STWD Dividend: Starwood Property Trust Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,851	1,988	2,341	2,220	1,176	1,136
Revenue Growth (YoY)	-11%	-15%	5%	89%	4%	-5%
Cost of Revenue	1,398	1,474	1,559	933	593	528
Gross Profit	453	513	781	1,286	583	607
Selling, General & Admin	259	266	243	238	302	293
Research & Development	--	--	--	--	--	--
Operating Expenses	384	507	537	335	394	432
Other Non Operating Income (Expenses)	-5	-10	-10	-93	-7	0
Pretax Income	417	406	417	997	501	386
Income Tax Expense	15	25	0	-61	8	20
Net Income	357	352	332	854	440	326
Net Income Growth	-4%	6%	-61%	94%	35%	-35%
Shares Outstanding (Diluted)	360.39	320.56	310.5	315.72	296.82	282.5
Shares Change (YoY)	13%	3%	-2%	6%	5%	-2%
EPS (Diluted)	0.99	1.1	1.07	2.7	1.48	1.16
EPS Growth	-16%	3%	-60%	82%	28%	-33%
Free Cash Flow	784	646	528	213	-1,018	1,045
Free Cash Flow Per Share	2.17	2.01	1.7	0.67	-3.42	3.69
Gross Margin	24.47%	25.8%	33.36%	57.92%	49.57%	53.43%
Operating Margin	3.67%	0.3%	10.38%	42.79%	15.98%	15.4%
Profit Margin	19.28%	17.7%	14.18%	38.46%	37.41%	28.69%
Free Cash Flow Margin	42.35%	32.49%	22.55%	9.59%	-86.56%	91.98%
EBITDA	132	52	297	1,003	272	269
EBITDA Margin	7.13%	2.61%	12.68%	45.18%	23.12%	23.67%
D&A For EBITDA	64	46	54	53	84	94
EBIT	68	6	243	950	188	175
EBIT Margin	3.67%	0.3%	10.38%	42.79%	15.98%	15.4%
Effective Tax Rate	3.59%	6.15%	0%	-6.11%	1.59%	5.18%

Follow-Up Questions











