image_0a.jpg
Exhibit 99.1
For Immediate Release
Starwood Property Trust Reports Results for
Quarter Ended June 30, 2025
– Quarterly GAAP Earnings of $0.38 and Distributable Earnings (DE) of $0.43 per Diluted Share –
– Invested $3.2 Billion in the Quarter and $5.5 Billion in the 6 Months, Surpassing 2024 Capital Deployment –
– LNRs Commercial Special Servicer Ratings of CSS1 and CS1 (Highest Ratings Possible) Reaffirmed by Fitch and Morningstar DBRS –
– Awarded Nareit Gold Investor CARE Award for 9th Time in 11 Years –
– Paid Dividend of $0.48 per Share for Q2 and Declared $0.48 Dividend for Q3 –
– Acquired Fundamental Income Properties, a $2.2 Billion Fully Integrated Net Lease Real Estate Operating Platform and Owned Portfolio –
MIAMI BEACH, FL, August 7, 2025 /PRNewswire/ -- Starwood Property Trust, Inc. (NYSE: STWD) today announced operating results for the fiscal quarter ended June 30, 2025. The Company’s second quarter 2025 GAAP net income was $129.8 million, and Distributable Earnings (a non-GAAP financial measure) was $151.1 million.

“We have continued to demonstrate the strength and flexibility of our multi-cylinder platform,” said Barry Sternlicht, Chairman and CEO of Starwood Property Trust. “While commercial real estate lending remains a foundational part of our business, it now represents about half of our asset base—a reflection of how far we’ve diversified and evolved. Our capital deployment has already surpassed full-year 2024 levels, and we’re seeing robust investment opportunities across sectors. We are exceptionally well-positioned to capitalize on today’s environment.”

“As the property markets recover, led by much lower future supply and the imminent projection of lower interest rates, the integration of Fundamental Income marks a significant step in our ongoing evolution and diversification,” Sternlicht continued. “Their scalable business, disciplined credit focus, and structuring expertise are highly aligned with our platform. This acquisition adds a powerful new important vertical where we hope to deploy significant capital and grow our earnings going forward with stable recurring cash flows.”

“Since our IPO, we’ve raised over $20 billion in capital, proving our ability to access liquidity through all market conditions,” added Jeffrey DiModica, President of Starwood Property Trust. “The recent repricing of our term loans to best-in-class levels reflects the market’s confidence in our strategy and credit profile. With $5.0 billion in unencumbered assets, over $1.4 billion in unrealized property gains, no near-term debt maturities, and a diversified business model, we have the tools and financial strength to drive disciplined growth and capture the compelling opportunities ahead.”


1



Supplemental Schedules
The Company has published supplemental earnings schedules on its website in order to provide additional disclosure and financial information for the benefit of the Company’s stakeholders. Specifically, these materials can be found on the Company’s website in the Investor Relations section under “Quarterly Results” at www.starwoodpropertytrust.com.
Webcast and Conference Call Information
The Company will host a live webcast and conference call on Thursday, August 7, 2025, at 10:00 a.m. Eastern Time. To listen to a live broadcast, access the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software. The webcast is available at www.starwoodpropertytrust.com in the Investor Relations section of the website. The Company encourages use of the webcast due to potential extended wait times to access the conference call via dial-in. 
To Participate via Telephone Conference Call:
Dial in at least 15 minutes prior to start time.
Domestic: 1-877-407-9039
International: 1-201-689-8470
Conference Call Playback:
Domestic: 1-844-512-2921
International: 1-412-317-6671
Passcode: 13754310
The playback can be accessed through August 21, 2025.
About Starwood Property Trust, Inc.
Starwood Property Trust (NYSE: STWD), an affiliate of global private investment firm Starwood Capital Group, is a leading diversified finance company with a core focus on the real estate and infrastructure sectors. As of June 30, 2025, the Company has successfully deployed $108 billion of capital since inception and manages a portfolio of over $27 billion across debt and equity investments. Starwood Property Trust’s investment objective is to generate attractive and stable returns for shareholders, primarily through dividends, by leveraging a premiere global organization to identify and execute on the best risk adjusted returning investments across its target assets. Additional information can be found at www.starwoodpropertytrust.com.
Forward-Looking Statements
Statements in this press release which are not historical fact may be deemed forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking statements are developed by combining currently available information with our beliefs and assumptions and are generally identified by the words “believe,” “expect,” “anticipate” and other similar expressions.  Although Starwood Property Trust, Inc. believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained.  Factors that could cause actual results to differ materially from the Company’s expectations include, but are not limited to, completion of pending investments and financings, continued ability to acquire additional investments, competition within the finance and real estate industries, availability of financing, and other risks detailed under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as well as other risks and uncertainties set forth from time to time in the Company’s reports filed with the SEC, including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.
2



In light of these risks and uncertainties, there can be no assurances that the results referred to in the forward-looking statements contained herein will in fact occur. Except to the extent required by applicable law or regulation, we undertake no obligation to, and expressly disclaim any such obligation to, update or revise any forward-looking statements to reflect changed assumptions, the occurrence of anticipated or unanticipated events, changes to future results over time or otherwise.

Additional information can be found on the Company’s website at www.starwoodpropertytrust.com.

Contact:
Zachary Tanenbaum
Starwood Property Trust
Phone: 203-422-7788
Email: ztanenbaum@starwood.com
3



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the three months ended June 30, 2025
(Amounts in thousands)
Commercial and
Residential
Lending
Segment
Infrastructure
Lending
Segment
Property
Segment
Investing
and Servicing
Segment
CorporateSubtotalSecuritization
VIEs
Total
Revenues:
Interest income from loans$313,595 $65,949 $— $5,675 $— $385,219 $— $385,219 
Interest income from investment securities21,335 148 — 21,778 — 43,261 (32,948)10,313 
Servicing fees111 — — 18,627 — 18,738 (4,658)14,080 
Rental income6,532 — 16,237 5,474 — 28,243 — 28,243 
Other revenues2,334 1,087 240 2,231 536 6,428 — 6,428 
Total revenues343,907 67,184 16,477 53,785 536 481,889 (37,606)444,283 
Costs and expenses:
Management fees177 — — — 30,656 30,833 — 30,833 
Interest expense180,494 39,106 9,067 7,794 79,881 316,342 (210)316,132 
General and administrative15,535 5,523 1,237 24,361 4,416 51,072 — 51,072 
Costs of rental operations4,950 — 5,930 3,632 — 14,512 — 14,512 
Depreciation and amortization2,491 5,875 1,744 252 10,371 — 10,371 
Credit loss provision, net3,663 2,003 — — — 5,666 — 5,666 
Other expense— 1,693 194 — 1,893 — 1,893 
Total costs and expenses207,310 48,334 22,115 37,725 115,205 430,689 (210)430,479 
Other income (loss):
Change in net assets related to consolidated VIEs— — — — — — 40,280 40,280 
Change in fair value of servicing rights— — — 3,568 — 3,568 (1,205)2,363 
Change in fair value of investment securities, net(2,058)— — 3,728 — 1,670 (1,325)345 
Change in fair value of mortgage loans, net8,425 — — 21,442 — 29,867 — 29,867 
Income from affordable housing fund investments— — 5,115 — — 5,115 — 5,115 
Earnings from unconsolidated entities1,412 1,167 — 5,647 — 8,226 (354)7,872 
Gain on sale of investments and other assets, net31,662 — — — — 31,662 — 31,662 
(Loss) gain on derivative financial instruments, net(116,140)— (13)(1,304)16,161 (101,296)— (101,296)
Foreign currency gain (loss), net83,257 630 (126)— — 83,761 — 83,761 
Gain (loss) on extinguishment of debt20,773 (783)— — — 19,990 — 19,990 
Other (loss) income, net(737)— (636)2,977 — 1,604 — 1,604 
Total other income (loss)26,594 1,014 4,340 36,058 16,161 84,167 37,396 121,563 
Income (loss) before income taxes163,191 19,864 (1,298)52,118 (98,508)135,367  135,367 
Income tax benefit (provision)5,495 88 — (6,254)— (671)— (671)
Net income (loss)168,686 19,952 (1,298)45,864 (98,508)134,696  134,696 
Net (income) loss attributable to non-controlling interests(4)— (5,326)448 — (4,882)— (4,882)
Net income (loss) attributable to Starwood Property Trust, Inc.$168,682 $19,952 $(6,624)$46,312 $(98,508)$129,814 $ $129,814 
4



Definition of Distributable Earnings
Distributable Earnings, a non-GAAP financial measure, is used to compute the Company’s incentive fees to its external manager and is an appropriate supplemental disclosure for a mortgage REIT. For the Company’s purposes, Distributable Earnings is defined as GAAP net income (loss) excluding non-cash equity compensation expense, the incentive fee due to the Company’s external manager, acquisition costs for successful acquisitions, depreciation and amortization of real estate and associated intangibles, any unrealized gains, losses or other non-cash items recorded in net income (loss) for the period and, to the extent deducted from net income (loss), distributions payable with respect to equity securities of subsidiaries issued in exchange for properties or interests therein. The amount is adjusted to exclude one-time events pursuant to changes in GAAP and certain other non-cash adjustments as determined by the Company’s external manager and approved by a majority of the Company’s independent directors. Refer to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 for additional information regarding Distributable Earnings.
Reconciliation of Net Income to Distributable Earnings
For the three months ended June 30, 2025
(Amounts in thousands except per share data)
Commercial and
Residential
Lending
Segment
Infrastructure
Lending
Segment
Property
Segment
Investing
and Servicing
Segment
CorporateTotal
Net income (loss) attributable to Starwood Property Trust, Inc.$168,682 $19,952 $(6,624)$46,312 $(98,508)$129,814 
Add / (Deduct):
Non-controlling interests attributable to Woodstar II Class A Units— — 4,629 — — 4,629 
Non-controlling interests attributable to unrealized gains/losses— — (3,383)(2,699)— (6,082)
Non-cash equity compensation expense2,844 723 107 1,367 8,389 13,430 
Management incentive fee— — — — 183 183 
Depreciation and amortization2,528 — 5,987 1,845 — 10,360 
Interest income adjustment for loans and securities5,832 — — 7,304 — 13,136 
Consolidated income tax (benefit) provision associated with fair value adjustments(5,495)(88)— 6,254 — 671 
Other non-cash items— 316 (380)— (59)
Reversal of GAAP unrealized and realized (gains) / losses on:
Loans(8,425)— — (21,442)— (29,867)
Credit loss provision, net3,663 2,003 — — — 5,666 
Securities2,058 — — (3,728)— (1,670)
Woodstar Fund investments— — (5,115)— — (5,115)
Derivatives116,140 — 13 1,304 (16,161)101,296 
Foreign currency(83,257)(630)126 — — (83,761)
Earnings from unconsolidated entities(1,412)(1,167)— (5,647)— (8,226)
Sales of properties(4,128)— — — — (4,128)
Recognition of Distributable realized gains / (losses) on:
Loans (702)— — 19,165 — 18,463 
Securities (316)— — (4,223)— (4,539)
Woodstar Fund investments— — 21,600 — — 21,600 
Derivatives17,555 50 (99)347 (6,868)10,985 
Foreign currency 1,671 91 (125)— — 1,637 
Earnings (loss) from unconsolidated entities1,412 (109)— 5,801 — 7,104 
Sales of properties(44,438)— — — — (44,438)
Distributable Earnings (Loss)$174,217 $20,825 $17,432 $51,580 $(112,965)$151,089 
Distributable Earnings (Loss) per Weighted Average Diluted Share$0.49 $0.06 $0.05 $0.15 $(0.32)$0.43 
5



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Statement of Operations by Segment
For the six months ended June 30, 2025
(Amounts in thousands)
Commercial and
Residential
Lending
Segment
Infrastructure
Lending
Segment
Property
Segment
Investing
and Servicing
Segment
CorporateSubtotalSecuritization
VIEs
Total
Revenues:
Interest income from loans$603,894 $126,405 $— $8,843 $— $739,142 $— $739,142 
Interest income from investment securities45,224 302 — 49,952 — 95,478 (72,944)22,534 
Servicing fees176 — — 40,456 — 40,632 (9,092)31,540 
Rental income14,735 — 32,552 10,139 — 57,426 — 57,426 
Other revenues5,344 2,102 474 3,270 631 11,821 — 11,821 
Total revenues669,373 128,809 33,026 112,660 631 944,499 (82,036)862,463 
Costs and expenses:
Management fees357 — — — 71,239 71,596 — 71,596 
Interest expense346,045 74,260 18,044 15,927 154,419 608,695 (405)608,290 
General and administrative30,141 10,541 2,651 46,862 9,024 99,219 — 99,219 
Costs of rental operations10,468 — 11,948 6,916 — 29,332 — 29,332 
Depreciation and amortization6,098 19 11,740 3,495 503 21,855 — 21,855 
Credit loss (reversal) provision, net(22,096)2,763 — — — (19,333)— (19,333)
Other expense(25)3,616 (76)229 — 3,744 — 3,744 
Total costs and expenses370,988 91,199 44,307 73,429 235,185 815,108 (405)814,703 
Other income (loss):
Change in net assets related to consolidated VIEs— — — — — — 68,971 68,971 
Change in fair value of servicing rights— — — 3,454 — 3,454 (338)3,116 
Change in fair value of investment securities, net5,339 — — (18,901)— (13,562)13,734 172 
Change in fair value of mortgage loans, net50,999 — — 37,272 — 88,271 — 88,271 
Income from affordable housing fund investments— — 9,025 — — 9,025 — 9,025 
Earnings from unconsolidated entities2,708 545 — 5,892 — 9,145 (736)8,409 
Gain on sale of investments and other assets, net31,662 — — — — 31,662 — 31,662 
(Loss) gain on derivative financial instruments, net(181,978)(19)(111)(2,377)43,500 (140,985)— (140,985)
Foreign currency gain (loss), net117,873 866 (187)— — 118,552 — 118,552 
Gain (loss) on extinguishment of debt20,773 (783)— — — 19,990 — 19,990 
Other (loss) income, net(1,226)— (1,464)2,981 — 291 — 291 
Total other income (loss)46,150 609 7,263 28,321 43,500 125,843 81,631 207,474 
Income (loss) before income taxes344,535 38,219 (4,018)67,552 (191,054)255,234  255,234 
Income tax benefit (provision)5,201 (45)— (9,593)— (4,437)— (4,437)
Net income (loss)349,736 38,174 (4,018)57,959 (191,054)250,797  250,797 
Net (income) loss attributable to non-controlling interests(7)— (10,410)1,689 — (8,728)— (8,728)
Net income (loss) attributable to Starwood Property Trust, Inc.$349,729 $38,174 $(14,428)$59,648 $(191,054)$242,069 $ $242,069 
6



Reconciliation of Net Income to Distributable Earnings
For the six months ended June 30, 2025
(Amounts in thousands except per share data)
Commercial and
Residential
Lending
Segment
Infrastructure
Lending
Segment
Property
Segment
Investing
and Servicing
Segment
CorporateTotal
Net income (loss) attributable to Starwood Property Trust, Inc.$349,729 $38,174 $(14,428)$59,648 $(191,054)$242,069 
Add / (Deduct):
Non-controlling interests attributable to Woodstar II Class A Units— — 9,288 — — 9,288 
Non-controlling interests attributable to unrealized gains/losses— — (6,757)(7,202)— (13,959)
Non-cash equity compensation expense5,636 1,323 216 2,764 16,841 26,780 
Management incentive fee— — — — 10,244 10,244 
Depreciation and amortization6,270 — 11,958 3,697 — 21,925 
Interest income adjustment for loans and securities12,048 — — 22,466 — 34,514 
Consolidated income tax provision (benefit} associated with fair value adjustments
(5,201)45 — 9,593 — 4,437 
Other non-cash items— 611 (746)— (127)
Reversal of GAAP unrealized and realized (gains) / losses on:
Loans(50,999)— — (37,272)— (88,271)
Credit loss (reversal) provision, net(22,096)2,763 — — — (19,333)
Securities(5,339)— — 18,901 — 13,562 
Woodstar Fund investments— — (9,025)— — (9,025)
Derivatives181,978 19 111 2,377 (43,500)140,985 
Foreign currency(117,873)(866)187 — — (118,552)
Earnings from unconsolidated entities(2,708)(545)— (5,892)— (9,145)
Sales of properties(4,128)— — — — (4,128)
Recognition of Distributable realized gains / (losses) on:
Loans(882)— — 33,872 — 32,990 
Securities(347)— — (6,756)— (7,103)
Woodstar Fund investments— — 41,921 — — 41,921 
Derivatives46,596 103 (196)(677)(13,902)31,924 
Foreign currency2,057 58 (186)— — 1,929 
Earnings (loss) from unconsolidated entities2,708 (217)— 6,407 — 8,898 
Sales of properties(44,438)— — — — (44,438)
Distributable Earnings (Loss)$353,019 $40,857 $33,700 $101,180 $(221,371)$307,385 
Distributable Earnings (Loss) per Weighted Average Diluted Share$1.00 $0.12 $0.10 $0.29 $(0.63)$0.88 
7



Starwood Property Trust, Inc. and Subsidiaries
Condensed Consolidated Balance Sheet by Segment
As of June 30, 2025
(Amounts in thousands)
Commercial and
Residential
Lending
Segment
Infrastructure
Lending
Segment
Property
Segment
Investing
and Servicing
Segment
CorporateSubtotalSecuritization
VIEs
Total
Assets:
Cash and cash equivalents$20,699 $89,036 $31,842 $60,226 $58,118 $259,921 $— $259,921 
Restricted cash167,090 29,605 1,170 356 16,723 214,944 — 214,944 
Loans held-for-investment, net14,765,064 3,060,322 — — — 17,825,386 — 17,825,386 
Loans held-for-sale2,323,276 — — 171,562 — 2,494,838 — 2,494,838 
Investment securities871,881 17,055 — 1,202,438 — 2,091,374 (1,588,776)502,598 
Properties, net764,852 — 650,398 64,761 — 1,480,011 — 1,480,011 
Investments of consolidated affordable housing fund— — 2,055,555 — — 2,055,555 — 2,055,555 
Investments in unconsolidated entities8,514 54,651 — 33,225 — 96,390 (14,971)81,419 
Goodwill— 119,409 — 140,437 — 259,846 — 259,846 
Intangible assets3,112 — 20,784 66,619 — 90,515 (36,083)54,432 
Derivative assets64,565 — 11 7,374 71,954 — 71,954 
Accrued interest receivable147,344 16,241 — 816 240 164,641 — 164,641 
Other assets173,709 5,502 58,328 7,913 136,116 381,568 — 381,568 
VIE assets, at fair value— — — — — — 36,522,250 36,522,250 
Total Assets$19,310,106 $3,391,821 $2,818,081 $1,748,364 $218,571 $27,486,943 $34,882,420 $62,369,363 
Liabilities and Equity
Liabilities:
Accounts payable, accrued expenses and other liabilities$197,050 $31,651 $13,658 $38,650 $117,265 $398,274 $— $398,274 
Related-party payable— — — — 25,846 25,846 — 25,846 
Dividends payable— — — — 166,227 166,227 — 166,227 
Derivative liabilities125,447 — — — 16,894 142,341 — 142,341 
Secured financing agreements, net9,820,014 1,195,546 480,912 518,078 1,545,949 13,560,499 (20,110)13,540,389 
Collateralized loan obligations and single asset securitization, net1,550,966 1,231,809 — — — 2,782,775 — 2,782,775 
Unsecured senior notes, net— — — — 3,242,251 3,242,251 — 3,242,251 
VIE liabilities, at fair value— — — — — — 34,902,530 34,902,530 
Total Liabilities11,693,477 2,459,006 494,570 556,728 5,114,432 20,318,213 34,882,420 55,200,633 
Temporary Equity: Redeemable non-controlling interests
— — 425,453 — — 425,453 — 425,453 
Permanent Equity:
Starwood Property Trust, Inc. Stockholders’ Equity:
Common stock— — — — 3,491 3,491 — 3,491 
Additional paid-in capital1,177,279 635,080 (395,728)(596,291)5,575,101 6,395,441 — 6,395,441 
Treasury stock— — — — (138,022)(138,022)— (138,022)
Retained earnings (accumulated deficit)6,426,450 297,735 2,087,961 1,672,800 (10,336,431)148,515 — 148,515 
Accumulated other comprehensive income12,785 — — — — 12,785 — 12,785 
Total Starwood Property Trust, Inc. Stockholders’ Equity7,616,514 932,815 1,692,233 1,076,509 (4,895,861)6,422,210 — 6,422,210 
Non-controlling interests in consolidated subsidiaries115 — 205,825 115,127 — 321,067 — 321,067 
Total Permanent Equity7,616,629 932,815 1,898,058 1,191,636 (4,895,861)6,743,277  6,743,277 
Total Liabilities and Equity$19,310,106 $3,391,821 $2,818,081 $1,748,364 $218,571 $27,486,943 $34,882,420 $62,369,363 
8