VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
STWDStarwood Property Trust, Inc.
$16.82$6.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksSTWDCash Flow

Starwood Property Trust, Inc. (STWD) Cash Flow Statement

17Y historyFree accessUpdated daily

Liquidity is increasingly constrained as maintenance capital expenditures surged to $149.3 million in 2026Q1, effectively neutralizing operational cash flow.

STWD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Cash from Operations832.55M977.85M646.59M528.6M213.74M-989.98M1.05B-13.2M585.47M-246.84M556.63M612.51M220.71M326.31M265.58M79.4M-99.67M5.59M
Operating CF Growth %-219.88%51.23%22.32%147.31%121.59%-194.68%8021.42%-102.25%337.19%-144.35%-9.12%177.52%-32.36%22.87%234.47%179.67%-1882.07%-
Operating CF / Revenue %41.94%52.01%31.68%25.76%13.76%-83.31%91.94%-1%52.59%-28.03%70.79%80.83%30.89%54.85%79.91%35.14%-94.89%80.74%
Net Income351.17M443.09M380.58M418.16M1.06B492.43M366.08M536.93M411.2M412.77M367.65M452.18M500.54M310.33M203.68M120.61M58.84M-2.58M
Depreciation & Amortization98.01M84.83M46.26M54.3M53.94M84.59M94.15M113.39M130.84M90.9M61.57M27.23M16.62M14.93M213K3.78M646K0
Stock-Based Compensation54.74M54.09M41.79M39.25M40.19M39.29M31.24M48.07M43.55M37.75M50.47M49.52M39.74M19.1M16.16M13.74M7.52M2.42M
Other Non-Cash Items396.89M533.98M225.51M252.87M-918.25M-1.42B692.24M-501.62M94.03M-729.49M208.03M260.62M-208.97M42.72M40.13M5.53M55K-645K
Working Capital Changes-101.5M-138.15M-47.54M-235.97M-21.2M-87.31M-177.13M-152.52M-27.23M-102.12M-73.57M-121.61M-68.92M37.69M5.61M-5.31M-142.85M6.4M
Cash from Investing-3.86B-3.78B2.08B855.07M-2.95B-4.28B-911.8M-775.87M-2.52B-1.04B-812.82M-400.8M-1.71B-2.83B-1.19B-1B-1.17B-460.25M
Acquisitions (Net)0-807.94M4.4M824K617K26.27M25.16M30.86M-2.16B-17.64M-849.95M-555.05M0-586.38M0000
Purchase of Investments-6.16B-136.45M-115.09M-56.59M-106.05M-261.67M-100.34M-159.15M-525.08M-171.1M-399.31M-241.51M-392.39M-527.79M-642.14M-365.64M-219.54M-245.98M
Sale of Investments-61.23M382.49M329.86M136.43M318.83M145.66M118.46M251.74M419.87M275.98M213.4M471.86M161.97M546.08M362.1M591.48M99.14M58K
Other Investing2.71B-2.95B1.89B799.5M-3.14B-4.17B-929.92M-868.46M-202.28M-549.87M-9.49M28.15M-1.48B-19.43M-908.63M-1.23B-1.05B-214.33M
Cash from Financing3B2.92B-2.49B-1.45B2.8B4.87B13.28M876.72M2B1.05B505.49M-93.58M1.44B2.64B986.73M809.83M847.11M1.1B
Dividends Paid-846.19M-668.86M-620M-601.19M-591.46M-553.93M-546.88M-538.42M-509.97M-501.66M-458.35M-446.85M-401.66M-300.97M-186.1M-142.85M-44.25M0
Common Dividends-846.19M-668.86M-620M-601.19M-591.46M-553.93M-546.88M-538.42M-509.97M-501.66M-458.35M-446.85M-401.66M-300.97M-186.1M-142.85M-44.25M0
Debt Issuance (Net)4M1000K-1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K
Share Repurchases000000-33.83M0-12.09M0-19.72M-48.75M-12.99M00-10.64M00
Other Financing795.31M30.59M-47.82M106.01M-3.94M223.29M-33.94M106.74M-217.35M-26.84M23.7M10.03M-24.4M-44.79M67.68M-32.39M383.48M-23.11M
Net Change in Cash-26.29M120.65M242.02M-70.16M60.22M-400.25M148.13M86.17M69.59M-232.48M246.71M113.63M-62.44M139.96M63.64M-112.83M-418.27M645.13M
Exchange Rate Effect-891K-306K-2.62M731K-1.09M-1.72M1.1M-1.49M207K3.23M-2.59M-4.5M-5.83M1.08M0000
Cash at Beginning674.65M554M311.97M382.13M321.91M722.16M574.03M487.87M418.27M650.75M368.81M255.19M317.63M177.67M114.03M226.85M645.13M1K
Cash at End666.06M674.65M554M311.97M382.13M321.91M722.16M574.03M487.87M418.27M615.52M368.81M255.19M317.63M177.67M114.03M226.85M645.13M
Free Cash Flow632.62M708.81M618.65M503.51M188.52M-1.02B1.02B-44.06M530.7M-820.77M789.16M508.26M182.83M-1.91B265.58M79.4M-99.67M5.59M
FCF Growth %-21.06%14.57%22.87%167.09%118.55%-199.59%2415.69%-108.3%164.66%-204.01%55.27%177.99%109.55%-820.59%234.47%179.67%-1882.07%-
FCF / Revenue %31.87%37.7%30.31%24.54%12.14%-85.52%89.73%-3.34%47.67%-93.21%100.37%67.07%25.59%-321.67%79.91%35.14%-94.89%80.74%

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowDeteriorating
Top Statement Risk

Dividend coverage and liquidity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Dividend Coverage Faces Structural Headwinds

As reported in recent financial statements, STWD's dividend payout ratio relative to AFFO has reached unsustainable levels, with the company recording a 2.08x payout ratio in 2026Q1, indicating that cash distributions are increasingly disconnected from the actual recurring cash flow generated by the underlying portfolio.

The persistent negative AFFO figures observed in recent quarters suggest that the company is struggling to cover its dividend obligations through core operations alone. Investors should monitor whether this trend necessitates a reduction in distributions or if management intends to rely on non-recurring asset sales to bridge the widening gap between cash generation and shareholder payouts.

Maintenance Capex Outpacing Operational Cash

Based on the company's quarterly filings, maintenance capital expenditures, including tenant improvements and leasing commissions, surged to $149.3 million in 2026Q1, a significant escalation that has effectively neutralized the company's ability to retain cash for reinvestment or debt reduction purposes.

The sharp increase in capital intensity appears to be a primary driver of the recent deterioration in AFFO. This level of spending suggests that the property portfolio may require substantial ongoing investment to maintain occupancy, which may indicate underlying asset quality issues or a shift in the competitive landscape for the company's stabilized holdings.

FFO Quality Masked by Volatility

According to historical data, the conversion of FFO to GAAP operating cash flow has been highly erratic, with the FFO/NI ratio reaching 5.04x in 2025Q4 before collapsing to 1.80x in 2026Q1, highlighting the significant disconnect between accounting earnings and actual cash flow performance.

This volatility suggests that GAAP net income is an unreliable metric for assessing the company's true cash-generating capacity. The wide variance in these ratios warrants further investigation into the timing of interest receipts and the impact of non-cash provisions, which appear to be obscuring the core operational health of the lending segments.

Depreciation Distorts True Earnings Reality

As indicated by the provided financial data, the substantial gap between GAAP Net Income and FFO reflects the heavy impact of depreciation on the company's physical property assets, which consistently masks the true cash-based earnings available to shareholders across the reporting periods.

While FFO is intended to normalize these distortions, the persistent negative AFFO figures suggest that even after accounting for depreciation, the company's cash flow remains under pressure. This implies that the property segment's contribution to distributable cash may be lower than headline figures suggest, necessitating a more cautious approach to valuation.

STWD — Frequently Asked Questions

Quick answers to the most common questions about buying STWD stock.

How much cash does Starwood Property Trust, Inc. (STWD) generate from operations?

Starwood Property Trust, Inc. (STWD) generated $977.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Starwood Property Trust, Inc.'s free cash flow?

Starwood Property Trust, Inc. (STWD) generated $708.8M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Starwood Property Trust, Inc.'s capital expenditure (CapEx)?

Starwood Property Trust, Inc. (STWD) spent $269.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Starwood Property Trust, Inc. distribute cash to shareholders?

In 2025, Starwood Property Trust, Inc. (STWD) returned $668.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.