US-listed companies
STARWOOD PROPERTY TRUST, INC.

STARWOOD PROPERTY TRUST, INC.STWD

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Interest income from loans	179	252	345	435	478	467	514	621	724	752	800	1,219	1,804
Interest income from investment securities	26	55	74	112	94	71	53	57	77	54	45	65	77
Servicing fees	-	-	125	136	117	89	61	79	54	30	39	40	33
Rental income	-	-	-	-	-	-	-	-	-	298	279	128	128
Other revenues	-	-	6	21	11	5	3	3	4	2	7	13	8
Total revenues	-	-	566	703	736	785	880	1,109	1,196	1,136	1,170	1,465	2,050
Management fees	39	-	88	118	125	117	123	129	119	127	168	156	142
Interest expense	29	47	118	161	203	231	296	408	509	420	445	797	1,436
General and administrative	9	12	152	170	155	153	130	136	155	158	171	176	180
Acquisition and investment pursuit costs	3	4	6	4	13	13	3	9	1	4	1	3	1
Costs of rental operations	-	-	-	-	12	65	94	127	123	118	112	44	45
Depreciation and amortization	-	-	16	17	29	67	94	133	113	94	83	49	49
Credit loss provision, net	-	-	-	-	-0	4	-5	35	7	43	8	47	244
Other expense	-	-	-	-	-	-	-1	-1	-2	-1	-1	-1	-2
Total costs and expenses	-	-	423	484	536	650	735	978	1,030	964	989	1,273	2,098
Change in net assets related to consolidated VIEs	-	-	116	213	185	152	252	166	236	78	162	124	182
Fair Value of Service Rights Gain Loss	-	-	-	-	-	-	-	-	-	-	4	1	2
Marketable Security, Unrealized Gain (Loss)	-	-	-	-	-	-	-	-	-	-	-	-2	1
Change in fair value of mortgage loans, net	-	-	-	70	64	74	67	41	72	133	69	-346	63
Investment Income, Net	-	-	-	-	-	-	-	-	-	-	6	756	291
Earnings (loss) from unconsolidated entities	-	-	9	20	27	22	31	11	-101	37	9	-6	17
Gain (Loss) on Sale of Investments Net	-	-	31	13	23	2	20	59	188	7	39	138	26
Gain (Loss) on Derivative Instruments, Net, Pretax	-	-	-11	20	22	71	-73	35	-6	-82	82	334	-39
Foreign currency gain (loss), net	-	-	10	-30	-37	-34	34	-9	18	42	-36	-97	61
Loss on extinguishment of debt	-	-	-	-	-6	-9	-6	-6	-19	-4	-7	-1	-1
Other loss, net	3	4	10	4	2	14	2	-1	-0	0	-7	-94	-136
Total other income	-	-	192	307	270	242	300	295	384	215	320	806	466
Income before income taxes	121	205	334	526	469	376	444	427	550	386	501	998	417
Income tax benefit (provision)	1	1	24	24	17	8	32	15	13	20	9	-62	-1
Net income	121	204	310	501	452	368	413	411	537	366	492	1,059	418
Net income attributable to non-controlling interests	1	2	5	6	1	2	12	25	27	34	45	188	79
Net income attributable to Starwood Property Trust, Inc.	121	204	310	501	452	368	413	411	537	366	492	1,059	418
Earnings Per Share, Basic	1.38	1.76	1.82	2.28	1.92	1.52	1.53	1.44	1.81	1.16	1.54	2.8	1.07
Earnings Per Share, Diluted	1.38	1.76	1.82	2.24	1.91	1.5	1.52	1.42	1.79	1.16	1.52	2.74	1.07