XML 47 R37.htm IDEA: XBRL DOCUMENT v3.22.2
Principles of Consolidation (Tables)
6 Months Ended
Jun. 30, 2022
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule of Consolidated VIEs
The following table presents a summary of the assets and liabilities of our consolidated VIEs.     
Table 4.1 – Assets and Liabilities of Consolidated VIEs
June 30, 2022Legacy
Sequoia
Sequoia
CAFL(1)
Freddie Mac SLST(1)
Freddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Residential loans, held-for-investment$208,788 $3,525,459 $— $1,631,285 $— $— $— $5,365,532 
Business purpose loans, held-for-investment— — 3,588,428 — — — — 3,588,428 
Consolidated Agency multifamily loans— — — — 443,114 — — 443,114 
Other investments— — — — — 305,379 146,215 451,594 
Cash and cash equivalents— — — — — 14,399 — 14,399 
Restricted cash143 10 8,688 — — 26,236 4,120 39,197 
Accrued interest receivable215 11,317 14,955 5,378 1,304 403 — 33,572 
Other assets410 — 5,320 2,299 — 7,605 50 15,684 
Total Assets$209,556 $3,536,786 $3,617,391 $1,638,962 $444,418 $354,022 $150,385 $9,951,520 
Short-term debt$— $— $— $— $— $231,846 $— $231,846 
Accrued interest payable171 9,232 10,610 3,720 1,178 223 — 25,134 
Accrued expenses and other liabilities— 10 6,996 — — 25,466 25,422 57,894 
Asset-backed securities issued207,647 3,288,682 3,207,867 1,358,459 411,380 — 110,111 8,584,146 
Total Liabilities$207,818 $3,297,924 $3,225,473 $1,362,179 $412,558 $257,535 $135,533 $8,899,020 
Value of our investments in VIEs(1)
$1,552 $236,777 $388,849 $275,127 $31,732 $96,487 $14,852 $1,045,376 
Number of VIEs20 17 18 63 
December 31, 2021Legacy
Sequoia
Sequoia
CAFL(1)
Freddie Mac SLST(1)
Freddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Residential loans, held-for-investment$230,455 $3,628,465 $— $1,888,230 $— $— $— $5,747,150 
Business purpose loans, held-for-investment— — 3,766,316 — — — — 3,766,316 
Consolidated Agency multifamily loans— — — — 473,514 — — 473,514 
Other investments— — — — — 384,754 159,553 544,307 
Cash and cash equivalents— — — — — 6,481 — 6,481 
Restricted cash148 15,221 — — 25,420 5,292 46,086 
Accrued interest receivable210 10,885 15,737 5,792 1,315 1,462 — 35,401 
Other assets61 — 32,510 2,028 — 7,177 50 41,826 
Total Assets$230,874 $3,639,355 $3,829,784 $1,896,050 $474,829 $425,294 $164,895 $10,661,081 
Short-term debt$— $— $— $— $— $294,447 $— $294,447 
Accrued interest payable99 8,452 11,030 4,055 1,190 192 — 25,018 
Accrued expenses and other liabilities— 1,171 — — 28,115 17,034 46,325 
Asset-backed securities issued227,881 3,383,048 3,474,898 1,588,463 441,857 — 137,410 9,253,557 
Total Liabilities$227,980 $3,391,505 $3,487,099 $1,592,518 $443,047 $322,754 $154,444 $9,619,347 
Value of our investments in VIEs(1)
$2,634 $245,417 $339,419 $301,795 $31,657 $102,540 $10,451 $1,033,913 
Number of VIEs20 16 16 60 
(1)Value of our investments in VIEs, as presented in this table, represent the fair value of our economic interests in the VIEs only for consolidated VIEs we account for under the CFE election. CAFL includes SFR loan securitizations we account for under the CFE election and two bridge loan securitizations for which we did not make the CFE election. As of June 30, 2022 and December 31, 2021, the fair value of our interests in the CAFL SFR securitizations were $307 million and $302 million, respectively, and the remaining values were associated with our interests in the CAFL Bridge securitizations, for which the ABS issued is carried at amortized historical cost. Freddie Mac SLST includes securitizations we account for under the CFE election and also includes ABS issued in relation to a resecuritization of the securities we own in the consolidated Freddie Mac SLST VIEs, that we account for at amortized historical cost. As of June 30, 2022 and December 31, 2021, the fair value of our interests in the Freddie Mac SLST securitizations accounted for under the CFE election were $390 million and $445 million, respectively, with the difference from the tables above representing ABS issued and carried at amortized historical cost.
The following table presents income (loss) from these VIEs for the three and six months ended June 30, 2022 and 2021.
Table 4.2 – Income (Loss) from Consolidated VIEs
Three Months Ended June 30, 2022
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$1,108 $31,923 $56,608 $16,553 $4,732 $7,568 $— $118,492 
Interest expense(967)(28,329)(41,923)(13,372)(4,351)(1,842)— (90,784)
Net interest income 141 3,594 14,685 3,181 381 5,726 — 27,708 
Non-interest income
Investment fair value changes, net(336)(5,886)(22,109)(35,940)(190)(4,505)1,201 (67,765)
Other income — — 255 — — — — 255 
Total non-interest income, net(336)(5,886)(21,854)(35,940)(190)(4,505)1,201 (67,510)
General and administrative expenses— — — — — (44)— (44)
Other expenses— — — — — (235)— (235)
Income (loss) from Consolidated VIEs$(195)$(2,292)$(7,169)$(32,759)$191 $942 $1,201 $(40,081)
Six Months Ended June 30, 2022
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$2,120 $64,021 $133,942 $33,753 $9,485 $15,487 $— $258,808 
Interest expense(1,668)(56,500)(100,403)(27,457)(8,722)(3,504)— (198,254)
Net interest income 452 7,521 33,539 6,296 763 11,983 — 60,554 
Non-interest income
Investment fair value changes, net(1,050)(9,708)(19,445)(32,904)74 (7,973)4,612 (66,394)
Other income — — 345 — — — — 345 
Total non-interest income, net(1,050)(9,708)(19,100)(32,904)74 (7,973)4,612 (66,049)
General and administrative expenses— — — — — (75)— (75)
Other expenses— — — — — (786)— (786)
Income (loss) from Consolidated VIEs$(598)$(2,187)$14,439 $(26,608)$837 $3,149 $4,612 $(6,356)
Three Months Ended June 30, 2021
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$1,169 $14,492 $54,849 $19,506 $4,860 $4,041 $— $98,917 
Interest expense(755)(11,374)(43,201)(16,611)(4,478)(1,110)— (77,529)
Net interest income 414 3,118 11,648 2,895 382 2,931 — 21,388 
Non-interest income
Investment fair value changes, net(216)4,906 3,697 36,316 1,855 (2,320)— 44,238 
Total non-interest income, net(216)4,906 3,697 36,316 1,855 (2,320)— 44,238 
General and administrative expenses— — — — — (52)— (52)
Other expenses— — — — — (112)— (112)
Income (loss) from Consolidated VIEs$198 $8,024 $15,345 $39,211 $2,237 $447 $— $65,462 
Six Months Ended June 30, 2021
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$2,517 $29,975 $103,722 $39,665 $9,646 $8,263 $— $193,788 
Interest expense(1,630)(23,480)(81,054)(33,982)(8,834)(2,396)— (151,376)
Net interest income 887 6,495 22,668 5,683 812 5,867 — 42,412 
Non-interest income
Investment fair value changes, net(915)9,804 3,411 40,433 10,776 (3,566)— 59,943 
Total non-interest income, net(915)9,804 3,411 40,433 10,776 (3,566)— 59,943 
General and administrative expenses— — — — — (90)— (90)
Other expenses— — — — — (442)— (442)
Income (loss) from Consolidated VIEs$(28)$16,299 $26,079 $46,116 $11,588 $1,769 $— $101,823 
Securitization Activity Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents information related to securitization transactions that occurred during the three and six months ended June 30, 2022 and 2021.
Table 4.3 – Securitization Activity Related to Unconsolidated VIEs Sponsored by Redwood
Three Months Ended June 30,Six Months Ended June 30,
(In Thousands)2022202120222021
Principal balance of loans transferred$— $355,924 $— $1,231,803 
Trading securities retained, at fair value— 1,225 — 7,774 
AFS securities retained, at fair value— 522 — 1,600 
Cash Flows Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table summarizes the cash flows during the three and six months ended June 30, 2022 and 2021 between us and the unconsolidated VIEs sponsored by us and accounted for as sales since 2012.
Table 4.4 – Cash Flows Related to Unconsolidated VIEs Sponsored by Redwood
Three Months Ended June 30,Six Months Ended June 30,
(In Thousands)2022202120222021
Proceeds from new transfers$— $361,673 $— $1,266,063 
MSR fees received764 1,336 1,628 2,943 
Funding of compensating interest, net(14)(70)(30)(170)
Cash flows received on retained securities3,158 16,764 17,284 25,393 
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 value securities retained at the date of securitization for securitizations completed during the three and six months ended June 30, 2022 and 2021.
Table 4.5 – Assumptions Related to Assets Retained from Unconsolidated VIEs Sponsored by Redwood
Three Months Ended June 30, 2022Three Months Ended June 30, 2021
At Date of SecuritizationSenior IO SecuritiesSubordinate SecuritiesSenior IO SecuritiesSubordinate Securities
Prepayment ratesN/AN/A8 %8 %
Discount ratesN/AN/A15 %7 %
Credit loss assumptionsN/AN/A0.25 %0.25 %
Six Months Ended June 30, 2022Six Months Ended June 30, 2021
At Date of SecuritizationSenior IO SecuritiesSubordinate SecuritiesSenior IO SecuritiesSubordinate Securities
Prepayment ratesN/AN/A11 %11 %
Discount ratesN/AN/A15 %6 %
Credit loss assumptionsN/AN/A0.23 %0.23 %
Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents additional information at June 30, 2022 and December 31, 2021, related to unconsolidated VIEs sponsored by Redwood and accounted for as sales since 2012.
Table 4.6 – Unconsolidated VIEs Sponsored by Redwood
(In Thousands)June 30, 2022December 31, 2021
On-balance sheet assets, at fair value:
Interest-only, senior and subordinate securities, classified as trading$27,293 $18,214 
Subordinate securities, classified as AFS85,269 127,542 
Mortgage servicing rights11,092 6,450 
Maximum loss exposure (1)
$123,654 $152,206 
Assets transferred:
Principal balance of loans outstanding$4,281,806 $4,959,234 
Principal balance of loans 30+ days delinquent27,683 30,594 
(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, 2022 and December 31, 2021.
Table 4.7 – Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated VIEs Sponsored by Redwood
June 30, 2022MSRs
Senior
Securities (1)
Subordinate Securities
(Dollars in Thousands)
Fair value at June 30, 2022$11,092 $27,293 $85,269 
Expected life (in years) (2)
6615
Prepayment speed assumption (annual CPR) (2)
10 %11 %10 %
Decrease in fair value from:
10% adverse change
$1,402 $1,002 $568 
25% adverse change
3,405 2,406 1,323 
Discount rate assumption (2)
11 %12 %%
Decrease in fair value from:
100 basis point increase
$1,649 $910 $8,522 
200 basis point increase
3,180 1,759 15,860 
Credit loss assumption (2)
N/A0.03 %0.03 %
Decrease in fair value from:
10% higher losses
N/AN/A$42 
25% higher losses
N/AN/A103 
December 31, 2021MSRs
Senior
Securities (1)
Subordinate Securities
(Dollars in Thousands)
Fair value at December 31, 2021$6,450 $18,214 $127,542 
Expected life (in years) (2)
345
Prepayment speed assumption (annual CPR) (2)
29 %23 %32 %
Decrease in fair value from:
10% adverse change
$447 $1,130 $531 
25% adverse change
1,020 2,596 1,440 
Discount rate assumption (2)
12 %16 %%
Decrease in fair value from:
100 basis point increase
$152 $426 $4,801 
200 basis point increase
297 829 9,139 
Credit loss assumption (2)
N/A0.35 %0.35 %
Decrease in fair value from:
10% higher losses
N/A$— $1,528 
25% higher losses
N/A— 3,819 

(1)Senior securities included $27 million and $18 million of interest-only securities at June 30, 2022 and December 31, 2021, 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, 2022 and December 31, 2021, grouped by asset type.
Table 4.8 – Third-Party Sponsored VIE Summary
(In Thousands)June 30, 2022December 31, 2021
Mortgage-Backed Securities
Senior $4,205 $3,572 
Subordinate167,512 228,083 
Total Mortgage-Backed Securities171,717 231,655 
Excess MSR8,633 10,400 
Total Investments in Third-Party Sponsored VIEs$180,350 $242,055