 07:10 PM ETAI Generated. May Contain Errors.