XML 54 R37.htm IDEA: XBRL DOCUMENT v3.22.2.2
Principles of Consolidation (Tables)
9 Months Ended
Sep. 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
September 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$198,161 $3,237,170 $— $1,482,964 $— $— $— $4,918,295 
Business purpose loans, held-for-investment— — 3,531,229 — — — — 3,531,229 
Consolidated Agency multifamily loans— — — — 427,458 — — 427,458 
Home equity investments139,728 139,728 
Other investments— — — — — 307,723 — 307,723 
Cash and cash equivalents— — — — — 15,923 — 15,923 
Restricted cash92 78 15,889 — — 18,569 3,540 38,168 
Accrued interest receivable226 11,295 17,497 5,247 1,299 720 — 36,284 
Other assets407 — 24,084 2,544 — 7,270 50 34,355 
Total Assets$198,886 $3,248,543 $3,588,699 $1,490,755 $428,757 $350,205 $143,318 $9,449,163 
Short-term debt$— $— $— $— $— $233,104 $— $233,104 
Accrued interest payable224 9,003 11,202 3,630 1,173 348 — 25,580 
Accrued expenses and other liabilities(58)80 1,903 — — 24,223 24,354 50,502 
Asset-backed securities issued197,354 3,013,249 3,179,487 1,249,041 395,411 — 104,751 8,139,293 
Total Liabilities$197,520 $3,022,332 $3,192,592 $1,252,671 $396,584 $257,675 $129,105 $8,448,479 
Value of our investments in VIEs(1)
$1,214 $223,920 $393,015 $236,467 $32,047 $92,530 $14,213 $993,406 
Number of VIEs20 17 19 64 
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 September 30, 2022 and December 31, 2021, the fair value of our interests in the CAFL SFR securitizations were $314 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 September 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 $335 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 nine months ended September 30, 2022 and 2021.
Table 4.2 – Income (Loss) from Consolidated VIEs
Three Months Ended September 30, 2022
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$1,475 $31,587 $61,439 $16,098 $4,762 $7,800 $— $123,161 
Interest expense(1,486)(27,541)(44,804)(12,829)(4,377)(2,606)— (93,643)
Net interest income (11)4,046 16,635 3,269 385 5,194 — 29,518 
Non-interest income
Investment fair value changes, net(328)(10,936)(4,527)(41,892)316 (3,286)(584)(61,237)
Other income — — 286 — — — — 286 
Total non-interest income, net(328)(10,936)(4,241)(41,892)316 (3,286)(584)(60,951)
General and administrative expenses— — — — — (55)— (55)
Other expenses— — — — — (372)— (372)
Income (loss) from Consolidated VIEs$(339)$(6,890)$12,394 $(38,623)$701 $1,481 $(584)$(31,860)
Nine Months Ended September 30, 2022
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$3,595 $95,608 $195,381 $49,851 $14,247 $23,287 $— $381,969 
Interest expense(3,154)(84,041)(145,207)(40,286)(13,099)(6,110)— (291,897)
Net interest income 441 11,567 50,174 9,565 1,148 17,177 — 90,072 
Non-interest income
Investment fair value changes, net(1,378)(20,644)(23,972)(74,796)390 (11,259)4,028 (127,631)
Other income — — 631 — — — — 631 
Total non-interest income, net(1,378)(20,644)(23,341)(74,796)390 (11,259)4,028 (127,000)
General and administrative expenses— — — — — (130)— (130)
Other expenses— — — — — (1,158)— (1,158)
Income (loss) from Consolidated VIEs$(937)$(9,077)$26,833 $(65,231)$1,538 $4,630 $4,028 $(38,216)
Three Months Ended September 30, 2021
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$1,042 $18,867 $48,937 $18,707 $4,846 $3,905 $— $96,304 
Interest expense(641)(15,368)(37,489)(15,774)(4,460)(1,018)— (74,750)
Net interest income 401 3,499 11,448 2,933 386 2,887 — 21,554 
Non-interest income
Investment fair value changes, net(247)3,314 2,943 13,849 554 (2,080)47 18,380 
Other income— — 10 — — — — 10 
Total non-interest income, net(247)3,314 2,953 13,849 554 (2,080)47 18,390 
General and administrative expenses— — — — — (60)— (60)
Other expenses— — — — — (149)— (149)
Income (loss) from Consolidated VIEs$154 $6,813 $14,401 $16,782 $940 $598 $47 $39,735 
Nine Months Ended September 30, 2021
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$3,559 $48,842 $152,659 $58,372 $14,492 $12,168 $— $290,092 
Interest expense(2,271)(38,848)(118,543)(49,756)(13,294)(3,414)— (226,126)
Net interest income 1,288 9,994 34,116 8,616 1,198 8,754 — 63,966 
Non-interest income
Investment fair value changes, net(1,162)13,118 6,354 54,282 11,330 (5,646)47 78,323 
Other income— — 10 — — — — 10 
Total non-interest income, net(1,162)13,118 6,364 54,282 11,330 (5,646)47 78,333 
General and administrative expenses— — — — — (150)— (150)
Other expenses— — — — — (591)— (591)
Income (loss) from Consolidated VIEs$126 $23,112 $40,480 $62,898 $12,528 $2,367 $47 $141,558 
Securitization Activity Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents information related to securitization transactions that occurred during the three and nine months ended September 30, 2022 and 2021.
Table 4.3 – Securitization Activity Related to Unconsolidated VIEs Sponsored by Redwood
Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2022202120222021
Principal balance of loans transferred$— $— $— $1,231,803 
Trading securities retained, at fair value— — — 7,774 
AFS securities retained, at fair value— — — 1,600 
Cash Flows Related to Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table summarizes the cash flows during the three and nine months ended September 30, 2022 and 2021 between us and the unconsolidated VIEs sponsored by us and accounted for as sales since 2012.
Table 4.4 – Cash Flows Related to Unconsolidated VIEs Sponsored by Redwood
Three Months Ended September 30,Nine Months Ended September 30,
(In Thousands)2022202120222021
Proceeds from new transfers$— $— $— $1,266,063 
MSR fees received737 1,095 2,365 4,038 
Funding of compensating interest, net(11)54 (41)(116)
Cash flows received on retained securities3,096 16,724 20,380 42,117 
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 nine months ended September 30, 2022 and 2021.
Table 4.5 – Assumptions Related to Assets Retained from Unconsolidated VIEs Sponsored by Redwood
Three Months Ended September 30, 2022Three Months Ended September 30, 2021
At Date of SecuritizationSenior IO SecuritiesSubordinate SecuritiesSenior IO SecuritiesSubordinate Securities
Prepayment ratesN/AN/AN/AN/A
Discount ratesN/AN/AN/AN/A
Credit loss assumptionsN/AN/AN/AN/A
Nine Months Ended September 30, 2022Nine Months Ended September 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 September 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)September 30, 2022December 31, 2021
On-balance sheet assets, at fair value:
Interest-only, senior and subordinate securities, classified as trading$28,511 $18,214 
Subordinate securities, classified as AFS78,065 127,542 
Mortgage servicing rights11,915 6,450 
Maximum loss exposure (1)
$118,491 $152,206 
Assets transferred:
Principal balance of loans outstanding$4,146,817 $4,959,234 
Principal balance of loans 30+ days delinquent21,803 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 September 30, 2022 and December 31, 2021.
Table 4.7 – Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated VIEs Sponsored by Redwood
September 30, 2022MSRs
Senior
Securities (1)
Subordinate Securities
(Dollars in Thousands)
Fair value at September 30, 2022$11,915 $28,511 $78,065 
Expected life (in years) (2)
7716
Prepayment speed assumption (annual CPR) (2)
%11 %%
Decrease in fair value from:
10% adverse change
$334 $942 $570 
25% adverse change
810 2,291 1,132 
Discount rate assumption (2)
11 %12 %%
Decrease in fair value from:
100 basis point increase
$441 $1,001 $7,714 
200 basis point increase
852 1,889 14,345 
Credit loss assumption (2)
N/A0.04 %0.04 %
Decrease in fair value from:
10% higher losses
N/AN/A$190 
25% higher losses
N/AN/A254 
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/AN/A$1,528 
25% higher losses
N/AN/A3,819 

(1)Senior securities included $29 million and $18 million of interest-only securities at September 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 September 30, 2022 and December 31, 2021, grouped by asset type.
Table 4.8 – Third-Party Sponsored VIE Summary
(In Thousands)September 30, 2022December 31, 2021
Mortgage-Backed Securities
Senior $348 $3,572 
Subordinate152,288 228,083 
Total Mortgage-Backed Securities152,636 231,655 
Excess MSR7,662 10,400 
Total Investments in Third-Party Sponsored VIEs$160,298 $242,055