XML 56 R39.htm IDEA: XBRL DOCUMENT v3.23.3
Principles of Consolidation (Tables)
9 Months Ended
Sep. 30, 2023
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, 2023Legacy
Sequoia
Sequoia
CAFL(1)
Freddie Mac SLST(1)
Freddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Residential loans, held-for-investment$150,152 $3,774,090 $— $1,312,149 $— $— $— $5,236,391 
Business purpose loans, held-for-investment— — 3,494,669 — — — — 3,494,669 
Consolidated Agency multifamily loans— — — — 420,554 — — 420,554 
Home equity investments— — — — —  129,150 129,150 
Other investments— — — — — 252,650 — 252,650 
Cash and cash equivalents— — — — — 15,198 — 15,198 
Restricted cash67 76 24,127 — — — 4,015 28,285 
Accrued interest receivable333 15,263 19,267 4,900 1,275 2,232 — 43,270 
Other assets— — 8,062 2,865 — 7,973 50 18,950 
Total Assets$150,552 $3,789,429 $3,546,125 $1,319,914 $421,829 $278,053 $133,215 $9,639,117 
Short-term debt$— $— $— $— $— $154,128 $— $154,128 
Accrued interest payable310 12,695 11,181 3,398 1,150 385 — 29,119 
Accrued expenses and other liabilities(106)80 2,736 — — 32,062 25,627 60,399 
Asset-backed securities issued149,202 3,568,505 3,134,929 1,058,991 387,650 — 92,773 8,392,050 
Total Liabilities$149,406 $3,581,280 $3,148,846 $1,062,389 $388,800 $186,575 $118,400 $8,635,696 
Value of our investments in VIEs(1)
$950 $205,581 $394,184 $256,023 $32,904 $91,478 $14,815 $995,935 
Number of VIEs20 20 20 67 
December 31, 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$184,932 $3,190,417 $— $1,457,058 $— $— $— $4,832,407 
Business purpose loans, held-for-investment— — 3,461,367 — — — — 3,461,367 
Consolidated Agency multifamily loans— — — — 424,551 — — 424,551 
Home equity investments— — — — — — 132,627 132,627 
Other investments— — — — — 301,213 — 301,213 
Cash and cash equivalents— — 710 — — 12,765 — 13,475 
Restricted cash69 73 26,296 — — — 3,424 29,862 
Accrued interest receivable284 11,227 18,102 5,144 1,293 342 — 36,392 
Other assets637 — 14,265 2,898 — 7,547 50 25,397 
Total Assets$185,922 $3,201,717 $3,520,740 $1,465,100 $425,844 $321,867 $136,101 $9,257,291 
Short-term debt$— $— $— $— $— $206,510 $— $206,510 
Accrued interest payable282 8,880 10,918 3,561 1,167 492 — 25,300 
Accrued expenses and other liabilities— 81 4,559 — — 24,745 22,329 51,714 
Asset-backed securities issued184,191 2,971,109 3,115,807 1,222,150 392,785 — 100,710 7,986,752 
Total Liabilities$184,473 $2,980,070 $3,131,284 $1,225,711 $393,952 $231,747 $123,039 $8,270,276 
Value of our investments in VIEs(1)
$1,285 $219,299 $385,927 $237,807 $31,767 $90,120 $13,062 $979,267 
Number of VIEs20 17 19 64 
(1)Value of our investments in VIEs, as presented in this table, represents the fair value of our economic interests in the consolidated VIEs that we account for under the CFE election. CAFL includes BPL term loan securitizations we account for under the CFE election and two BPL bridge loan securitizations for which we did not make the CFE election. As of September 30, 2023 and December 31, 2022, the fair value of our interests in the CAFL Term securitizations were $316 million and $304 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. At December 31, 2022, Freddie Mac SLST includes securitizations we account for under the CFE election and also includes ABS issued in relation to a re-securitization of the securities we own in the consolidated Freddie Mac SLST VIEs, that we account for at amortized historical cost. In January 2023, we called the Freddie Mac SLST re-securitization and paid off the associated outstanding ABS issued. As of September 30, 2023 and December 31, 2022, the fair value of our interests in the Freddie Mac SLST securitizations accounted for under the CFE election was $256 million and $323 million, respectively, with the difference reflected in the December 31, 2022 table above due to ABS issued and carried at amortized historical cost.
The following tables present income (loss) from these VIEs for the three and nine months ended September 30, 2023 and 2022.
Table 4.2 – Income (Loss) from Consolidated VIEs
Three Months Ended September 30, 2023
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$2,596 $40,180 $52,940 $15,065 $4,677 $8,069 $— $123,527 
Interest expense(2,487)(35,810)(38,273)(10,523)(4,290)(3,410)— (94,793)
Net interest income 109 4,370 14,667 4,542 387 4,659 — 28,734 
Non-interest income
Investment fair value changes, net(215)(4,966)(6,562)(32,388)390 3,059 968 (39,714)
Other income — — 377 — — — — 377 
Total non-interest income, net(215)(4,966)(6,185)(32,388)390 3,059 968 (39,337)
General and administrative expenses— — — — — (89)— (89)
Other expenses— — — — — (1,526)— (1,526)
Income (loss) from Consolidated VIEs$(106)$(596)$8,482 $(27,846)$777 $6,103 $968 $(12,218)
Nine Months Ended September 30, 2023
Legacy
Sequoia
Sequoia CAFLFreddie Mac SLSTFreddie Mac
K-Series
Servicing InvestmentHEITotal
Consolidated
VIEs
(Dollars in Thousands)
Interest income$7,879 $112,302 $161,960 $45,831 $13,993 $23,794 $— $365,759 
Interest expense(7,650)(99,859)(116,360)(32,392)(12,842)(11,054)— (280,157)
Net interest income 229 12,443 45,600 13,439 1,151 12,740 — 85,602 
Non-interest income
Investment fair value changes, net(319)(1,596)(4,643)(40,017)1,138 7,265 1,846 (36,326)
Other income — — 761 — — — — 761 
Total non-interest income, net(319)(1,596)(3,882)(40,017)1,138 7,265 1,846 (35,565)
General and administrative expenses— — — — — (82)— (82)
Other expenses— — — — — (4,007)— (4,007)
Income (loss) from Consolidated VIEs$(90)$10,847 $41,718 $(26,578)$2,289 $15,916 $1,846 $45,948 
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)
Schedule of 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, 2023 and 2022 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 September 30,Nine Months Ended September 30,
(In Thousands)2023202220232022
MSR fees received$664 $737 $2,020 $2,365 
Funding of compensating interest, net(1)(11)(3)(41)
Cash flows received on retained securities3,254 3,096 8,938 20,380 
Schedule of Unconsolidated Variable Interest Entity's Sponsored by Redwood
The following table presents additional information at September 30, 2023 and December 31, 2022, related to unconsolidated VIEs sponsored by Redwood and accounted for as sales since 2012.
Table 4.4 – Unconsolidated VIEs Sponsored by Redwood
(In Thousands)September 30, 2023December 31, 2022
On-balance sheet assets, at fair value:
Interest-only, senior and subordinate securities, classified as trading$32,772 $28,722 
Subordinate securities, classified as AFS73,160 74,367 
Mortgage servicing rights11,562 11,589 
Maximum loss exposure (1)
$117,494 $114,678 
Assets transferred:
Principal balance of loans outstanding$3,830,002 $4,052,922 
Principal balance of loans 30+ days delinquent18,498 27,739 
(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.
Schedule of 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, 2023 and December 31, 2022.
Table 4.5 – Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated VIEs Sponsored by Redwood
September 30, 2023MSRs
Senior
Securities (1)
Subordinate Securities
(Dollars in Thousands)
Fair value at September 30, 2023$11,562 $32,772 $73,160 
Expected life (in years) (2)
81015
Prepayment speed assumption (annual CPR) (2)
%%%
Decrease in fair value from:
10% adverse change
$207 $589 $458 
25% adverse change
513 1,400 1,086 
Discount rate assumption (2)
13 %14 %%
Decrease in fair value from:
100 basis point increase
$405 $1,547 $6,878 
200 basis point increase
827 2,782 12,831 
Credit loss assumption (2)
N/A0.03 %0.03 %
Decrease in fair value from:
10% higher losses
N/AN/A$31 
25% higher losses
N/AN/A80 
December 31, 2022MSRs
Senior
Securities (1)
Subordinate Securities
(Dollars in Thousands)
Fair value at December 31, 2022$11,589 $28,722 $74,367 
Expected life (in years) (2)
7716
Prepayment speed assumption (annual CPR) (2)
%10 %%
Decrease in fair value from:
10% adverse change
$311 $970 $386 
25% adverse change
779 2,344 907 
Discount rate assumption (2)
11 %12 %%
Decrease in fair value from:
100 basis point increase
$430 $980 $7,198 
200 basis point increase
832 1,894 13,394 
Credit loss assumption (2)
N/A0.03 %0.03 %
Decrease in fair value from:
10% higher losses
N/AN/A$31 
25% higher losses
N/AN/A76 

(1)Senior securities included $33 million and $29 million of interest-only securities at September 30, 2023 and December 31, 2022, 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, 2023 and December 31, 2022, grouped by asset type.
Table 4.6 – Third-Party Sponsored VIE Summary
(In Thousands)September 30, 2023December 31, 2022
Mortgage-Backed Securities
Senior $8,397 $145 
Subordinate15,116 137,241 
Total Mortgage-Backed Securities23,513 137,386 
Excess MSR5,590 7,082 
Total Investments in Third-Party Sponsored VIEs$29,103 $144,468