Source: Starwood Property Trust's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$784.67M
$879.89M
$1.11B
$1.20B
$1.14B
$1.17B
$1.46B
$2.05B
$1.95B
$1.84B
Operating income
$133.54M
$144.64M
—
—
—
—
—
—
—
—
Interest expense
$230.80M
$295.67M
$408.19M
$508.73M
$419.76M
$445.09M
$797.12M
$1.44B
—
—
Pre-tax income
$376.00M
$444.29M
$426.53M
$550.17M
$386.28M
$501.10M
$997.54M
$417.48M
$406.01M
$479.81M
Income tax
$8.34M
$31.52M
$15.33M
$13.23M
$20.20M
$8.67M
-$61.52M
-$682.00K
$25.43M
$36.72M
Net income
$365.19M
$400.77M
$385.83M
$509.66M
$331.69M
$447.74M
$871.48M
$339.21M
$359.93M
$411.54M
EBITDA
$200.33M
$238.24M
—
—
—
—
—
—
—
—
EPS (basic)
$1.52
$1.53
$1.44
$1.81
$1.16
$1.54
$2.80
$1.07
$1.10
$1.15
EPS (diluted)
$1.50
$1.52
$1.42
$1.79
$1.16
$1.52
$2.74
$1.07
$1.10
$1.15
Diluted shares
241.79M
262.08M
288.48M
289.71M
282.48M
296.83M
315.73M
310.51M
320.57M
349.99M
Operating margin
17.0%
16.4%
—
—
—
—
—
—
—
—
Net margin
46.5%
45.5%
34.8%
42.6%
29.2%
38.3%
59.5%
16.5%
18.5%
22.3%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$615.52M
$369.45M
$239.82M
$478.39M
$563.22M
$217.36M
$261.06M
$194.66M
$377.83M
$499.48M
Goodwill
$140.44M
$140.44M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
Total assets
$77.26B
$62.94B
$68.26B
$78.04B
$80.87B
$83.85B
$79.04B
$69.50B
$62.56B
$63.18B
Long-term debt
$2.01B
$2.13B
$2.00B
$1.93B
$1.73B
$1.83B
—
—
—
—
Total debt
$2.01B
$2.13B
$2.00B
$1.93B
$1.73B
$1.83B
—
—
—
—
Total liabilities
$72.70B
$58.36B
$63.36B
$72.91B
$76.01B
$77.20B
$71.84B
$62.48B
$55.36B
$55.69B
Shareholders' equity
$4.52B
$4.48B
$4.60B
$4.70B
$4.49B
$6.07B
$6.46B
$6.25B
$6.44B
$6.80B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$556.63M
-$246.84M
$585.47M
-$13.20M
$1.05B
-$989.98M
$213.74M
$528.60M
$646.59M
$977.85M
Capital expenditures
—
—
—
—
—
—
—
$0
$0
$878.49M
Free cash flow
$556.63M
-$246.84M
$585.47M
-$13.20M
$1.05B
-$989.98M
$213.74M
$528.60M
$646.59M
$99.36M
Investing cash flow
-$800.54M
-$1.04B
-$2.52B
-$775.87M
-$911.80M
-$4.28B
-$2.95B
$855.07M
$2.08B
-$3.78B
Financing cash flow
$505.51M
$1.05B
$2.00B
$876.72M
$13.28M
$4.87B
$2.80B
-$1.45B
-$2.49B
$2.92B
Dividends paid
$458.35M
$501.66M
$509.97M
$538.42M
$546.88M
$553.93M
$591.46M
$601.19M
$620.00M
$668.86M
Share buybacks
$19.72M
—
$12.09M
$0
$33.83M
$0
$0
—
—
—
Stock-based compensation
$49.07M
$39.22M
$43.46M
$46.24M
$65.73M
$74.42M
$65.09M
$52.95M
$59.45M
$60.97M
Depreciation & amortization
$66.79M
$93.60M
$132.65M
$113.32M
$94.41M
$83.00M
$49.29M
$49.14M
$41.31M
$78.98M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$522.28M
$523.09M
$489.83M
$479.54M
$454.39M
$418.18M
$444.28M
$488.88M
$492.95M
$512.46M
$513.67M
$545.85M
Interest expense
$369.12M
$355.96M
$344.39M
$337.86M
—
—
—
—
—
—
—
—
Pre-tax income
$102.95M
$161.07M
$93.60M
$82.62M
$68.72M
$119.87M
$135.37M
$93.27M
$131.31M
$53.48M
$21.23M
-$384.23M
Income tax
$18.32M
$1.21M
$15.88M
$10.45M
-$2.10M
$3.77M
$671.00K
$13.34M
$18.94M
-$3.94M
$6.22M
-$3.07M
Net income
$70.96M
$154.33M
$77.89M
$76.07M
$51.64M
$112.25M
$129.81M
$72.56M
$96.92M
$51.88M
$6.56M
-$389.71M
EPS (basic)
$0.22
$0.49
$0.24
$0.23
$0.14
$0.33
$0.38
$0.19
$0.26
$0.13
$0.01
$-1.08
EPS (diluted)
$0.22
$0.48
$0.24
$0.23
$0.14
$0.33
$0.38
$0.19
$0.26
$0.13
$0.01
$-1.08
Diluted shares
769.00K
330.84M
313.61M
319.78M
5.27M
335.46M
337.14M
360.39M
5.69M
366.95M
366.73M
363.87M
Net margin
13.6%
29.5%
15.9%
15.9%
11.4%
26.8%
29.2%
14.8%
19.7%
10.1%
1.3%
-71.4%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$194.66M
$327.36M
$259.27M
$357.85M
$377.83M
$440.58M
$259.92M
$301.13M
$499.48M
$290.29M
$367.59M
$391.94M
Goodwill
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
$259.85M
Total assets
$69.50B
$66.17B
$64.09B
$64.23B
$62.56B
$62.16B
$62.37B
$62.43B
$63.18B
$62.09B
$61.05B
$57.96B
Total liabilities
$62.48B
$59.13B
$57.12B
$56.95B
$55.36B
$55.01B
$55.20B
$54.86B
$55.69B
$54.74B
$53.86B
$51.43B
Shareholders' equity
$6.25B
$6.27B
$6.22B
$6.54B
$6.44B
$6.41B
$6.42B
$6.86B
$6.80B
$6.67B
$6.50B
$5.84B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$11.85M
$55.95M
$53.26M
$241.80M
$295.58M
$238.87M
-$87.35M
$337.59M
$488.75M
$93.56M
$170.66M
$231.22M
Capital expenditures
—
—
—
—
$0
—
—
—
$0
—
—
—
Free cash flow
$11.85M
$55.95M
$53.26M
$241.80M
$295.58M
$238.87M
-$87.35M
$337.59M
$488.75M
$93.56M
$170.66M
$231.22M
Investing cash flow
-$88.08M
$1.17B
$270.51M
$310.24M
$337.54M
-$906.45M
-$952.38M
-$1.22B
-$698.35M
-$989.67M
-$380.89M
-$516.68M
Financing cash flow
-$43.42M
-$1.08B
-$339.51M
-$478.39M
-$588.16M
$805.51M
$821.85M
$946.52M
$345.69M
$887.43M
$183.62M
$355.47M
Dividends paid
$150.69M
$152.31M
$152.58M
$152.32M
$162.79M
$162.32M
$163.71M
$164.61M
$178.21M
$178.24M
$178.75M
$178.34M
Share buybacks
—
—
—
—
—
$0
$0
$0
—
$19.94M
$10.00M
$107.77M
Depreciation & amortization
$12.13M
$9.82M
$10.12M
$10.19M
$11.18M
$11.48M
$10.37M
$26.04M
$31.08M
$33.73M
$35.26M
$36.60M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.