STWD Financial Statements

Balance sheet, income statement, cash flow, and dividends for Starwood Property Trust Inc (STWD).


$6.39B Market Cap.

As of 02/27/2025 5:00 PM ET (MRY) • Disclaimer

STWD Market Cap. (MRY)


STWD Shares Outstanding (MRY)


STWD Assets (MRY)


Total Assets

$62.56B

Total Liabilities

$55.36B

Total Investments

$20.83B

STWD Income (MRY)


Revenue

$1.95B

Net Income

$359.93M

Operating Expense

$488.20M

STWD Cash Flow (MRY)


CF Operations

$646.59M

CF Investing

$2.08B

CF Financing

-$2.49B

STWD Dividends (MRY)


Period

Dividends

Yield %

Growth %

Payout Ratio

Coverage Ratio

2024

$1.44

7.60%

-25.00%

130.91%

0.76

2023

$1.92

9.10%

0.00%

179.44%

0.56

2022

$1.92

10.50%

0.00%

68.57%

1.46

2021

$1.92

7.90%

0.00%

124.68%

0.80

2020

$1.92

9.90%

-

165.52%

0.60

STWD Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$62,556,497,000 (-10.00%)

$69,504,196,000 (-12.07%)

$79,043,129,000 (-5.73%)

$83,850,397,000 (3.68%)

Assets Current

-

-

-

-

Assets Non-Current

-

-

-

-

Goodwill & Intangible Assets

$320,550,000 (-1.31%)

$324,813,000 (-1.16%)

$328,619,000 (1.61%)

$323,410,000 (-1.99%)

Shareholders Equity

$6,437,107,000 (2.98%)

$6,251,089,000 (-3.27%)

$6,462,438,000 (6.42%)

$6,072,536,000 (35.28%)

Property Plant & Equipment Net

$1,373,678,000 (2.72%)

$1,337,321,000 (-7.77%)

$1,449,986,000 (24.31%)

$1,166,387,000 (-48.64%)

Cash & Equivalents

$553,995,000 (77.58%)

$311,972,000 (-18.36%)

$382,133,000 (18.71%)

$321,914,000 (-55.42%)

Accumulated Other Comprehensive Income

$13,594,000 (-11.45%)

$15,352,000 (-26.74%)

$20,955,000 (-48.83%)

$40,953,000 (-6.91%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$20,834,702,000 (-9.89%)

$23,122,094,000 (-3.51%)

$23,963,352,000 (17.16%)

$20,453,255,000 (57.03%)

Investments Current

-

-

-

-

Investments Non-Current

-

-

-

-

Inventory

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Receivables

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Trade & Non-Trade Payables

$473,542,000 (39.99%)

$338,258,000 (-0.57%)

$340,185,000 (27.86%)

$266,067,000 (8.15%)

Accumulated Retained Earnings (Deficit)

$235,323,000 (-53.48%)

$505,881,000 (-34.24%)

$769,237,000 (56.00%)

$493,106,000 (178.30%)

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Debt

$17,342,665,000 (-12.02%)

$19,711,867,000 (-3.88%)

$20,506,967,000 (20.48%)

$17,021,556,000 (32.88%)

Debt Current

-

-

-

-

Debt Non-Current

-

-

-

-

Total Liabilities

$55,363,025,000 (-11.39%)

$62,481,214,000 (-13.03%)

$71,844,422,000 (-6.94%)

$77,201,590,000 (1.57%)

Liabilities Current

-

-

-

-

Liabilities Non-Current

-

-

-

-

STWD Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$1,946,843,000 (-5.03%)

$2,049,908,000 (39.95%)

$1,464,716,000 (25.18%)

$1,170,088,000 (2.99%)

Cost of Revenue

$145,177,000 (2.57%)

$141,543,000 (-9.01%)

$155,551,000 (-7.28%)

$167,773,000 (31.97%)

Selling General & Administrative Expense

$199,236,000 (10.56%)

$180,212,000 (2.68%)

$175,500,000 (2.45%)

$171,302,000 (8.51%)

Research & Development Expense

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Operating Expenses

$488,202,000 (-6.24%)

$520,668,000 (62.57%)

$320,279,000 (-14.86%)

$376,197,000 (-9.90%)

Interest Expense

$1,348,693,000 (-6.09%)

$1,436,107,000 (80.16%)

$797,121,000 (79.09%)

$445,087,000 (6.03%)

Income Tax Expense

$25,432,000 (3829.03%)

-$682,000 (98.89%)

-$61,523,000 (-809.69%)

$8,669,000 (-57.08%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

$380,577,000 (-8.99%)

$418,157,000 (-60.52%)

$1,059,061,000 (115.07%)

$492,426,000 (34.51%)

Net Income to Non-Controlling Interests

$20,644,000 (-73.85%)

$78,944,000 (-57.92%)

$187,586,000 (319.78%)

$44,687,000 (29.93%)

Net Income

$359,933,000 (6.11%)

$339,213,000 (-61.08%)

$871,475,000 (94.64%)

$447,739,000 (34.99%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

$359,933,000 (6.11%)

$339,213,000 (-61.08%)

$871,475,000 (94.64%)

$447,739,000 (34.99%)

Weighted Average Shares

$337,159,481 (7.64%)

$313,226,048 (1.18%)

$309,584,298 (7.27%)

$288,596,238 (1.37%)

Weighted Average Shares Diluted

-

-

-

-

Earning Before Interest & Taxes (EBIT)

$1,734,058,000 (-2.29%)

$1,774,638,000 (10.43%)

$1,607,073,000 (78.27%)

$901,495,000 (16.83%)

Gross Profit

$1,801,666,000 (-5.59%)

$1,908,365,000 (45.77%)

$1,309,165,000 (30.61%)

$1,002,315,000 (-0.67%)

Operating Income

$1,313,464,000 (-5.35%)

$1,387,697,000 (40.33%)

$988,886,000 (57.94%)

$626,118,000 (5.85%)

STWD Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

$2,083,954,000 (143.72%)

$855,074,000 (128.98%)

-$2,950,306,000 (31.09%)

-$4,281,654,000 (-369.58%)

Net Cash Flow from Financing

-$2,485,900,000 (-70.90%)

-$1,454,563,000 (-151.99%)

$2,797,879,000 (-42.59%)

$4,873,103,000 (36586.77%)

Net Cash Flow from Operations

$646,586,000 (22.32%)

$528,597,000 (147.31%)

$213,741,000 (121.59%)

-$989,975,000 (-194.68%)

Net Cash Flow / Change in Cash & Cash Equivalents

$244,640,000 (445.09%)

-$70,892,000 (-215.62%)

$61,314,000 (115.39%)

-$398,526,000 (-371.06%)

Net Cash Flow - Business Acquisitions and Disposals

$3,472,000 (-62.25%)

$9,198,000 (160.49%)

$3,531,000 (-87.88%)

$29,136,000 (174.82%)

Net Cash Flow - Investment Acquisitions and Disposals

$1,891,596,000 (137.22%)

$797,392,000 (125.46%)

-$3,132,314,000 (28.53%)

-$4,382,728,000 (-375.46%)

Capital Expenditure

$188,886,000 (289.58%)

$48,484,000 (-72.83%)

$178,477,000 (148.10%)

$71,938,000 (11647.03%)

Issuance (Repayment) of Debt Securities

-$2,283,602,000 (-132.22%)

-$983,366,000 (-130.04%)

$3,273,008,000 (-30.92%)

$4,737,800,000 (688.57%)

Issuance (Purchase) of Equity Shares

$395,487,000 (13096.10%)

$2,997,000 (-94.18%)

$51,517,000 (-86.93%)

$394,086,000 (1304.05%)

Payment of Dividends & Other Cash Distributions

-$619,996,000 (-3.13%)

-$601,192,000 (-1.65%)

-$591,457,000 (-6.77%)

-$553,930,000 (-1.29%)

Effect of Exchange Rate Changes on Cash

-$2,617,000 (-458.00%)

$731,000 (166.76%)

-$1,095,000 (36.41%)

-$1,722,000 (-255.84%)

Share Based Compensation

$62,847,000 (15.17%)

$54,570,000 (-34.51%)

$83,326,000 (47.93%)

$56,327,000 (-16.29%)

Depreciation Amortization & Accretion

$46,256,000 (-14.81%)

$54,296,000 (0.66%)

$53,941,000 (-36.23%)

$84,591,000 (-10.16%)

STWD Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

92.50% (-0.64%)

93.10% (4.14%)

89.40% (4.32%)

85.70% (-3.49%)

Profit Margin

18.50% (12.12%)

16.50% (-72.27%)

59.50% (55.35%)

38.30% (31.16%)

EBITDA Margin

91.40% (2.47%)

89.20% (-21.34%)

113.40% (34.52%)

84.30% (10.63%)

Return on Average Equity (ROAE)

5.70% (7.55%)

5.30% (-61.03%)

13.60% (47.83%)

9.20% (24.32%)

Return on Average Assets (ROAA)

0.60% (20.00%)

0.50% (-54.55%)

1.10% (120.00%)

0.50% (25.00%)

Return on Sales (ROS)

89.10% (2.89%)

86.60% (-21.06%)

109.70% (42.47%)

77.00% (13.40%)

Return on Invested Capital (ROIC)

2.10% (10.53%)

1.90% (18.75%)

1.60% (77.78%)

0.90% (12.50%)

Dividend Yield

7.60% (-16.48%)

9.10% (-13.33%)

10.50% (32.91%)

7.90% (-20.20%)

Price to Earnings Ratio (P/E)

17.23 (-12.31%)

19.64 (200.11%)

6.55 (-58.51%)

15.78 (-5.16%)

Price to Sales Ratio (P/S)

3.28 (2.18%)

3.21 (-17.09%)

3.87 (-35.36%)

5.99 (23.92%)

Price to Book Ratio (P/B)

0.99 (-5.70%)

1.05 (19.93%)

0.88 (-23.98%)

1.16 (-5.64%)

Debt to Equity Ratio (D/E)

8.6 (-13.95%)

9.99 (-10.09%)

11.12 (-12.55%)

12.71 (-24.92%)

Earnings Per Share (EPS)

1.1 (2.80%)

1.07 (-61.79%)

2.8 (81.82%)

1.54 (32.76%)

Sales Per Share (SPS)

5.77 (-11.78%)

6.54 (38.34%)

4.73 (16.70%)

4.05 (1.58%)

Free Cash Flow Per Share (FCFPS)

2.48 (34.53%)

1.84 (45.38%)

1.27 (139.83%)

-3.18 (-186.68%)

Book Value Per Share (BVPS)

19.09 (-4.33%)

19.96 (-4.40%)

20.88 (-0.79%)

21.04 (33.45%)

Tangible Assets Book Value Per Share (TABVPS)

184.59 (-16.42%)

220.86 (-13.14%)

254.26 (-12.15%)

289.43 (2.30%)

Enterprise Value Over EBIT (EV/EBIT)

14 (0.00%)

14 (-6.67%)

15 (-40.00%)

25 (8.70%)

Enterprise Value Over EBITDA (EV/EBITDA)

13.37 (-4.83%)

14.04 (-5.66%)

14.89 (-34.69%)

22.8 (13.02%)

Asset Turnover

0.03 (7.14%)

0.03 (55.56%)

0.02 (28.57%)

0.01 (0.00%)

Current Ratio

-

-

-

-

Dividends

$1.44 (-25.00%)

$1.92 (0.00%)

$1.92 (0.00%)

$1.92 (0.00%)

Free Cash Flow (FCF)

$835,472,000 (44.78%)

$577,081,000 (47.13%)

$392,218,000 (142.72%)

-$918,037,000 (-187.86%)

Enterprise Value (EV)

$23,793,049,165 (-7.37%)

$25,685,479,529 (3.88%)

$24,727,286,182 (10.00%)

$22,479,066,583 (28.72%)

Earnings Before Tax (EBT)

$385,365,000 (13.83%)

$338,531,000 (-58.20%)

$809,952,000 (77.46%)

$456,408,000 (29.70%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$1,780,314,000 (-2.66%)

$1,828,934,000 (10.11%)

$1,661,014,000 (68.45%)

$986,086,000 (13.89%)

Invested Capital

$79,024,617,000 (-10.79%)

$88,579,278,000 (-10.38%)

$98,839,344,000 (-1.38%)

$100,226,629,000 (8.20%)

Working Capital

-

-

-

-

Tangible Asset Value

$62,235,947,000 (-10.04%)

$69,179,383,000 (-12.11%)

$78,714,510,000 (-5.76%)

$83,526,987,000 (3.70%)

Market Capitalization

$6,389,172,165 (-2.96%)

$6,584,011,529 (16.02%)

$5,674,680,182 (-19.08%)

$7,012,888,583 (27.64%)

Average Equity

$6,367,012,750 (0.39%)

$6,342,205,750 (-0.84%)

$6,395,732,000 (31.10%)

$4,878,615,750 (8.76%)

Average Assets

$64,262,354,500 (-11.46%)

$72,580,658,000 (-10.21%)

$80,833,192,750 (-1.07%)

$81,710,721,500 (2.58%)

Invested Capital Average

$81,495,187,750 (-11.33%)

$91,908,138,000 (-7.48%)

$99,342,433,000 (3.34%)

$96,128,916,500 (5.60%)

Shares

337,159,481 (7.64%)

313,226,048 (1.18%)

309,584,298 (7.27%)

288,596,238 (1.37%)