XML 51 R37.htm IDEA: XBRL DOCUMENT v3.19.2
Principles of Consolidation (Tables)
6 Months Ended
Jun. 30, 2019
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Assets and Liabilities of Consolidated VIEs
The following table presents a summary of the assets and liabilities of these VIEs.
Table 4.1 – Assets and Liabilities of Consolidated VIEs
June 30, 2019
 
Legacy
Sequoia
 
Sequoia
Choice
 
Freddie Mac SLST
 
Freddie Mac
K-Series
 
Servicing Investment
 
Total
Consolidated
VIEs
(Dollars in Thousands)
 
 
 
 
 
 
Residential loans, held-for-investment
 
$
457,750

 
$
2,147,356

 
$
1,235,089

 
$

 
$

 
$
3,840,195

Multifamily loans, held-for-investment
 

 

 

 
3,749,657

 

 
3,749,657

Other investments
 

 

 

 

 
274,617

 
274,617

Cash and cash equivalents
 

 

 

 

 
19,393

 
19,393

Restricted cash
 
144

 
14

 

 

 
23,650

 
23,808

Accrued interest receivable
 
771

 
8,946

 
3,786

 
11,317

 
3,747

 
28,567

REO
 
1,448

 

 

 

 

 
1,448

Total Assets
 
$
460,113

 
$
2,156,316

 
$
1,238,875

 
$
3,760,974

 
$
321,407

 
$
7,937,685

Short-term debt
 
$

 
$

 
$

 
$

 
$
236,231

 
$
236,231

Accrued interest payable
 
519

 
7,322

 
2,774

 
10,822

 
321

 
21,758

Accrued expenses and other liabilities
 

 
14

 

 

 
17,954

 
17,968

Asset-backed securities issued
 
448,862

 
1,929,444

 
991,766

 
3,543,057

 

 
6,913,129

Total Liabilities
 
$
449,381

 
$
1,936,780

 
$
994,540

 
$
3,553,879

 
$
254,506

 
$
7,189,086

 
 
 
 
 
 
 
 
 
 
 
 
 
Number of VIEs
 
20

 
7

 
1

 
4

 
3

 
35

December 31, 2018
 
Legacy
Sequoia
 
Sequoia
Choice
 
Freddie Mac SLST
 
Freddie Mac
K-Series
 
Servicing Investment
 
Total
Consolidated
VIEs
(Dollars in Thousands)
 
 
 
 
 
 
Residential loans, held-for-investment
 
$
519,958

 
$
2,079,382

 
$
1,222,669

 
$

 
$

 
$
3,822,009

Multifamily loans, held-for-investment
 

 

 

 
2,144,598

 

 
2,144,598

Other investments
 

 

 

 

 
312,688

 
312,688

Restricted cash
 
146

 
1,022

 

 

 
25,363

 
26,531

Accrued interest receivable
 
822

 
8,988

 
3,926

 
6,595

 
1,091

 
21,422

REO
 
3,943

 

 

 

 

 
3,943

Total Assets
 
$
524,869

 
$
2,089,392

 
$
1,226,595

 
$
2,151,193

 
$
339,142

 
$
6,331,191

Short-term debt
 
$

 
$

 
$

 
$

 
$
262,740

 
$
262,740

Accrued interest payable
 
571

 
7,180

 
2,907

 
6,239

 
483

 
17,380

Accrued expenses and other liabilities
 

 
1,022

 

 

 
18,592

 
19,614

Asset-backed securities issued
 
512,240

 
1,885,010

 
993,748

 
2,019,075

 

 
5,410,073

Total Liabilities
 
$
512,811

 
$
1,893,212

 
$
996,655

 
$
2,025,314

 
$
281,815

 
$
5,709,807

 
 
 
 
 
 
 
 
 
 
 
 
 
Number of VIEs
 
20

 
6

 
1

 
3

 
3

 
33

Securitization Activity Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents information related to securitization transactions that occurred during the three and six months ended June 30, 2019 and 2018.
Table 4.2 – Securitization Activity Related to Unconsolidated VIEs Sponsored by Redwood
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(In Thousands)
 
2019
 
2018
 
2019
 
2018
Principal balance of loans transferred
 
$
400,836

 
$
1,127,665

 
$
749,093

 
$
2,408,133

Trading securities retained, at fair value
 
1,792

 
33,757

 
3,508

 
46,248

AFS securities retained, at fair value
 
1,069

 
2,047

 
1,954

 
5,952


Cash Flows Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table summarizes the cash flows during the three and six months ended June 30, 2019 and 2018 between us and the unconsolidated VIEs sponsored by us and accounted for as sales since 2012.
Table 4.3 – Cash Flows Related to Unconsolidated VIEs Sponsored by Redwood
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(In Thousands)
 
2019
 
2018
 
2019
 
2018
Proceeds from new transfers
 
$
410,281

 
$
1,104,094

 
$
762,652

 
$
2,393,781

MSR fees received
 
3,105

 
3,397

 
6,165

 
6,811

Funding of compensating interest, net
 
(47
)
 
(31
)
 
(137
)
 
(56
)
Cash flows received on retained securities
 
6,743

 
7,410

 
14,289

 
14,453


Assumptions Related to Assets Retained from Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents the key weighted-average assumptions used to measure MSRs and securities retained at the date of securitization for securitizations completed during the three and six months ended June 30, 2019 and 2018.
Table 4.4 – Assumptions Related to Assets Retained from Unconsolidated VIEs Sponsored by Redwood

 
 
Three Months Ended June 30, 2019
 
Three Months Ended June 30, 2018
At Date of Securitization
 
Senior IO Securities
 
Subordinate Securities
 
Senior IO Securities
 
Subordinate Securities
Prepayment rates
 
16
%
 
15
%
 
10
%
 
10
%
Discount rates
 
14
%
 
7
%
 
14
%
 
5
%
Credit loss assumptions
 
0.20
%
 
0.20
%
 
0.20
%
 
0.20
%

 
 
Six Months Ended June 30, 2019
 
Six Months Ended June 30, 2018
At Date of Securitization
 
Senior IO Securities
 
Subordinate Securities
 
Senior IO Securities
 
Subordinate Securities
Prepayment rates
 
16
%
 
15
%
 
9
%
 
10
%
Discount rates
 
14
%
 
7
%
 
14
%
 
5
%
Credit loss assumptions
 
0.20
%
 
0.20
%
 
0.20
%
 
0.20
%

Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents additional information at June 30, 2019 and December 31, 2018, related to unconsolidated VIEs sponsored by Redwood and accounted for as sales since 2012.
Table 4.5 – Unconsolidated VIEs Sponsored by Redwood
(In Thousands)
 
June 30, 2019
 
December 31, 2018
On-balance sheet assets, at fair value:
 
 
 
 
Interest-only, senior and subordinate securities, classified as trading
 
$
121,825

 
$
129,111

Subordinate securities, classified as AFS
 
136,310

 
162,314

Mortgage servicing rights
 
45,010

 
58,572

Maximum loss exposure (1)
 
$
303,145

 
$
349,997

Assets transferred:
 
 
 
 
Principal balance of loans outstanding
 
$
10,586,480

 
$
10,580,216

Principal balance of loans 30+ days delinquent
 
24,749

 
21,805

(1)
Maximum loss exposure from our involvement with unconsolidated VIEs pertains to the carrying value of our securities and MSRs retained from these VIEs and represents estimated losses that would be incurred under severe, hypothetical circumstances, such as if the value of our interests and any associated collateral declines to zero. This does not include, for example, any potential exposure to representation and warranty claims associated with our initial transfer of loans into a securitization.
Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents key economic assumptions for assets retained from unconsolidated VIEs and the sensitivity of their fair values to immediate adverse changes in those assumptions at June 30, 2019 and December 31, 2018.
Table 4.6 – Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated VIEs Sponsored by Redwood
June 30, 2019
 
MSRs
 
Senior
Securities (1)
 
Subordinate Securities
(Dollars in Thousands)
 
 
 
Fair value at June 30, 2019
 
$
45,010

 
$
49,014

 
$
209,121

Expected life (in years) (2)
 
6

 
6

 
14

Prepayment speed assumption (annual CPR) (2)
 
11
%
 
12
%
 
13
%
Decrease in fair value from:
 
 
 
 
 
 
10% adverse change
 
$
1,898

 
$
1,905

 
$
158

25% adverse change
 
4,513

 
4,857

 
1,124

Discount rate assumption (2)
 
11
%
 
13
%
 
5
%
Decrease in fair value from:
 
 
 
 
 
 
100 basis point increase
 
$
1,624

 
$
1,310

 
$
20,756

200 basis point increase
 
3,135

 
2,758

 
38,452

Credit loss assumption (2)
 
N/A

 
0.21
%
 
0.21
%
Decrease in fair value from:
 
 
 
 
 
 
10% higher losses
 
N/A

 
$

 
$
1,645

25% higher losses
 
N/A

 

 
4,112

December 31, 2018
 
MSRs
 
Senior
Securities (1)
 
Subordinate Securities
(Dollars in Thousands)
 
 
 
Fair value at December 31, 2018
 
$
58,572

 
$
61,178

 
$
230,247

Expected life (in years) (2)
 
8

 
7

 
15

Prepayment speed assumption (annual CPR) (2)
 
7
%
 
10
%
 
9
%
Decrease in fair value from:
 
 
 
 
 
 
10% adverse change
 
$
1,668

 
$
2,151

 
$
201

25% adverse change
 
4,027

 
5,127

 
1,372

Discount rate assumption (2)
 
11
%
 
12
%
 
6
%
Decrease in fair value from:
 
 
 
 
 
 
100 basis point increase
 
$
2,323

 
$
2,190

 
$
21,982

200 basis point increase
 
4,493

 
4,226

 
40,641

Credit loss assumption (2)
 
N/A

 
0.20
%
 
0.20
%
Decrease in fair value from:
 
 
 
 
 
 
10% higher losses
 
N/A

 
$

 
$
1,387

25% higher losses
 
N/A

 

 
3,471


(1)
Senior securities included $49 million and $61 million of interest-only securities at June 30, 2019 and December 31, 2018, respectively.
(2)
Expected life, prepayment speed assumption, discount rate assumption, and credit loss assumption presented in the tables above represent weighted averages.
Schedule of Third-Party Sponsored VIE Summary The following table presents a summary of our interests in third-party VIEs at June 30, 2019 and December 31, 2018, grouped by asset type.
Table 4.7 – Third-Party Sponsored VIE Summary
(In Thousands)
 
June 30, 2019
 
December 31, 2018
Mortgage-Backed Securities
 
 
 
 
Senior
 
$
166,184

 
$
185,107

Mezzanine
 
679,908

 
547,249

Subordinate
 
373,260

 
428,713

Total Mortgage-Backed Securities
 
1,219,352

 
1,161,069

Excess MSR
 
18,224

 
15,092

Total Investments in Third-Party Sponsored VIEs
 
$
1,237,576

 
$
1,176,161