Total debt surged 163% to $23.7B by 2026Q2, driving debt-to-equity from 1.28 to 3.30, while equity stagnated at $6.5B, indicating growth is entirely debt-funded.
Starwood Property Trust, Inc. (STWD) balance sheet — 17-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 |
|---|
| Total Assets | 57.96B | 63.18B | 62.56B | 69.5B | 79.04B | 83.85B | 80.87B | 78.04B | 68.26B | 62.94B | 77.26B | 85.74B | 116.1B | 110.77B | 4.32B | 3B | 2.1B | 1.11B |
| Asset Growth % | -8.42% | 1% | -10% | -12.07% | -5.73% | 3.68% | 3.63% | 14.33% | 8.45% | -18.53% | -9.89% | -26.15% | 4.81% | 2461.54% | 44.27% | 42.64% | 89.52% | - |
| Real Estate & Other Assets | 28.17B | 38.3B | -3.03B | 44.21B | -3B | -2.31B | -2.27B | -359.57M | -5.47B | -5.01B | -4.77B | 82.4B | 113.33B | 103.78B | 48.58M | 228.71M | -411.86M | -245.9M |
| PP&E (Net) | 3.87B | 0 | 0 | 0 | 0 | 0 | 2.27B | 0 | 2.78B | 2.65B | 1.94B | 919.23M | 39.85M | 749.21M | 99.11M | 0 | 0 | 0 |
| Investment Securities | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Total Current Assets | 928.59M | 925.61M | 0 | 458.96M | 0 | 0 | 659.2M | 0 | 1.21B | 1.14B | 1.45B | 1.13B | 1.29B | 5.62B | 3.09B | 2.38B | 634.1M | 647.31M |
| Cash & Equivalents | 391.94M | 499.48M | 377.83M | 194.66M | 261.06M | 217.36M | 563.22M | 574.03M | 239.82M | 369.45M | 615.52M | 368.81M | 255.19M | 317.63M | 177.67M | 114.03M | 226.85M | 645.13M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 320.81M | 175.17M | -639.4M | 0 | -542.97M | -477.6M | 0 | -638.12M | 0 | 0 | 0 | 0 | 0 | 5.26B | 2.03B | 2.25B | 0 | 0 |
| Intangible Assets | 435.17M | 436.06M | 60.7M | 64.97M | 68.77M | 63.56M | 70.12M | 0 | 145.03M | 183.09M | 219.25M | 201.57M | 144.15M | 177.17M | 0 | 0 | 0 | 0 |
| Total Liabilities | 51.43B | 55.69B | 55.36B | 62.48B | 71.84B | 77.2B | 76.01B | 72.91B | 63.36B | 58.36B | 72.7B | 81.57B | 112.22B | 106.44B | 1.53B | 1.23B | 764.18M | 212.75M |
| Total Debt | 24.33B | 22.09B | 9.01B | 8.87B | 9.71B | 7.48B | 7B | 11.78B | 10.76B | 7.97B | 6.2B | 5.43B | 4.69B | 3.44B | 1.39B | 1.1B | 579.66M | 171.39M |
| Net Debt | 23.94B | 21.59B | 8.63B | 8.67B | 9.45B | 7.26B | 6.44B | 11.21B | 10.52B | 7.6B | 5.59B | 5.06B | 4.43B | 3.12B | 1.22B | 989.49M | 352.81M | -473.74M |
| Long-Term Debt | 24.33B | 12.21B | 8.17B | 7.82B | 8.39B | 6.14B | 5.66B | 10.72B | 4.92B | 4.72B | 5.07B | 5.43B | 4.69B | 3.44B | 1.39B | 1.16B | 0 | 0 |
| Short-Term Borrowings | 0 | 9.89B | 831.32M | 1.05B | 1.32B | 1.34B | 1.35B | 1.05B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 32.51M | 0 | 0 | 0 | 13.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1B | 579.66M | 171.39M |
| Total Current Liabilities | 833.65M | 10.1B | 0 | 1.29B | 0 | 0 | 1.55B | 0 | 53.47B | 51.06B | 66.53B | 76.17B | 107.55B | 103.05B | 211M | 81M | 140M | 50M |
| Accounts Payable | 628.5M | 0 | 0 | 244.86M | 299M | 189.7M | 200.78M | 0 | 217.66M | 168.28M | 162.89M | 155.9M | 144.52M | 0 | 30.09M | 5.05M | 0 | 3.55M |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.36B | -6.9B | -5.07B | -88M | -63.55M | -24.19M | 0 | 0 | 0 | 0 |
| Other Liabilities | 26.27B | 33.39B | -8.17B | 54.08B | -8.39B | -6.14B | 0 | -10.73B | -4.92B | -4.72B | -5.07B | -5.43B | -4.69B | -3.44B | -1.39B | -2.26B | -579.66M | -171.39M |
| Total Equity | 6.52B | 7.49B | 7.19B | 7.02B | 7.2B | 6.65B | 4.86B | 5.14B | 4.9B | 4.58B | 4.56B | 4.17B | 3.88B | 4.33B | 2.8B | 1.77B | 1.34B | 896.03M |
| Equity Growth % | -6.88% | 4.12% | 2.43% | -2.44% | 8.27% | 36.73% | -5.34% | 4.83% | 7.01% | 0.42% | 9.33% | 7.42% | -10.27% | 54.69% | 58.47% | 32% | 49.24% | - |
| Shareholders Equity | 5.84B | 6.8B | 6.44B | 6.25B | 6.46B | 6.07B | 4.49B | 4.7B | 4.6B | 4.48B | 4.52B | 4.14B | 3.86B | 4.28B | 2.72B | 1.76B | 1.33B | 887.97M |
| Minority Interest | 684.99M | 693.99M | 756.37M | 771.89M | 736.27M | 576.27M | 373.68M | 436.59M | 296.76M | 100.79M | 37.8M | 30.63M | 22.06M | 44.6M | 77.86M | 5.66M | 9.67M | 8.07M |
| Common Stock | 3.8M | 3.78M | 3.45M | 3.21M | 3.18M | 3.12M | 2.92M | 2.87M | 2.81M | 2.66M | 2.64M | 2.41M | 2.25M | 1.96M | 1.36M | 938K | 706K | 476K |
| Additional Paid-in Capital | 7B | 6.96B | 6.32B | 5.86B | 5.81B | 5.67B | 5.21B | 5.13B | 5B | 4.72B | 4.69B | 4.19B | 3.84B | 4.3B | 2.72B | 1.83B | 1.34B | 895.86M |
| Retained Earnings | -902.93M | -39.02M | 235.32M | 505.88M | 769.24M | 493.11M | -629.73M | -381.72M | -349M | -217.31M | -115.58M | -12.29M | -9.38M | -84.72M | -72.4M | -55.13M | -19.3M | -8.37M |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | -0.38% | 0.65% | 0.55% | 0.46% | 1.07% | 0.54% | 0.42% | 0.7% | 0.59% | 0.57% | 0.45% | 0.45% | 0.44% | 0.53% | 5.5% | 4.68% | 3.55% | -0.27% |
| Return on Equity (ROE) | -3.28% | 5.61% | 5.06% | 4.77% | 12.59% | 7.78% | 6.63% | 10.16% | 8.14% | 8.77% | 8.37% | 11.19% | 12.06% | 8.56% | 8.82% | 7.7% | 5.11% | -0.34% |
| Debt / Assets | 41.98% | 34.97% | 14.4% | 12.76% | 12.28% | 8.92% | 8.66% | 15.1% | 15.76% | 12.67% | 8.03% | 6.34% | 4.04% | 3.1% | 32.23% | 36.82% | 27.58% | 15.46% |
| Debt / Equity | 3.73x | 2.95x | 1.25x | 1.26x | 1.35x | 1.12x | 1.44x | 2.29x | 2.20x | 1.74x | 1.36x | 1.30x | 1.21x | 0.79x | 0.50x | 0.63x | 0.43x | 0.19x |
| Net Debt / EBITDA | 19.91x | 14.23x | 5.11x | 5.90x | 8.46x | 8.23x | 8.73x | 11.43x | 14.02x | 15.26x | 8.26x | 7.08x | 8.91x | 9.14x | 6.39x | 5.53x | 3.88x | -385.78x |
| Book Value per Share | 17.78 | 22.21 | 22.44 | 22.62 | 25.48 | 22.40 | 17.21 | 18.04 | 17.78 | 17.47 | 18.86 | 17.81 | 17.75 | 26.01 | 24.59 | 20.43 | 26.73 | 18.83 |
Quick answers to the most common questions about buying STWD stock.
As of 2025, Starwood Property Trust, Inc. (STWD) had total assets of $63.18B including $925.6M in current assets.
Starwood Property Trust, Inc. (STWD) carries total debt of $22.09B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Starwood Property Trust, Inc. (STWD) has total shareholders' equity (book value) of $6.80B ($22.21 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Starwood Property Trust, Inc. (STWD) reported a current ratio of 0.09x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
CECL reserves and EPS miss
Metrics are mathematically derived from official filings.
Leverage Surge Marks Strategic Shift
STWD's total debt jumped from $9.0B in 2024Q1 to $23.7B by 2026Q2, a 163% increase, while equity remained flat, indicating a significant leverage-driven expansion, per quarterly filings.
The debt-to-equity ratio more than doubled from 1.28 to 3.30 over the same period, suggesting the company is funding growth through borrowed capital rather than retained earnings. This trajectory appears aligned with the strategic pivot toward infrastructure and residential lending, but it also raises the risk profile, as the balance sheet is now more sensitive to interest rate movements and credit losses. Investors should monitor whether this leverage is generating sufficient returns to justify the increased financial risk.
Property Segment Shows Stability
NOI remained relatively stable around $387M in 2026Q2, down only 9% from the 2024Q1 peak of $538M, indicating resilient property-level performance despite broader portfolio shifts, as reported in STWD's segment data.
The stability in NOI, despite the strategic pivot, suggests that the Property segment's multifamily and net-lease assets are providing a consistent income base. However, the decline from the peak may indicate some softening in rental growth or occupancy, which warrants monitoring. The diversification into infrastructure and residential lending appears to be reducing reliance on commercial office, but the property portfolio's contribution to overall earnings remains a key support.
Debt Structure Shifts to Higher Leverage
STWD's debt-to-equity ratio rose from 1.28 in 2024Q1 to 3.30 in 2026Q2, with total debt increasing to $23.7B, reflecting a significant shift toward more leveraged financing, per balance sheet data.
The sharp increase in total debt, particularly in the last two quarters, suggests STWD is aggressively expanding its lending and investment activities, likely in infrastructure and residential sectors. This higher leverage amplifies both potential returns and risks, especially in a rising rate environment where floating-rate debt could pressure net interest margins. The company's ability to manage this debt load will be critical, as the current D/E of 3.30 is above the peer average, indicating a more aggressive capital structure.
Equity Base Stagnates Amid Growth
Equity remained flat at $6.5B in 2026Q2, down from $6.8B in 2025Q4, while total assets grew to $61.0B, indicating that growth is being funded entirely by debt, as shown in STWD's balance sheet.
The lack of equity growth, despite significant asset expansion, suggests that STWD is not retaining earnings or issuing new equity to support its growth. This could be a deliberate strategy to maintain dividend payouts, but it also means the company has less cushion to absorb potential credit losses. The declining ROE from 2.2% in 2024Q1 to 0.1% in 2026Q2 further highlights that the increased leverage is not translating into proportional returns, raising questions about the efficiency of capital deployment.
Cash Position Strengthens but Coverage Weakens
Cash increased to $452.4M in 2026Q2 from $427.7M in 2024Q1, but FFO per share fell to $0.11, indicating weaker cash flow coverage of debt obligations, based on STWD's reported figures.
While the absolute cash balance has grown, the significant drop in FFO per share from $0.50 to $0.11 suggests that the company's ability to service its debt from operating cash flow has deteriorated. The fixed charge coverage ratio, implied by the FFO decline, may be under pressure, especially with higher debt levels. This could limit STWD's financial flexibility to fund new investments or weather credit events, making liquidity management a key area for investor focus.
Credit Cycle Trough May Be Passing
CEO commentary suggests improving real estate fundamentals, but the 2026Q2 EPS miss of $0.01 versus $0.36 estimate indicates ongoing credit uncertainty, as per STWD's latest earnings call.
The forward visibility is clouded by the recent EPS miss and rising CECL reserves, which may indicate that credit losses are still materializing. However, management's constructive commentary on capital deployment suggests they see opportunities ahead, potentially in infrastructure and residential lending. The lease expiration schedule and development pipeline are not detailed in the data, but the strategic pivot away from office suggests a deliberate effort to reduce exposure to secularly challenged assets. Investors should monitor whether the improving fundamentals translate into higher FFO and dividend coverage in coming quarters.
Hidden Risks in Leverage and CECL
The rapid debt increase to $23.7B and negative AFFO of -$164.0M in 2026Q2 suggest potential understated credit risk, as reported in STWD's financial statements.
The combination of high leverage and negative AFFO raises concerns about the quality of earnings and the adequacy of loss reserves. The CECL provisions, which are non-cash, may not fully capture the deterioration in the loan portfolio, especially in the office sector. Additionally, the reliance on external funding to cover dividends, as indicated by the negative AFFO, could become unsustainable if credit losses materialize. This warrants a closer look at the loan book's risk ratings and the potential for further reserve builds, which could pressure book value and dividend coverage.