REDWOOD TRUST INC - Quarter Report: 2016 June (Form 10-Q)

UNITED STATES OF AMERICA
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q



x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended: June 30, 2016



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from _______________ to _______________.

Commission File Number 1-13759

REDWOOD TRUST, INC.

(Exact Name of Registrant as Specified in Its Charter)



Maryland		68-0329422
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)



One Belvedere Place, Suite 300 Mill Valley, California		94941
(Address of Principal Executive Offices)		(Zip Code)

(415) 389-7373

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer x	Accelerated filer o	Non-accelerated filer o	Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.



Common Stock, $0.01 par value per share		76,934,715 shares outstanding as of August 1, 2016

REDWOOD TRUST, INC.

2016 FORM 10-Q REPORT

TABLE OF CONTENTS



		Page
PART I —	FINANCIAL INFORMATION
Item 1.	Financial Statements	2
	Consolidated Balance Sheets at June 30, 2016 (Unaudited) and December 31, 2015	2
	Consolidated Statements of Income for the Three and Six Months Ended June 30, 2016 and 2015 (Unaudited)	3
	Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2016 and 2015 (Unaudited)	4
	Consolidated Statements of Changes in Stockholders' Equity for the Six Months Ended June 30, 2016 and 2015 (Unaudited)	5
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2016 and 2015 (Unaudited)	6
	Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	67
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	111
Item 4.	Controls and Procedures	112

PART II —	OTHER INFORMATION
Item 1.	Legal Proceedings	113
Item 1A.	Risk Factors	114
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	115
Item 3.	Defaults Upon Senior Securities	115
Item 4.	Mine Safety Disclosures (Not Applicable)	115
Item 5.	Other Information	115
Item 6.	Exhibits	116
Signatures		117

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS



(In Thousands, except Share Data) (Unaudited)	June 30, 2016			December 31, 2015
ASSETS⁽¹⁾
Residential loans, held-for-sale, at fair value	$	882,380		$	1,115,738
Residential loans, held-for-investment, at fair value	3,157,758			2,813,065
Commercial loans, held-for-sale (includes $69,720 and $39,141 at fair value)	302,778			39,141
Commercial loans, held-for-investment (includes $0 and $67,657 at fair value)	22,285			363,506
Real estate securities, at fair value	883,801			1,233,256
Mortgage servicing rights, at fair value	110,046			191,976
Cash and cash equivalents	216,923			220,229
Total earning assets	5,575,971			5,976,911
Restricted cash	8,293			5,567
Accrued interest receivable	20,594			23,290
Derivative assets	57,610			16,393
Other assets	235,124			197,886
Total Assets	$	5,897,592		$	6,220,047

LIABILITIES AND EQUITY ⁽¹⁾
Liabilities
Short-term debt	$	1,059,045		$	1,855,003
Accrued interest payable	9,515			8,936
Derivative liabilities	119,161			62,794
Accrued expenses and other liabilities	73,338			69,897
Asset-backed securities issued (includes $859,628 and $996,820 at fair value), net ⁽²⁾	859,628			1,049,415
Long-term debt (includes $65,240 and $63,152 at fair value), net ⁽²⁾	2,684,302			2,027,737
Total liabilities	4,804,989			5,073,782
Equity
Common stock, par value $0.01 per share, 180,000,000 shares authorized; 76,935,053 and 78,162,765 issued and outstanding	769			782
Additional paid-in capital	1,678,928			1,695,956
Accumulated other comprehensive income	46,331			91,993
Cumulative earnings	1,072,027			1,018,683
Cumulative distributions to stockholders	(1,705,452		)	(1,661,149		)
Total equity	1,092,603			1,146,265
Total Liabilities and Equity	$	5,897,592		$	6,220,047

——————

(1)

Our consolidated balance sheets include assets of consolidated variable interest entities (“VIEs”) that can only be used to settle obligations of these VIEs and liabilities of consolidated VIEs for which creditors do not have recourse to Redwood Trust, Inc. or its affiliates. At June 30, 2016 and December 31, 2015, assets of consolidated VIEs totaled $888,026 and $1,195,574, respectively. At June 30, 2016 and December 31, 2015, liabilities of consolidated VIEs totaled $860,256 and $1,050,861, respectively. See Note 4 for further discussion.


(2)	At June 30, 2016 and December 31, 2015, Asset-backed securities issued, net included $0 and $542, respectively, of deferred debt issuance costs, and long-term debt, net included $8,702 and $10,438, respectively, of deferred debt issuance costs.

The accompanying notes are an integral part of these consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME



(In Thousands, except Share Data)	Three Months Ended June 30,						Six Months Ended June 30,
(Unaudited)	2016			2015			2016			2015
Interest Income
Residential loans	$	35,154		$	25,808		$	66,554		$	50,817
Commercial loans	12,921			12,679			22,381			23,593
Real estate securities	18,417			24,839			39,512			52,614
Other interest income	295			47			668			95
Total interest income	66,787			63,373			129,115			127,119
Interest Expense
Short-term debt	(5,337		)	(6,527		)	(12,034		)	(13,751		)
Asset-backed securities issued	(3,982		)	(5,645		)	(8,264		)	(11,847		)
Long-term debt	(13,125		)	(10,836		)	(26,096		)	(21,371		)
Total interest expense	(22,444		)	(23,008		)	(46,394		)	(46,969		)
Net Interest Income	44,343			40,365			82,721			80,150
Reversal of provision for loan losses	6,532			261			6,243			55
Net Interest Income after Provision	50,875			40,626			88,964			80,205
Non-interest Income
Mortgage banking activities, net	7,728			7,447			14,946			9,373
Mortgage servicing rights income (loss), net	2,783			830			9,064			(10,094		)
Investment fair value changes, net	(11,066		)	(1,788		)	(30,604		)	(2,936		)
Other income	1,559			1,299			2,514			2,108
Realized gains, net	9,884			6,316			19,422			10,622
Total non-interest income (loss), net	10,888			14,104			15,342			9,073
Operating expenses	(20,155		)	(25,218		)	(50,607		)	(50,281		)
Net income before provision for income taxes	41,608			29,512			53,699			38,997
(Provision for) benefit from income taxes	(327		)	(2,448		)	(355		)	2,868
Net Income	$	41,281		$	27,064		$	53,344		$	41,865

Basic earnings per common share	$	0.52		$	0.31		$	0.67		$	0.48
Diluted earnings per common share	$	0.48		$	0.31		$	0.67		$	0.47
Regular dividends declared per common share	$	0.28		$	0.28		$	0.56		$	0.56
Basic weighted average shares outstanding	76,664,829			83,936,844			76,901,255			83,650,170
Diluted weighted average shares outstanding	97,761,936			94,949,741			88,728,380			85,473,905

——————

The accompanying notes are an integral part of these consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME



(In Thousands)	Three Months Ended June 30,						Six Months Ended June 30,
(Unaudited)	2016			2015			2016			2015
Net Income	$	41,281		$	27,064		$	53,344		$	41,865
Other comprehensive income (loss):
Net unrealized gain (loss) on available-for-sale securities	6,260			(5,080		)	(3,843		)	(28		)
Reclassification of unrealized gain on available-for-sale securities to net income	(7,711		)	(5,360		)	(18,664		)	(7,050		)
Net unrealized gain (loss) on interest rate agreements	(8,949		)	15,468			(23,192		)	7,026
Reclassification of unrealized loss on interest rate agreements to net income	19			26			37			58
Total other comprehensive income (loss)	(10,381		)	5,054			(45,662		)	6
Total Comprehensive Income	$	30,900		$	32,118		$	7,682		$	41,871

The accompanying notes are an integral part of these consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

For the Six Months Ended June 30, 2016



(In Thousands, except Share Data)	Common Stock					Additional Paid-In Capital			Accumulated Other Comprehensive Income			Cumulative Earnings		Cumulative Distributions to Stockholders			Total
(Unaudited)	Shares		Amount			Additional Paid-In Capital			Accumulated Other Comprehensive Income			Cumulative Earnings		Cumulative Distributions to Stockholders			Total
December 31, 2015	78,162,765		$	782		$	1,695,956		$	91,993		$	1,018,683	$	(1,661,149	)	$	1,146,265
Net income	—		—			—			—			53,344		—			53,344
Other comprehensive loss	—		—			—			(45,662		)	—		—			(45,662		)
Employee stock purchase and incentive plans	431,156		4			(4,249		)	—			—		—			(4,245		)
Non-cash equity award compensation	—		—			8,488			—			—		—			8,488
Share repurchases	(1,658,868	)	(17		)	(21,267		)	—			—		—			(21,284		)
Common dividends declared	—		—			—			—			—		(44,303		)	(44,303		)
June 30, 2016	76,935,053		$	769		$	1,678,928		$	46,331		$	1,072,027	$	(1,705,452	)	$	1,092,603

For the Six Months Ended June 30, 2015



(In Thousands, except Share Data)	Common Stock			Additional Paid-In Capital			Accumulated Other Comprehensive Income		Cumulative Earnings		Cumulative Distributions to Stockholders			Total
(Unaudited)	Shares	Amount		Additional Paid-In Capital			Accumulated Other Comprehensive Income		Cumulative Earnings		Cumulative Distributions to Stockholders			Total
December 31, 2014	83,443,141	$	834	$	1,774,030		$	140,688	$	906,867	$	(1,566,278	)	$	1,256,141
Cumulative effect adjustment - adoption of ASU 2014-13 ⁽¹⁾	—	—		—			—		9,728		—			9,728
January 1, 2015	83,443,141	834		1,774,030			140,688		916,595		(1,566,278		)	1,265,869
Net income	—	—		—			—		41,865		—			41,865
Other comprehensive income	—	—		—			6		—		—			6
Dividend reinvestment & stock purchase plans	418,508	4		6,830			—		—		—			6,834
Employee stock purchase and incentive plans	690,683	8		(7,723		)	—		—		—			(7,715		)
Non-cash equity award compensation	—	—		6,193			—		—		—			6,193
Common dividends declared	—	—		—			—		—		(48,268		)	(48,268		)
June 30, 2015	84,552,332	$	846	$	1,779,330		$	140,694	$	958,460	$	(1,614,546	)	$	1,264,784


(1)	On January 1, 2015, we adopted ASU 2014-13, "Measuring the Financial Assets and the Financial Liabilities of a Consolidated Collateralized Financing Entity," and recorded this cumulative-effect adjustment, which represents the net effect of adjusting the assets and liabilities of the consolidated Sequoia collateralized financing entities ("CFEs") from amortized historical cost to fair value.

The accompanying notes are an integral part of these consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS



(In Thousands) (Unaudited)	Six Months Ended June 30,
(In Thousands) (Unaudited)	2016			2015
Cash Flows From Operating Activities:
Net income	$	53,344		$	41,865
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Amortization of premiums, discounts, and securities issuance costs, net	(13,945		)	(18,310		)
Depreciation and amortization of non-financial assets	575			315
Purchases of held-for-sale loans	(2,578,592		)	(5,656,836		)
Proceeds from sales of held-for-sale loans	2,158,601			5,366,705
Principal payments on held-for-sale loans	35,649			29,282
Net settlements of derivatives	(9,427		)	(36,622		)
Provision for loan losses	(6,243		)	(55		)
Non-cash equity award compensation expense	8,488			6,193
Market valuation adjustments	25,584			21,478
Realized gains, net	(19,422		)	(10,622		)
Net change in:
Accrued interest receivable and other assets	(20,667		)	(28,265		)
Accrued interest payable, deferred tax liabilities, and accrued expenses and other liabilities	5,390			(1,390		)
Net cash used in operating activities	(360,665		)	(286,262		)
Cash Flows From Investing Activities:
Purchases of loans held-for-investment	—			(9,350		)
Proceeds from sales of loans held-for-investment	11,395			—
Principal payments on loans held-for-investment	354,188			243,179
Purchases of real estate securities	(138,527		)	(57,178		)
Proceeds from sales of real estate securities	451,262			271,963
Principal payments on real estate securities	41,466			62,090
Purchase of mortgage servicing rights	(13,766		)	(15,993		)
Proceeds from sales of mortgage servicing rights	28,268			17,235
Net change in restricted cash	(2,726		)	(1,761		)
Net cash provided by investing activities	731,560			510,185
Cash Flows From Financing Activities:
Proceeds from borrowings on short-term debt	2,184,069			3,605,887
Repayments on short-term debt	(2,980,027		)	(4,032,650		)
Repayments on asset-backed securities issued	(158,519		)	(174,949		)
Deferred securities issuance costs	—			(33		)
Proceeds from issuance of long-term debt	771,287			637,396
Repayments on long-term debt	(118,146		)	(251,134		)
Net settlements of derivatives	(82		)	999
Net proceeds from issuance of common stock	146			3,498
Net payments on repurchase of common stock	(24,235		)	—
Taxes paid on equity award distributions	(4,391		)	(7,973		)
Dividends paid	(44,303		)	(48,268		)
Net cash used in financing activities	(374,201		)	(267,227		)
Net decrease in cash and cash equivalents	(3,306		)	(43,304		)
Cash and cash equivalents at beginning of period	220,229			269,730
Cash and cash equivalents at end of period	$	216,923		$	226,426
Supplemental Cash Flow Information:
Cash paid during the period for:
Interest	$	45,758		$	41,440
Taxes	467			48
Supplemental Noncash Information:
Real estate securities retained from loan securitizations	$	1,834		$	39,698
Retention of mortgage servicing rights from loan securitizations and sales	5,688			36,834
Transfers from loans held-for-sale to loans held-for-investment	725,825			663,666
Transfers from loans held-for-investment to loans held-for-sale	359,005			—
Transfers from residential loans to real estate owned	5,867			4,780

The accompanying notes are an integral part of these consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 1. Organization

Redwood Trust, Inc., together with its subsidiaries, focuses on investing in mortgage- and other real estate-related assets and engaging in mortgage banking activities. We seek to invest in real estate-related assets that have the potential to generate attractive cash flow returns over time and to generate income through our mortgage banking activities. We operate our business in three segments: Residential Investments, Residential Mortgage Banking, and Commercial. Redwood was incorporated in the State of Maryland on April 11, 1994, and commenced operations on August 19, 1994. References herein to “Redwood,” the “company,” “we,” “us,” and “our” include Redwood Trust, Inc. and its consolidated subsidiaries, unless the context otherwise requires.

We sponsor our Sequoia securitization program, which we use for the securitization of residential mortgage loans. References to Sequoia with respect to any time or period generally refer collectively to all the then consolidated Sequoia securitization entities for the periods presented. We have also engaged in securitization transactions in order to obtain financing for certain of our securities and commercial loans.

Note 2. Basis of Presentation

The consolidated financial statements presented herein are at June 30, 2016 and December 31, 2015, and for the three and six months ended June 30, 2016 and 2015. These interim unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles ("GAAP") — as prescribed by the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) — have been condensed or omitted according to these SEC rules and regulations. Management believes that the disclosures included in these interim financial statements should be read in conjunction with consolidated financial statements and notes thereto included in the company's Annual Report on Form 10-K for the year ended December 31, 2015. In the opinion of management, all normal and recurring adjustments to present fairly the financial condition of the company at June 30, 2016 and results of operations for all periods presented have been made. The results of operations for the three and six months ended June 30, 2016 should not be construed as indicative of the results to be expected for the full year.

In the second quarter of 2015, we began to specifically identify derivatives that are used to hedge our exposure to market interest rate risk associated with our mortgage servicing right ("MSR") investments. As a result, beginning in the second quarter of 2015, we changed our income statement presentation to include the change in market value of these derivatives in the line item “Mortgage servicing rights income (loss), net.” As we previously managed our market interest rate risk on a portfolio-wide basis and did not necessarily rely on derivatives to hedge our MSRs, we cannot conform prior periods to the current presentation. Therefore, in periods prior to the second quarter of 2015 presented in our consolidated statements of income, amounts in “Mortgage servicing rights income (loss), net” do not reflect the impact of hedging. These changes and year-over-year comparisons are discussed in further detail in Part I, Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Quarterly Report on Form 10-Q.

Additionally, in the first quarter of 2016, we began to present the changes in fair value of certain investments and their associated derivatives in the new line item "Investment fair value changes, net" on our consolidated statements of income and began to present income from mortgage banking activities in "Mortgage banking activities, net" on our consolidated statements of income. We conformed the presentation of prior periods related to this change for consistency of comparison. See Notes 18 and 19 for additional detail on the components of these income statement line items.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 2. Basis of Presentation - (continued)

Principles of Consolidation

In accordance with GAAP, we determine whether we must consolidate transferred financial assets and variable interest entities (“VIEs”) for financial reporting purposes. We currently consolidate the assets and liabilities of certain Sequoia securitization entities where we maintain an ongoing involvement, as well as an entity formed in connection with a commercial securitization we engaged in during 2012 (“Commercial Securitization”). During the second quarter of 2016, the debt of the Commercial Securitization was repaid. We also consolidated the assets and liabilities of an entity formed in connection with a resecuritization transaction we engaged in (“Residential Resecuritization”) from its creation in 2011 through the fourth quarter of 2015, when the debt of the entity was repaid, the assets of the entity were distributed to us, and the entity was dissolved. Each securitization entity is independent of Redwood and of each other and the assets and liabilities are not owned by and are not legal obligations of Redwood Trust, Inc. Our exposure to these entities is primarily through the financial interests we have retained, although we are exposed to certain financial risks associated with our role as a sponsor, manager, or depositor of these entities or as a result of our having sold assets directly or indirectly to these entities.

For financial reporting purposes, the underlying loans and securities owned at the consolidated Sequoia entities, the Residential Resecuritization entity, and the Commercial Securitization entity are shown under residential and commercial loans and real estate securities on our consolidated balance sheets. The asset-backed securities (“ABS”) issued to third parties by these entities are shown under ABS issued. In our consolidated statements of income, we recorded interest income on the loans and securities owned at these entities and interest expense on the ABS issued by these entities as well as other income and expenses associated with these entities' activities.

See Note 4 for further discussion on principles of consolidation.

Use of Estimates

The preparation of financial statements requires us to make a number of significant estimates. These include estimates of fair value of certain assets and liabilities, amounts and timing of credit losses, prepayment rates, and other estimates that affect the reported amounts of certain assets and liabilities as of the date of the consolidated financial statements and the reported amounts of certain revenues and expenses during the reported periods. It is likely that changes in these estimates (e.g., valuation changes due to supply and demand, credit performance, prepayments, interest rates, or other reasons) will occur in the near term. Our estimates are inherently subjective in nature and actual results could differ from our estimates and the differences could be material.

Note 3. Summary of Significant Accounting Policies

Significant Accounting Policies

Included in Note 3 to the Consolidated Financial Statements of our 2015 Annual Report on Form 10-K is a summary of our significant accounting policies. Provided below is a summary of additional accounting policies that are significant to the company’s consolidated financial condition and results of operations for the three and six months ended June 30, 2016.

Recent Accounting Pronouncements

Newly Adopted Accounting Standards Updates ("ASUs")

In April 2015, the FASB issued ASU 2015-05, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Fees Paid in a Cloud-Computing Arrangement.” This new guidance provides additional guidance on accounting for fees paid in a cloud-computing arrangement that contains a software license. This new guidance is effective for fiscal years beginning after December 15, 2015. We adopted this guidance, as required, in the first quarter of 2016, which did not have a material impact on our consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 3. Summary of Significant Accounting Policies - (continued)

In April 2015, the FASB issued ASU 2015-03, “Simplifying the Presentation of Debt Issuance Costs.” This new guidance requires debt issuance costs to be presented in the balance sheet as a direct deduction from the carrying value of the associated debt liability, consistent with the presentation of a debt discount. This new guidance is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years, and is required to be applied on a retrospective basis. We adopted this guidance, as required, in the first quarter of 2016 and now present our deferred securities issuance costs as a reduction to the related liabilities on our consolidated balance sheets for all periods presented. At June 30, 2016 and December 31, 2015, we included zero and $0.5 million, respectively, of deferred securities issuance costs as a reduction to our ABS issued and presented it as ABS issued, net on our consolidated balance sheets and we included $9 million and $10 million of deferred securities issuance costs as a reduction to our long-term debt and presented it as Long-term debt, net on our consolidated balance sheets.

In February 2015, the FASB issued ASU 2015-02, “Consolidation (Topic 810) - Amendments to the Consolidation Analysis.” This new guidance provides a new scope exception for certain money market funds, makes targeted amendments to the current consolidation guidance, and ends the deferral granted to investment companies from applying the VIE guidance. This new guidance is effective for annual periods beginning after December 15, 2015. We adopted this guidance, as required, in the first quarter of 2016, which did not have a material impact on our consolidated financial statements.

In March 2016, the FASB issued ASU 2016-09,"Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting." This new guidance is to simplify the accounting for share-based payment transactions, including related income tax accounting, classification of awards, and classification on the statement of cash flows. In addition, this guidance permits the withholding of employee taxes related to the distribution of equity awards up to the maximum individual employee statutory tax rates. This new guidance is effective for fiscal years beginning after December 15, 2016 and early adoption is permitted. In the second quarter of 2016, we adopted this new guidance. Upon adoption, we elected to account for forfeitures on employee equity awards as they occur, rather than estimating expected forfeitures. The adoption of this guidance did not have a material impact on our consolidated financial statements.

Other Recent Accounting Pronouncements

In June 2016, the FASB issued ASU 2016-13, "Financial Instruments - Credit Losses." This new guidance provides a new impairment model that is based on expected losses rather than incurred losses to determine the allowance for credit losses. This new guidance is effective for fiscal years beginning after December 15, 2019. Early adoption is permitted for fiscal year beginning December 15, 2018. We plan to adopt this new guidance by the required date and we are currently evaluating the impact that this update will have on our consolidated financial statements.

In February 2016, the FASB issued ASU 2016-02,"Leases." This new guidance requires lessees to recognize most leases on their balance sheet as a right-of-use asset and a lease liability. This new guidance retains a dual lease accounting model, which requires leases to be classified as either operating or capital leases for lessees, for purposes of income statement recognition. This new guidance is effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. We plan to adopt this new guidance by the required date and we are currently evaluating the impact that this update will have on our consolidated financial statements.

In January 2016, the FASB issued ASU 2016-01,"Recognition and Measurement of Financial Assets and Financial Liabilities." This new guidance amends accounting related to the classification and measurement of investments in equity securities and the presentation of certain fair value changes for financial liabilities measured at fair value. This new guidance also amends certain disclosure requirements associated with the fair value of financial instruments and it is effective for fiscal years beginning after December 15, 2017. We are currently evaluating the impact that this update will have on our consolidated financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 3. Summary of Significant Accounting Policies - (continued)

In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers.” The update modifies the guidance companies use to recognize revenue from contracts with customers for transfers of goods or services and transfers of nonfinancial assets, unless those contracts are within the scope of other standards. The guidance also requires new qualitative and quantitative disclosures, including information about contract balances and performance obligations. In July 2015, the FASB approved a one year deferral of the effective date. Accordingly, the update is effective for us in the first quarter of 2018 with retrospective application to prior periods presented or as a cumulative effect adjustment in the period of adoption. Early adoption is permitted in the first quarter of 2017. In March 2016, the FASB issued ASU 2016-08, "Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)." This new guidance provides additional implementation guidance on how an entity should identify the unit of accounting for the principal versus agent evaluations. In May 2016, the FASB issued 2016 ASU 2016-12, "Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients." This new ASU provides more specific guidance on certain aspects of Topic 606. We are currently evaluating the impact these updates will have on our consolidated financial statements.

Balance Sheet Netting

Certain of our derivatives and short-term debt are subject to master netting arrangements or similar agreements. Under GAAP, in certain circumstances we may elect to present certain financial assets, liabilities and related collateral subject to master netting arrangements in a net position on our consolidated balance sheets. However, we do not report any of these financial assets or liabilities on a net basis, and instead present them on a gross basis on our consolidated balance sheets.

The table below presents financial assets and liabilities that are subject to master netting arrangements or similar agreements categorized by financial instrument, together with corresponding financial instruments and corresponding collateral received or pledged at June 30, 2016 and December 31, 2015.

Table 3.1 – Offsetting of Financial Assets, Liabilities, and Collateral



	Gross Amounts of Recognized Assets (Liabilities)			Gross Amounts Offset in Consolidated Balance Sheet		Net Amounts of Assets (Liabilities) Presented in Consolidated Balance Sheet			Gross Amounts Not Offset in Consolidated Balance Sheet ⁽¹⁾						Net Amount
June 30, 2016 (In Thousands)	Gross Amounts of Recognized Assets (Liabilities)			Gross Amounts Offset in Consolidated Balance Sheet					Financial Instruments			Cash Collateral (Received) Pledged			Net Amount
Assets ⁽²⁾
Interest rate agreements	$	40,500		$	—	$	40,500		$	(33,619	)	$	(6,881	)	$	—
TBAs	5,584			—		5,584			(2,641		)	(2,200		)	743
Futures	4,078			—		4,078			—			(2,449		)	1,629
Total Assets	$	50,162		$	—	$	50,162		$	(36,260	)	$	(11,530	)	$	2,372

Liabilities⁽²⁾
Interest rate agreements	$	(108,497	)	$	—	$	(108,497	)	$	33,619		$	74,878		$	—
TBAs	(10,151		)	—		(10,151		)	2,640			7,204			(307		)
Loan warehouse debt	(706,055		)	—		(706,055		)	706,055			—			—
Security repurchase agreements	(352,990		)	—		(352,990		)	352,990			—			—
Total Liabilities	$	(1,177,693	)	$	—	$	(1,177,693	)	$	1,095,304		$	82,082		$	(307	)

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 3. Summary of Significant Accounting Policies - (continued)



	Gross Amounts of Recognized Assets (Liabilities)			Gross Amounts Offset in Consolidated Balance Sheet		Net Amounts of Assets (Liabilities) Presented in Consolidated Balance Sheet			Gross Amounts Not Offset in Consolidated Balance Sheet ⁽¹⁾						Net Amount
December 31, 2015 (In Thousands)	Gross Amounts of Recognized Assets (Liabilities)			Gross Amounts Offset in Consolidated Balance Sheet					Financial Instruments			Cash Collateral (Received) Pledged			Net Amount
Assets ⁽²⁾
Interest rate agreements	$	7,781		$	—	$	7,781		$	(5,651	)	$	(1,917	)	$	213
Credit default index swaps	1,207			—		1,207			—			(720		)	487
TBAs	2,734			—		2,734			(1,898		)	(293		)	543
Total Assets	$	11,722		$	—	$	11,722		$	(7,549	)	$	(2,930	)	$	1,243

Liabilities⁽²⁾
Interest rate agreements	$	(58,366	)	$	—	$	(58,366	)	$	5,651		$	52,715		$	—
TBAs	(2,519		)	—		(2,519		)	1,898			7			(614		)
Futures	(445		)	—		(445		)	—			445			—
Loan warehouse debt	(1,023,740		)	—		(1,023,740		)	1,023,740			—			—
Security repurchase agreements	(693,641		)	—		(693,641		)	693,641			—			—
Total Liabilities	$	(1,778,711	)	$	—	$	(1,778,711	)	$	1,724,930		$	53,167		$	(614	)

(1)

Amounts presented in these columns are limited in total to the net amount of assets or liabilities presented in the prior column by instrument. In certain cases, there is excess cash collateral or financial assets we have pledged to a counterparty (which may, in certain circumstances, be a clearinghouse) that exceed the financial liabilities subject to a master netting arrangement or similar agreement. Additionally, in certain cases, counterparties may have pledged excess cash collateral to us that exceeds our corresponding financial assets. In each case, any of these excess amounts are excluded from the table although they are separately reported in our consolidated balance sheets as assets or liabilities, respectively.


(2)	Interest rate agreements, TBAs, and futures are components of derivatives instruments on our consolidated balances sheets. Loan warehouse debt, which is secured by residential and commercial mortgage loans, and security repurchase agreements are components of Short-term debt on our consolidated balance sheets.

For each category of financial instrument set forth in the table above, the assets and liabilities resulting from individual transactions within that category between us and a counterparty are subject to a master netting arrangement or similar agreement with that counterparty that provides for individual transactions to be aggregated and treated as a single transaction. For certain categories of these instruments, some of our transactions are cleared and settled through one or more clearinghouses that are substituted as our counterparty. References herein to master netting arrangements or similar agreements include the arrangements and agreements governing the clearing and settlement of these transactions through the clearinghouses. In the event of the termination and close-out of any of those transactions, the corresponding master netting agreement or similar agreement provides for settlement on a net basis. Any such settlement would include the proceeds of the liquidation of any corresponding collateral, subject to certain limitations on termination, settlement, and liquidation of collateral that may apply in the event of the bankruptcy or insolvency of a party. Such limitations should not inhibit the eventual practical realization of the principal benefits of those transactions or the corresponding master netting arrangement or similar agreement and any corresponding collateral.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 4. Principles of Consolidation

GAAP requires us to consider whether securitizations we sponsor and other transfers of financial assets should be treated as sales or financings, as well as whether any VIEs that we hold variable interests in – for example, certain legal entities often used in securitization and other structured finance transactions – should be included in our consolidated financial statements. The GAAP principles we apply require us to reassess our requirement to consolidate VIEs each quarter and therefore our determination may change based upon new facts and circumstances pertaining to each VIE. This could result in a material impact to our consolidated financial statements during subsequent reporting periods.

Analysis of Consolidated VIEs

At June 30, 2016, the VIEs we are required to consolidate include certain Sequoia securitization entities and the Commercial Securitization entity. During the second quarter of 2016, the debt of the Commercial Securitization was repaid. In addition, we consolidated the Residential Resecuritization from its creation in 2011 through the fourth quarter of 2015, when the VIE was dissolved. Each of these entities is independent of Redwood and of each other and the assets and liabilities of these entities are not owned by and are not legal obligations of ours. Our exposure to these entities is primarily through the financial interests we have retained, although we are exposed to certain financial risks associated with our role as a sponsor, manager, or depositor of these entities or as a result of our having sold assets directly or indirectly to these entities. The following table presents a summary of the assets and liabilities of these VIEs. Intercompany balances have been eliminated for purposes of this presentation.

Table 4.1 – Assets and Liabilities of Consolidated VIEs



June 30, 2016	Sequoia Entities		Commercial Securitization		Total
(Dollars in Thousands)	Sequoia Entities		Commercial Securitization		Total
Residential loans, held-for-investment	$	880,197	$	—	$	880,197
Restricted cash	147		131		278
Accrued interest receivable	1,058		—		1,058
Other assets	6,493		—		6,493
Total Assets	$	887,895	$	131	$	888,026
Accrued interest payable	$	528	$	100	$	628
Asset-backed securities issued	859,628		—		859,628
Total Liabilities	$	860,156	$	100	$	860,256

Number of VIEs	20		1		21

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 4. Principles of Consolidation - (continued)



December 31, 2015	Sequoia Entities		Commercial Securitization		Total
(Dollars in Thousands)	Sequoia Entities		Commercial Securitization		Total
Residential loans, held-for-investment	$	1,021,870	$	—	$	1,021,870
Commercial loans, held-for-investment	—		166,016		166,016
Restricted cash	228		137		365
Accrued interest receivable	1,131		1,297		2,428
Other assets	4,895		—		4,895
Total Assets	$	1,028,124	$	167,450	$	1,195,574
Accrued interest payable	$	555	$	249	$	804
Accrued expenses and other liabilities	100		—		100
Asset-backed securities issued, net	996,820		53,137		1,049,957
Total Liabilities	$	997,475	$	53,386	$	1,050,861

Number of VIEs	21		1		22

Analysis of Unconsolidated VIEs with Continuing Involvement

Since 2012, we have transferred residential loans to 27 Sequoia securitization entities sponsored by us and accounted for these transfers as sales for financial reporting purposes, in accordance with ASC 860. We also determined we were not the primary beneficiary of these VIEs as we lacked the power to direct the activities that will have the most significant economic impact on the entities. For the transferred loans where we held the servicing rights prior to the transfer and continue to hold the servicing rights, we recorded MSRs on our consolidated balance sheets, and classified those MSRs as Level 3 assets. We also retained senior and subordinate securities in these securitizations that we classified as Level 3 assets. Our continuing involvement in these securitizations is limited to customary servicing obligations associated with retaining residential MSRs (which we retain a third-party sub-servicer to perform) and the receipt of interest income associated with the securities we retained.

The following table presents information related to securitization transactions that occurred during the three and six months ended June 30, 2016 and 2015.

Table 4.2 – Securitization Activity Related to Unconsolidated VIEs Sponsored by Redwood



	Three Months Ended June 30,				Six Months Ended June 30,
(In Thousands)	2016		2015		2016		2015
Principal balance of loans transferred	$	344,890	$	699,655	$	344,890	$	1,038,451
Trading securities retained, at fair value	—		29,966		—		33,389
AFS securities retained, at fair value	1,834		3,450		1,834		6,309
MSRs recognized	2,131		6,002		2,131		7,874

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 4. Principles of Consolidation - (continued)

The following table summarizes the cash flows during the three and six months ended June 30, 2016 and 2015 between us and the unconsolidated VIEs sponsored by us.

Table 4.3 – Cash Flows Related to Unconsolidated VIEs Sponsored by Redwood



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Proceeds from new transfers	$	352,042		$	676,596		$	352,042		$	1,018,312
MSR fees received	3,401			3,700			6,924			7,470
Funding of compensating interest	(77		)	(107		)	(156		)	(197		)
Cash flows received on retained securities	6,739			10,706			17,930			23,351

The following table presents the key weighted-average assumptions used to measure MSRs and securities retained at the date of securitization.

Table 4.4 – Assumptions Related to Assets Retained from Unconsolidated VIEs Sponsored by Redwood




	Three Months Ended June 30, 2016				Three Months Ended June 30, 2015
At Date of Securitization	MSRs		Subordinate Securities		MSRs		Senior Securities		Subordinate Securities
Prepayment rate	20	%	15	%	13	%	8	%	8	%
Discount rates	11	%	7	%	11	%	3	%	6	%
Credit loss assumptions	N/A		0.25	%	N/A		0.25	%	0.25	%

	Six Months Ended June 30, 2016				Six Months Ended June 30, 2015
At Date of Securitization	MSRs		Subordinate Securities		MSRs		Senior Securities		Subordinate Securities
Prepayment rate	20	%	15	%	15	%	8	%	8	%
Discount rates	11	%	7	%	11	%	3	%	6	%
Credit loss assumptions	N/A		0.25	%	N/A		0.25	%	0.25	%

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 4. Principles of Consolidation - (continued)

The following table presents additional information at June 30, 2016 and December 31, 2015, 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, 2016		December 31, 2015
On-balance sheet assets, at fair value:
Interest-only, senior and subordinate securities, classified as trading	$	29,679	$	258,697
Senior and subordinate securities, classified as AFS	255,618		272,715
Mortgage servicing rights	30,976		56,984
Maximum loss exposure ⁽¹⁾	$	316,273	$	588,396
Assets transferred:
Principal balance of loans outstanding	$	7,030,007	$	7,318,167
Principal balance of delinquent loans 30+ days delinquent	12,684		18,300

(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.

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, 2016 and December 31, 2015.

Table 4.6 – Key Assumptions and Sensitivity Analysis for Assets Retained from Unconsolidated VIEs Sponsored by Redwood



June 30, 2016	MSRs			Senior Securities ⁽¹⁾			Subordinate Securities
(Dollars in Thousands)	MSRs			Senior Securities ⁽¹⁾			Subordinate Securities
Fair value at June 30, 2016	$	30,976		$	17,710		$	267,587
Expected life (in years)⁽²⁾	5			4			11
Prepayment speed assumption (annual CPR)⁽²⁾	28		%	12		%	13		%
Decrease in fair value from:
10% adverse change	$	2,390		$	688		$	885
25% adverse change	5,631			1,648			2,229
Discount rate assumption⁽²⁾	11		%	21		%	6		%
Decrease in fair value from:
100 basis point increase	$	706		$	442		$	20,724
200 basis point increase	1,373			862			38,779
Credit loss assumption ⁽²⁾	N/A			0.25		%	0.25		%
Decrease in fair value from:
10% higher losses	N/A			$	8		$	1,225
25% higher losses	N/A			21			3,074

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 4. Principles of Consolidation - (continued)



December 31, 2015	MSRs			Senior Securities ⁽¹⁾			Subordinate Securities
(Dollars in Thousands)	MSRs			Senior Securities ⁽¹⁾			Subordinate Securities
Fair value at December 31, 2015	$	56,984		$	248,570		$	282,842
Expected life (in years)⁽²⁾	7			5			12
Prepayment speed assumption (annual CPR)⁽²⁾	11		%	10		%	12		%
Decrease in fair value from:
10% adverse change	$	2,868		$	2,042		$	901
25% adverse change	6,119			4,810			2,278
Discount rate assumption⁽²⁾	11		%	5		%	6		%
Decrease in fair value from:
100 basis point increase	$	2,711		$	10,029		$	21,981
200 basis point increase	4,745			19,365			41,156
Credit loss assumption ⁽²⁾	N/A			0.25		%	0.25		%
Decrease in fair value from:
10% higher losses	N/A			$	35		$	1,244
25% higher losses	N/A			86			3,129


(1)	Senior securities included $18 million and $31 million of interest only securities at June 30, 2016 and December 31, 2015, respectively.


(2)	Expected life, prepayment speed assumption, discount rate assumption, and credit loss assumption presented in the tables above represent weighted averages.

Analysis of Third-Party VIEs

Third-party VIEs are securitization entities in which we maintain an economic interest, but do not sponsor. Our economic interest may include several securities from the same third-party VIE, and in those cases, the analysis is performed in consideration of all of our interests. The following table presents a summary of our interests in third-party VIEs at June 30, 2016, grouped by security type.

Table 4.7 – Third-Party Sponsored VIE Summary



(Dollars in Thousands)	June 30, 2016
Mortgage Backed Securities
Senior	$	78,747
Re-REMIC	165,707
Subordinate	354,050
Total Investments in Third-Party Sponsored VIEs	$	598,504

We determined that we are not the primary beneficiary of any third-party VIEs, as we do not have the required power to direct the activities that most significantly impact the economic performance of these entities. Specifically, we do not service or manage these entities or otherwise solely hold decision making powers that are significant. As a result of this assessment, we do not consolidate any of the underlying assets and liabilities of these third-party VIEs – we only account for our specific interests in them.

Our assessments of whether we are required to consolidate a VIE may change in subsequent reporting periods based upon changing facts and circumstances pertaining to each VIE. Any related accounting changes could result in a material impact to our financial statements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments

For financial reporting purposes, we follow a fair value hierarchy established under GAAP that is used to determine the fair value of financial instruments. This hierarchy prioritizes relevant market inputs in order to determine an “exit price” at the measurement date, or the price at which an asset could be sold or a liability could be transferred in an orderly process that is not a forced liquidation or distressed sale. Level 1 inputs are observable inputs that reflect quoted prices for identical assets or liabilities in active markets. Level 2 inputs are observable inputs other than quoted prices for an asset or liability that are obtained through corroboration with observable market data. Level 3 inputs are unobservable inputs (e.g., our own data or assumptions) that are used when there is little, if any, relevant market activity for the asset or liability required to be measured at fair value.

In certain cases, inputs used to measure fair value fall into different levels of the fair value hierarchy. In such cases, the level at which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. Our assessment of the significance of a particular input requires judgment and considers factors specific to the asset or liability being measured.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

The following table presents the carrying values and estimated fair values of assets and liabilities that are required to be recorded or disclosed at fair value at June 30, 2016 and December 31, 2015.

Table 5.1 – Carrying Values and Fair Values of Assets and Liabilities



	June 30, 2016				December 31, 2015
	Carrying Value		Fair Value		Carrying Value		Fair Value
(In Thousands)	Carrying Value		Fair Value		Carrying Value		Fair Value
Assets
Residential loans, held-for-sale
At fair value	$	881,100	$	881,100	$	1,114,305	$	1,114,305
At lower of cost or fair value	1,280		1,472		1,433		1,635
Residential loans, held-for-investment
At fair value	3,157,758		3,157,758		2,813,065		2,813,065
Commercial loans, held-for-sale
At fair value	69,720		69,720		39,141		39,141
At lower of cost or fair value	233,058		236,824		—		—
Commercial loans, held-for-investment
At fair value	—		—		67,657		67,657
At amortized cost	22,285		22,421		295,849		300,824
Trading securities	273,531		273,531		404,011		404,011
Available-for-sale securities	610,270		610,270		829,245		829,245
MSRs	110,046		110,046		191,976		191,976
Cash and cash equivalents	216,923		216,923		220,229		220,229
Restricted cash	8,293		8,293		5,567		5,567
Accrued interest receivable	20,594		20,594		23,290		23,290
Derivative assets	57,610		57,610		16,393		16,393
REO ⁽¹⁾	6,493		7,951		4,896		5,282
Margin receivable⁽¹⁾	104,108		104,108		83,191		83,191
FHLBC stock ⁽¹⁾	43,393		43,393		34,437		34,437
Guarantee asset⁽¹⁾	3,320		3,320		5,697		5,697
Pledged collateral⁽¹⁾	44,095		44,095		53,600		53,600
Liabilities
Short-term debt	$	1,059,045	$	1,059,045	$	1,855,003	$	1,855,003
Accrued interest payable	9,515		9,515		8,936		8,936
Margin payable	19,592		19,592		6,415		6,415
Guarantee obligation	24,022		22,203		22,704		22,702
Derivative liabilities	119,161		119,161		62,794		62,794
ABS issued, net ⁽²⁾
Fair value	859,628		859,628		996,820		996,820
Amortized cost	—		—		52,595		53,137
FHLBC long-term borrowings	1,999,999		1,999,999		1,343,023		1,343,023
Commercial secured borrowings	65,240		65,240		63,152		63,152
Convertible notes, net ⁽²⁾	480,597		482,812		483,119		461,053
Trust preferred securities and subordinated notes, net ⁽²⁾	138,466		79,515		138,443		83,700


(1)	These assets are included in other assets on our consolidated balance sheets.


(2)	On January 1, 2016, we adopted ASU 2015-03 and began to present ABS issued, convertible notes, and trust preferred securities and subordinated notes, each net of deferred debt issuance costs. See Note 3 for further discussion.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

During the three and six months ended June 30, 2016, we elected the fair value option for $75 million and $123 million of subordinate securities, $1.32 billion and $2.51 billion of residential loans (principal balance), zero and $38 million of commercial loans (principal balance), and $11 million and $19 million of MSRs, respectively. We anticipate electing the fair value option for all future purchases of residential loans that we intend to sell to third parties or transfer to securitizations as well as for MSRs purchased or retained from sales of residential loans.

The following table presents the assets and liabilities that are reported at fair value on our consolidated balance sheets on a recurring basis at June 30, 2016 and December 31, 2015, as well as the fair value hierarchy of the valuation inputs used to measure fair value.

Table 5.2 – Assets and Liabilities Measured at Fair Value on a Recurring Basis



June 30, 2016	Carrying Value		Fair Value Measurements Using
(In Thousands)	Carrying Value		Level 1		Level 2		Level 3
Assets
Residential loans	$	4,038,858	$	—	$	—	$	4,038,858
Commercial loans	69,720		—		—		69,720
Trading securities	273,531		—		—		273,531
Available-for-sale securities	610,270		—		—		610,270
Derivative assets	57,610		9,662		40,500		7,448
MSRs	110,046		—		—		110,046
Pledged collateral	44,095		44,095		—		—
FHLBC stock	43,393		—		43,393		—
Guarantee asset	3,320		—		—		3,320

Liabilities
Derivative liabilities	$	119,161	$	10,151	$	108,497	$	513
Commercial secured borrowings	65,240		—		—		65,240
ABS issued	859,628		—		—		859,628

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)



December 31, 2015	Carrying Value		Fair Value Measurements Using
(In Thousands)	Carrying Value		Level 1		Level 2		Level 3
Assets
Residential loans	$	3,927,370	$	—	$	129,819	$	3,797,551
Commercial loans	106,798		—		—		106,798
Trading securities	404,011		—		—		404,011
Available-for-sale securities	829,245		—		—		829,245
Derivative assets	16,393		2,734		8,988		4,671
MSRs	191,976		—		—		191,976
Pledged collateral	53,600		53,600		—		—
FHLBC stock	34,437		—		34,437		—
Guarantee asset	5,697		—		—		5,697

Liabilities
Derivative liabilities	$	62,794	$	2,963	$	58,368	$	1,463
Commercial secured borrowings	63,152		—		—		63,152
ABS issued	996,820		—		—		996,820

The following table presents additional information about Level 3 assets and liabilities measured at fair value on a recurring basis for the six months ended June 30, 2016.

Table 5.3 – Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis



	Assets																					Liabilities
	Residential Loans			Commercial Loans			Trading Securities			AFS Securities			MSRs			Guarantee Asset			Derivatives⁽¹⁾			Commercial Secured Borrowings			ABS Issued
(In Thousands)	Residential Loans			Commercial Loans			Trading Securities			AFS Securities			MSRs			Guarantee Asset			Derivatives⁽¹⁾			Commercial Secured Borrowings			ABS Issued
Beginning balance - December 31, 2015	$	3,797,551		$	106,798		$	404,011		$	829,245		$	191,976		$	5,697		$	3,208		$	63,152		$	996,820
Acquisitions	2,362,866			37,625			122,942			17,419			19,498			—			—			—			—
Sales	(1,770,079		)	(77,183		)	(239,896		)	(214,944		)	(29,559		)	—			—			—			—
Principal paydowns	(356,565		)	(322		)	(9,546		)	(31,920		)	—			—			—			(306		)	(105,380		)
Gains (losses) in net income, net	3,988			2,802			(3,980		)	33,423			(71,869		)	(2,377		)	27,194			2,369			(24,941		)
Unrealized losses in OCI, net	—			—			—			(22,953		)	—			—			—			—			—
Other settlements, net ⁽²⁾	1,097			—			—			—			—			—			(23,467		)	25			(6,871		)
Ending Balance - June 30, 2016	$	4,038,858		$	69,720		$	273,531		$	610,270		$	110,046		$	3,320		$	6,935		$	65,240		$	859,628


(1)	For the purpose of this presentation, derivative assets and liabilities, which consist of loan purchase commitments, are presented on a net basis.


(2)	Other settlements, net for derivatives represents the transfer of the fair value of loan purchase commitments at the time loans are acquired to the basis of residential loans.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

The following table presents the portion of gains or losses included in our consolidated statements of income that were attributable to Level 3 assets and liabilities recorded at fair value on a recurring basis and held at June 30, 2016 and 2015. Gains or losses incurred on assets or liabilities sold, matured, called, or fully written down during the three and six months ended June 30, 2016 and 2015 are not included in this presentation.

Table 5.4 – Portion of Net Gains (Losses) Attributable to Level 3 Assets and Liabilities Still Held at June 30, 2016 and 2015 Included in Net Income



	Included in Net Income
	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Assets
Residential loans at Redwood	$	8,165		$	(7,508	)	$	32,969		$	(5,441	)
Residential loans at consolidated Sequoia entities	7,592			2,476			(28,064		)	5,331
Commercial loans	198			(1,565		)	2,369			(56		)
Trading securities	(230		)	4,601			(8,353		)	(5,254		)
Available-for-sale securities	(305		)	—			(305		)	—
MSRs	(19,948		)	21,296			(48,692		)	10,277
Loan purchase commitments	6,873			—			7,248			—
Other assets - Guarantee asset	(952		)	228			(2,377		)	(700		)

Liabilities
Loan purchase commitments	$	—		$	(3,810	)	$	—		$	(1,826	)
Commercial secured borrowing	198			2,713			2,369			1,204
ABS issued	8,574			(3,552		)	(24,941		)	(6,498		)

The following table presents information on assets recorded at fair value on a non-recurring basis at June 30, 2016. This table does not include the carrying value and gains or losses associated with the asset types below that were not recorded at fair value on our consolidated balance sheet at June 30, 2016.

Table 5.5 – Assets and Liabilities Measured at Fair Value on a Non-Recurring Basis at June 30, 2016



									Gain (Loss) for
June 30, 2016	Carrying Value		Fair Value Measurements Using						Three Months Ended			Six Months Ended
(In Thousands)	Carrying Value		Level 1		Level 2		Level 3		June 30, 2016			June 30, 2016
Assets
Residential loans, at lower of cost or fair value	$	961	$	—	$	—	$	961	$	49		$	33
REO	5,396		—		—		5,396		(591		)	(734		)

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

The following table presents the net gains and losses recorded in each line item of our consolidated statements of income for the three and six months ended June 30, 2016 and 2015.

Table 5.6 – Market Valuation Gains and Losses, Net



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Mortgage Banking Activities, Net
Residential loans held-for-sale, at fair value	$	5,859		$	(3,176	)	$	11,298		$	(1,118	)
Residential loan purchase and forward sale commitments	10,852			1,054			23,487			19,309
Commercial loans, at fair value ⁽¹⁾	—			987			433			6,845
Sequoia securities	(29		)	—			1,455			(14,359		)
Risk management derivatives, net	(9,240		)	7,019			(21,994		)	(3,563		)
Total mortgage banking activities, net ⁽²⁾	$	7,442		$	5,884		$	14,679		$	7,114
Investment Fair Value Changes, Net
Residential loans held-for-investment at Redwood	$	(647	)	$	(5,885	)	$	22,816		$	(3,907	)
Trading securities	431			6,927			(5,170		)	7,197
Net investments in consolidated Sequoia entities	(251		)	(684		)	(1,831		)	(1,777		)
Risk sharing investments	(694		)	228			(704		)	(701		)
Risk management derivatives, net	(9,600		)	(2,374		)	(45,410		)	(3,748		)
Impairments on AFS securities	(305		)	—			(305		)	—
Total investment fair value changes, net	$	(11,066	)	$	(1,788	)	$	(30,604	)	$	(2,936	)
MSR Income (Loss), Net
MSRs	$	(27,265	)	$	15,675		$	(71,869	)	$	(3,842	)
Risk management derivatives, net	21,153			(21,814		)	62,210			(21,814		)
Total MSR loss, net ⁽³⁾	$	(6,112	)	$	(6,139	)	$	(9,659	)	$	(25,656	)
Total Market Valuation Losses, Net	$	(9,736	)	$	(2,043	)	$	(25,584	)	$	(21,478	)


(1)	Commercial loans at fair value does not include commercial A-notes, which were sold in 2014, but did not qualify for sale treatment under GAAP. The market valuation gains and losses on the commercial A-notes and associated commercial secured borrowings net to zero in each period presented.


(2)	Mortgage banking activities, net presented above does not include fee income or provisions for repurchases that are components of Mortgage banking activities, net presented on our consolidated statements of income, as these amounts do not represent market valuation changes.


(3)	MSR income (loss), net presented above does not include net fee income or provisions for repurchases that are components of MSR income (loss), net on our consolidated statements of income, as these amounts do not represent market valuation adjustments. In addition, we did not specifically identify derivatives used to hedge MSRs in the first quarter of 2015. See Note 2 for additional detail.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

At June 30, 2016, our valuation policy and processes had not changed from those described in our Annual Report on Form 10-K for the year ended December 31, 2015. The following table provides quantitative information about the significant unobservable inputs used in the valuation of our Level 3 assets and liabilities measured at fair value.

Table 5.7 – Fair Value Methodology for Level 3 Financial Instruments



June 30, 2016	Fair Value			Input Values
(Dollars in Thousands, except Input Values)	Fair Value		Unobservable Input	Range						Weighted Average
Assets
Residential loans, at fair value:
Jumbo fixed rate loans	$	2,430,143	Whole loan spread to TBA price	$	3.25	-	$	4.63		$	4.31
			Whole loan spread to swap rate	325		-	375		bps	370		bps

Jumbo hybrid loans	274,733		Prepayment rate (annual CPR)	15		-	15		%	15		%
			Spread to swap rate	135		-	185		bps	155		bps

Jumbo loans committed to sell	453,785		Committed Sales Price	$	102.19	-	$	102.83		$	102.67

Loans held by consolidated Sequoia entities⁽¹⁾	880,197		Liability price				N/A			N/A

Residential loans, at lower of cost or fair value	961		Loss severity	15		-	30		%	27		%

Commercial loans, at fair value	69,720		Spread to swap rate	214		-	214		bps	214		bps
			Credit support	25		-	25		%	25		%

Trading and AFS securities	883,801		Discount rate	5		-	12		%	7		%
			Prepayment rate (annual CPR)	1		-	45		%	17		%
			Default rate	0		-	35		%	2		%
			Loss severity	20		-	65		%	21		%
			Credit support	0		-	48		%	4		%

MSRs	110,046		Discount rate	11		-	11		%	11		%
			Prepayment rate (annual CPR)	9		-	28		%	20		%
			Per loan annual cost to service	$	72	-	$	82		$	78

Guarantee asset	3,320		Discount rate	11		-	11		%	11		%
			Prepayment rate (annual CPR)	24		-	24		%	24		%

REO	5,396		Loss severity	3		-	100		%	18		%

Loan purchase commitments, net ⁽²⁾	6,935		MSR Multiple	0.1		-	4.1		x	2.3		x
			Fallout rate	1		-	90		%	27		%
			Whole loan spread to TBA price	3.38		-	4.63			4.52
			Whole loan spread to swap rate	300		-	375		bps	370		bps
			Prepayment rate (annual CPR)	15		-	15		%	15		%
			Spread to swap rate - hybrid loans	135		-	185		bps	157		bps

Liabilities
ABS issued	859,628		Discount rate	5		-	9		%	5		%
			Prepayment rate (annual CPR)	6		-	20		%	14		%
			Default rate	1		-	12		%	7		%
			Loss severity	20		-	32		%	27		%
			Credit support	0		-	34		%	9		%

Commercial secured borrowings	65,240		Spread to swap rate	214		-	214		bps	214		bps
			Credit support	25		-	25		%	25		%

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

Footnotes to Table 5.7


(1)	The fair value of the loans held by consolidated Sequoia entities was based on the fair value of the ABS issued by these entities, which we determined were more readily observable, in accordance with accounting guidance for collateralized financing entities.


(2)	For the purpose of this presentation, loan purchase commitment assets and liabilities are presented net.

Determination of Fair Value

A description of the instruments measured at fair value as well as the general classification of such instruments pursuant to the Level 1, Level 2, and Level 3 valuation hierarchy is listed herein. We generally use both market comparable information and discounted cash flow modeling techniques to determine the fair value of our Level 3 assets and liabilities. Use of these techniques requires determination of relevant inputs and assumptions, some of which represent significant unobservable inputs as indicated in the preceding table. Accordingly, a significant increase or decrease in any of these inputs – such as anticipated credit losses, prepayment rates, interest rates, or other valuation assumptions – in isolation would likely result in a significantly lower or higher fair value measurement.

Residential loans

Estimated fair values for residential loans are determined using models that incorporate various observable inputs, including pricing information from recent securitizations and whole loan sales. Certain significant inputs in these models are considered unobservable and are therefore Level 3 in nature. Pricing inputs obtained from market securitization activity include indicative spreads to indexed TBA prices for senior residential mortgage-backed securities ("RMBS") and indexed swap rates for subordinate RMBS (Level 3). Pricing inputs obtained from market whole loan transaction activity include indicative spreads to indexed to be announced ("TBA") prices and indexed swap rates for fixed-rate loans and indexed swap rates for hybrid loans (Level 3). Other observable inputs include benchmark interest rates, and prepayment rates. At June 30, 2016, our jumbo fixed-rate loans were priced exclusively using whole loan sale inputs. These assets would generally decrease in value based upon an increase in the credit spread, prepayment speed, or credit support assumptions.

Estimated fair values for conforming loans are determined based upon quoted market prices (Level 2). Conforming loans are mortgage loans that conform to Agency guidelines. As necessary, these values are adjusted for servicing value, market conditions and liquidity.

Commercial loans

Estimated fair values for senior commercial loans held-for-sale are determined by an exit price to securitization. Certain significant inputs in the valuation analysis are Level 3 in nature. Relevant market indicators that are factored into the analyses include pricing points for current third-party commercial mortgage-backed securities (“CMBS”) sales, pricing points for secondary sales of CMBS, yields for synthetic instruments that use CMBS bonds as an underlying index, indexed swap yields, credit rating agency guidance on expected credit enhancement levels for newly issued CMBS transactions, and interest rates (Level 3). The estimated fair value of our senior commercial loans would generally decrease based upon an increase in credit spreads or required credit support.

Estimated fair values for mezzanine commercial loans are determined by both market comparable pricing and discounted cash flow analysis valuation techniques (Level 3). Our discounted cash flow models utilize certain significant unobservable inputs including the underwritten net operating income and debt coverage ratio assumptions and actual performance relative to those underwritten metrics as well as estimated market discount rates. In certain cases, commercial loans are valued based on third-party offers for the loans (Level 2). An increase in market discount rates would generally reduce the estimated fair value of the commercial loans.

Real estate securities

Real estate securities include residential, commercial, and other asset-backed securities that are generally illiquid in nature and trade infrequently. Significant inputs in the valuation analysis are predominantly Level 3 in nature, due to the lack of readily available market quotes and related inputs. For real estate securities, we utilize both market comparable pricing and discounted cash flow analysis valuation techniques. Relevant market indicators that are factored into the analyses include bid/ask spreads, the amount and timing of credit losses, interest rates, and collateral prepayment rates. Estimated fair values are based on applying the market indicators to generate discounted cash flows (Level 3). These cash flow models use significant unobservable inputs such as a discount rate, prepayment rate, default rate, loss severity and credit support. The estimated fair value of our securities would generally decrease based upon an increase in default rates, serious delinquencies, or a decrease in prepayment rates or credit support.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

As part of our securities valuation process, we request and consider indications of value from third-party securities dealers. For purposes of pricing our securities at June 30, 2016, we received dealer price indications on 73% of our securities, representing 87% of our carrying value. In the aggregate, our internal valuations of the securities for which we received dealer price indications were within 1% of the aggregate average dealer valuations. Once we receive the price indications from dealers, they are compared to other relevant market inputs, such as actual or comparable trades, and the results of our discounted cash flow analysis. In circumstances where relevant market inputs cannot be obtained, increased reliance on discounted cash flow analysis and management judgment are required to estimate fair value.

Derivative assets and liabilities

Our derivative instruments include swaps, swaptions, TBAs, financial futures, CMBX credit default index swaps, loan purchase commitments ("LPCs"), and forward sale commitments ("FSCs"). Fair values of derivative instruments are determined using quoted prices from active markets, when available, or from valuation models and are supported by valuations provided by dealers active in derivative markets. Fair values of TBAs and financial futures are generally obtained using quoted prices from active markets (Level 1). Our derivative valuation models for swaps and swaptions require a variety of inputs, including contractual terms, market prices, yield curves, credit curves, measures of volatility, prepayment rates, and correlations of certain inputs. Model inputs can generally be verified and model selection does not involve significant management judgment (Level 2).

LPC fair values for conforming loans are estimated based on quoted Agency mortgage-backed securities ("MBS") prices, estimates of the fair value of the MSRs we expect to retain in the sale of the loans, and the probability that the mortgage loan will be purchased (Level 3). FSC fair values for conforming loans are obtained using quoted Agency prices. LPC fair values for jumbo loans are estimated based on the estimated fair values of the underlying loans (as described in "Residential loans" above) as well as the probability that the mortgage loan will be purchased (Level 3).

For other derivatives, valuations are based on various factors such as liquidity, bid/ask spreads, and credit considerations for which we rely on available market inputs. In the absence of such inputs, management’s best estimate is used (Level 3).

MSRs

MSRs include the rights to service jumbo and conforming residential mortgage loans. Significant inputs in the valuation analysis are predominantly Level 3, due to the nature of these instruments and the lack of readily available market quotes. These inputs include market discount rates, prepayment rates of serviced loans, and the market cost of servicing. Changes in the fair value of MSRs occur primarily due to the collection/realization of expected cash flows, as well as changes in valuation inputs and assumptions. Estimated fair values are based on applying the inputs to generate the net present value of estimated future MSR income (Level 3). These discounted cash flow models utilize certain significant unobservable inputs including prepayment rate and discount rate assumptions. An increase in these unobservable inputs would generally reduce the estimated fair value of the MSRs.

As part of our MSR valuation process, we received a valuation estimate from a third-party valuations firm. In the aggregate, our internal valuation of the MSRs were within 3% of the third-party valuation.

FHLBC Stock

Our Federal Home Loan Bank ("FHLB") member subsidiary is required to purchase Federal Home Loan Bank of Chicago ("FHLBC") stock under a borrowing agreement between our FHLB-member subsidiary and the FHLBC. Under this agreement, the stock is redeemable at face value, which represents the carrying value and fair value of the stock (Level 2).

Guarantee Asset

The guarantee asset represents the estimated fair value of cash flows we are contractually entitled to receive related to a risk sharing arrangement with Fannie Mae. Significant inputs in the valuation analysis are Level 3, due to the nature of this asset and the lack of market quotes. The fair value of the guarantee asset is determined using a discounted cash flow model, for which significant inputs include prepayment rates and market discount rate (Level 3). An increase in prepayment speed or market discount rate would generally reduce the estimated fair value of the guarantee asset.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

Pledged Collateral

Pledged collateral consists of cash and U.S. Treasury securities held by a custodian in association with certain agreements we have entered into. Treasury securities are carried at their fair value, which is determined using quoted prices in active markets
(Level 1).

Cash and cash equivalents

Cash and cash equivalents include cash on hand and highly liquid investments with original maturities of three months or less. Fair values equal carrying values (Level 1).

Restricted cash

Restricted cash primarily includes interest-earning cash balances at consolidated Sequoia entities and at the Residential Resecuritization and Commercial Securitization entities for the purpose of distribution to investors and reinvestment. Due to the short-term nature of the restrictions, fair values approximate carrying values (Level 1).

Accrued interest receivable and payable

Accrued interest receivable and payable includes interest due on our assets and payable on our liabilities. Due to the short-term nature of when these interest payments will be received or paid, fair values approximate carrying values (Level 1).

REO

REO includes properties owned in satisfaction of foreclosed loans. Fair values are determined using available market quotes, appraisals, broker price opinions, comparable properties, or other indications of value (Level 3).

Margin receivable

Margin receivable reflects cash collateral we have posted with our various derivative and debt counterparties as required to satisfy margin requirements. Fair values approximate carrying values (Level 2).

Guarantee Obligations

In association with our risk sharing transactions with the Agencies, we have made certain guarantees. These obligations are initially recorded at fair value and subsequently carried at amortized cost. Fair values of guarantee obligations are determined using internal models that incorporate certain significant inputs that are considered unobservable and are therefore Level 3 in nature. Pricing inputs include prepayment assumptions, loss assumptions, and discount rates. An increase in discount rates or loss rates, or a decrease in prepayment rates, would reduce the estimated fair value of the guarantee obligations.

Short-term debt

Short-term debt includes our credit facilities that mature within one year. As these borrowings are secured and subject to margin calls and as the rates on these borrowings reset frequently to market rates, we believe that carrying values approximate fair values (Level 2).

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 5. Fair Value of Financial Instruments - (continued)

ABS issued

ABS issued includes asset-backed securities issued through the Sequoia, Residential Resecuritization, and Commercial Securitization entities. These instruments are generally illiquid in nature and trade infrequently. Significant inputs in the valuation analysis are predominantly Level 3, due to the nature of these instruments and the lack of readily available market quotes. For ABS issued, we utilize both market comparable pricing and discounted cash flow analysis valuation techniques. Relevant market indicators factored into the analyses include bid/ask spreads, the amount and timing of collateral credit losses, interest rates, and collateral prepayment rates. Estimated fair values are based on applying the market indicators to generate discounted cash flows (Level 3). These liabilities would generally decrease in value (become a larger liability) if credit losses decreased or if the prepayment rate or discount rate were to increase.

FHLBC Borrowings

FHLBC borrowings include amounts borrowed from the FHLBC that are secured, generally by residential mortgage loans. As these borrowings are secured and subject to margin calls and as the rates on these borrowings reset frequently to market rates, we believe that carrying values approximate fair values (Level 2).

Commercial secured borrowings

Commercial secured borrowings represent liabilities recognized as a result of transfers of portions of senior commercial mortgage loans to third parties that do not meet the criteria for sale treatment under GAAP and are accounted for as secured borrowings. Fair values for commercial secured borrowings are based on the fair values of the senior commercial loans associated with the borrowings (Level 3).

Convertible notes

Convertible notes include unsecured convertible and exchangeable senior notes. Fair values are determined using quoted prices in active markets (Level 2).

Trust preferred securities and subordinated notes

Estimated fair values of trust preferred securities and subordinated notes are determined using discounted cash flow analysis valuation techniques. Significant inputs in the valuation analysis are predominantly Level 3, due to the nature of these instruments and the lack of readily available market quotes. Estimated fair values are based on applying the market indicators to generate discounted cash flows (Level 3).

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 6. Residential Loans

We acquire residential loans from third-party originators. The following table summarizes the classifications and carrying values of the residential loans owned at Redwood and at consolidated Sequoia entities at June 30, 2016 and December 31, 2015.

Table 6.1 – Classifications and Carrying Values of the Residential Loans



June 30, 2016
(In Thousands)	Redwood		Sequoia		Total
Held-for-sale
At fair value - jumbo	$	881,100	$	—	$	881,100
At lower of cost or fair value - jumbo	1,280		—		1,280
Total held-for-sale	882,380		—		882,380
Held-for-investment
At fair value - jumbo	2,277,561		880,197		3,157,758
Total Residential Loans	$	3,159,941	$	880,197	$	4,040,138



December 31, 2015
(In Thousands)	Redwood		Sequoia		Total
Held-for-sale
At fair value - conforming	$	129,819	$	—	$	129,819
At fair value - jumbo	984,486		—		984,486
Lower of cost or fair value - jumbo	1,433		—		1,433
Total held-for-sale	1,115,738		—		1,115,738
Held-for-investment
At fair value - jumbo	1,791,195		1,021,870		2,813,065
Total Residential Loans	$	2,906,933	$	1,021,870	$	3,928,803

At June 30, 2016, we owned mortgage servicing rights associated with $2.28 billion (principal balance) of consolidated residential loans purchased from third-party originators. The value of these MSRs is included in the carrying value of the associated loans on our consolidated balance sheet. We contract with licensed sub-servicers that perform servicing functions for these loans.

Residential Loans Held-for-Sale

At Fair Value

At June 30, 2016, we owned 1,154 loans held-for-sale at fair value with an aggregate unpaid principal balance of $859 million and a fair value of $881 million, compared to 1,763 loans with an aggregate unpaid principal balance of $1.09 billion and a fair value of $1.11 billion at December 31, 2015. At June 30, 2016, none of these loans were greater than 90 days delinquent or in foreclosure. At December 31, 2015, one of these loans was greater than 90 days delinquent and one of these loans was in foreclosure.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 6. Residential Loans - (continued)

During the three and six months ended June 30, 2016, we purchased $1.32 billion and $2.51 billion (principal balance) of loans, respectively, for which we elected the fair value option, and we sold $0.81 billion and $2.05 billion (principal balance) of loans, respectively, for which we recorded net market valuation gains of $6 million and $11 million, respectively, through Mortgage banking activities, net, a component of our consolidated statements of income. At June 30, 2016, loans held-for-sale with a market value of $775 million were pledged as collateral under short-term borrowing agreements.

During the three and six months ended June 30, 2015, we purchased $2.78 billion and $5.18 billion (principal balance) of loans, respectively, for which we elected the fair value option, and we sold $2.74 billion and $4.93 billion (principal balance) of loans, respectively, for which we recorded net market valuation losses of $3 million and $1 million, respectively, through Mortgage banking activities, net, a component of our consolidated statements of income.

At Lower of Cost or Fair Value

At June 30, 2016 and December 31, 2015, we held eight and nine, respectively, residential loans at the lower of cost or fair value with $2 million in outstanding principal balance for both periods and a carrying value of $1 million for both periods. At both June 30, 2016 and December 31, 2015, one of these loans was greater than 90 days delinquent and one of these loans was in foreclosure. At June 30, 2016 and December 31, 2015, the unpaid principal balance of loans delinquent greater than 90 days was $0.3 million and $0.4 million, respectively, and the unpaid principal balance of loans in foreclosure was $0.1 million for both periods.

Residential Loans Held-for-Investment at Fair Value

At Redwood

At June 30, 2016, we owned 3,032 held-for-investment loans at Redwood with an aggregate unpaid principal balance of $2.21 billion and a fair value of $2.28 billion, compared to 2,398 loans with an aggregate unpaid principal balance of $1.76 billion and a fair value of $1.79 billion at December 31, 2015. At both June 30, 2016 and December 31, 2015, none of these loans were greater than 90 days delinquent or in foreclosure.

During the three and six months ended June 30, 2016, we transferred loans with a fair value of $65 million and $725 million, respectively, from held-for-sale to held-for-investment. During the three and six months ended June 30, 2016, we transferred loans with a fair value of $2 million and $56 million, respectively, from held-for-investment to held-for-sale. During the three and six months ended June 30, 2016, we recorded a net market valuation loss of $1 million and a net market valuation gain of $23 million, respectively, on residential loans held-for-investment at fair value through Investment fair value changes, net, a component of our consolidated statements of income. At June 30, 2016, loans with a fair value of $2.27 billion were pledged as collateral under a borrowing agreement with the FHLBC.

During the three and six months ended June 30, 2015, we transferred loans with a fair value of $215 million and $662 million, respectively, from held-for-sale to held-for-investment. We did not transfer loans from held-for-investment to held-for-sale during the three and six months ended June 30, 2015. During the three and six months ended June 30, 2015, we recorded net market valuation losses of $6 million and $4 million, respectively, on residential loans held-for-investment at fair value through Investment fair value changes, net, a component of our consolidated statements of income.

At June 30, 2016, the outstanding loans held-for-investment at Redwood were prime-quality, first lien loans, of which 93% were originated between 2013 and 2016, and 7% were originated in 2012 and prior years. The weighted average FICO score of borrowers backing these loans was 773 (at origination) and the weighted average loan-to-value ("LTV") ratio of these loans was 66% (at origination). At June 30, 2016, these loans were comprised of 99% fixed-rate loans with a weighted average coupon of 4.15%, and the remainder were hybrid or ARM loans with a weighted average coupon of 4.01%.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 6. Residential Loans - (continued)

At Consolidated Sequoia Entities

At June 30, 2016, we owned 4,071 held-for-investment loans at consolidated Sequoia entities, with an aggregate unpaid principal balance of $995 million and a fair value of $880 million, as compared to 4,545 loans at December 31, 2015, with an aggregate unpaid principal balance of $1.12 billion and a fair value of $1.02 billion. At origination, the weighted average FICO score of borrowers backing these loans was 729, the weighted average LTV ratio of these loans was 66%, and the loans were nearly all first lien and prime-quality.

At June 30, 2016 and December 31, 2015, the unpaid principal balance of loans at consolidated Sequoia entities delinquent greater than 90 days was $20 million and $27 million, respectively, and the unpaid principal balance of loans in foreclosure was $25 million and $32 million, respectively. During the three and six months ended June 30, 2016, we recorded a net market valuation gain of $8 million and a net market valuation loss of $28 million, respectively, on these loans through Investment fair value changes, net on our consolidated statements of income. During the three and six months ended June 30, 2015, we recorded net market valuation gains of $2 million and $5 million, respectively, on these loans through Investment fair value changes, net on our consolidated statements of income.

Note 7. Commercial Loans

We invest in commercial loans that we historically originated or acquired. In February 2016, we discontinued commercial loan originations. In June 2016, we engaged a broker to sell all but two of our commercial mezzanine loans. As a result, we reclassified certain loans from held-for-investment to held-for-sale. The following table summarizes the classifications and carrying value of commercial loans at June 30, 2016 and December 31, 2015.

Table 7.1 – Classifications and Carrying Value of Commercial Loans



(In Thousands)	June 30, 2016		December 31, 2015
Held-for-sale
At fair value	$	69,720	$	39,141
At lower of cost or fair value	233,058		—
Held-for-investment
At fair value	—		67,657
At amortized cost	22,285		295,849
Total Commercial Loans	$	325,063	$	402,647

At June 30, 2016, none of our commercial loans were financed through the Commercial Securitization entity or pledged as collateral under our borrowing agreements. Of the held-for-investment commercial loans at amortized cost shown above at December 31, 2015, $166 million were financed through the Commercial Securitization entity and $135 million were pledged as collateral under short-term borrowing arrangements.

Commercial Loans Held-for-Sale

At Fair Value

In June 2016, we transferred loans with an unpaid principal balance of $67 million and a carrying value of $70 million from held-for-investment at fair value to held-for-sale at fair value. These include senior mortgage loans split into senior A-notes and junior B-notes. Although the A-notes for each of the loans were sold, the transfers did not qualify for sale accounting treatment and we treated the sales as secured borrowings. At June 30, 2016 and December 31, 2015, we held three of these A/B notes with an aggregate outstanding principal balance of $67 million and $67 million, respectively, and an aggregate fair value of $70 million and $68 million, respectively. We carry the A-notes and associated secured commercial borrowings at the same fair values and the periodic valuation adjustments associated with these assets and liabilities completely offset through our consolidated statements of income. During the three and six months ended June 30, 2016 and 2015, there were no net changes in the fair value of the B-notes, in which we retain an actual economic interest. The carrying value of the B-notes at June 30, 2016 and December 31, 2015 was $4 million and $5 million, respectively.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 7. Commercial Loans - (continued)

Commercial loans held-for-sale also include loans we originated with the intent to sell to third parties. At June 30, 2016, we did not hold any senior commercial mortgage loans. At December 31, 2015, there were four senior commercial mortgage loans at fair value, with an aggregate outstanding principal balance of $39 million and an aggregate fair value of $39 million.

During the three months ended June 30, 2016, we did not acquire or sell any senior commercial mortgage loans and we did not record any market valuation gains or losses on senior commercial mortgage loans. During the six months ended June 30, 2016, we acquired $38 million (principal balance) of senior commercial loans for which we elected the fair value option and sold $76 million (principal balance) of loans to third parties. During the six months ended June 30, 2016, we recorded $0.4 million of net market valuation gains on senior commercial mortgage loans for which we elected the fair value option through Mortgage banking activities, net on our consolidated statements of income.

During the three and six months ended June 30, 2015, we acquired $258 million and $350 million (principal balance), respectively, of senior commercial loans for which we elected the fair value option and sold $146 million and $348 million (principal balance), respectively, of loans to third parties. During the three and six months ended June 30, 2015, we recorded $1 million and $7 million, respectively, of net market valuation gains on senior commercial mortgage loans for which we elected the fair value option through Mortgage banking activities, net on our consolidated statements of income.

At Lower of Cost or Fair Value

Commercial loans held-for-sale at the lower of cost or fair value primarily include mezzanine loans that are secured by a borrower’s ownership interest in a single purpose entity that owns commercial property. At June 30, 2016, we held 51 commercial loans at the lower of cost or fair value with $237 million in outstanding principal balance, a carrying value of $233 million, and an estimated net fair value of $237 million. In June 2016, we transferred loans with an unpaid principal balance of $237 million and a carrying value of $233 million from held-for-investment at amortized cost to held-for-sale at the lower of cost or fair value resulting from our decision to sell these loans. As we determined that the fair value of these loans was greater than their carrying value, we recorded the loans at their current amortized cost, eliminating $4 million of net purchase discount and establishing a valuation adjustment of $4 million. During the three and six months ended June 30, 2016, we did not record market valuation gains or losses on these commercial mortgage loans.

Commercial Loans Held-for-Investment

At Amortized Cost

Commercial loans held-for-investment include mezzanine loans that are secured by a borrower’s ownership interest in a single purpose entity that owns commercial property. As described above, in June of 2016, we transferred most of our held for investment loans to held-for-sale. The following table provides additional information for our commercial loans held-for-investment at amortized cost at June 30, 2016 and December 31, 2015.

Table 7.2 – Carrying Value for Commercial Loans Held-for-Investment at Amortized Cost



(In Thousands)	June 30, 2016			December 31, 2015
Principal balance	$	23,144		$	307,047
Unamortized discount, net	—			(4,096		)
Recorded investment	23,144			302,951
Allowance for loan losses	(859		)	(7,102		)
Carrying Value	$	22,285		$	295,849

At June 30, 2016 and December 31, 2015, we held two and 59 commercial loans held-for-investment at amortized cost, respectively. Of the $23 million of recorded investment in commercial loans held-for-investment at June 30, 2016, 24% was originated in 2012 and 76% was originated in 2011.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 7. Commercial Loans - (continued)

Allowance for Loan Losses on Commercial Loans

For commercial loans classified as held-for-investment, we establish and maintain an allowance for loan losses. The allowance includes a component for loans collectively evaluated for impairment and a component for loans individually evaluated for impairment.

Our methodology for assessing the adequacy of the allowance for loan losses includes a formal review of each commercial loan in the portfolio and the assignment of an internal impairment status. Based on the assigned impairment status, a loan is categorized as “Pass,” “Watch List,” or “Workout.” Loans are considered individually impaired when we have determined that we will not be able to collect all of the contractually established cash flows according to the loan agreement.

As a result of the transfer of most of our held-for-investment loans to held-for-sale, we recorded a reversal of provision for loan losses. This was based on our determination that the fair market value of these loans was higher than their amortized cost basis. As such, no valuation adjustment for the held-for-sale loans was charged against the allowance for loan losses and the previously outstanding allowance associated with these loans was eliminated and a reversal of provision for loan losses was recorded.

The following table presents the principal balance of commercial loans held-for-investment by risk category.

Table 7.3 – Principal Balance of Commercial Loans Held-for-Investment by Risk Category



(In Thousands)	June 30, 2016		December 31, 2015
Pass	$	5,444	$	272,768
Watch list	—		34,279
Workout	17,700		—
Total Commercial Loans Held-for-Investment	$	23,144	$	307,047

The following table summarizes the activity in the allowance for commercial loan losses for the three and six months ended June 30, 2016 and 2015.

Table 7.4 – Activity in the Allowance for Commercial Loan Losses



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Balance at beginning of period	$	7,390		$	7,662		$	7,102		$	7,457
Reversal of provision for loan losses	(6,531		)	(261		)	(6,243		)	(56		)
Balance at End of Period	$	859		$	7,401		$	859		$	7,401

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 7. Commercial Loans - (continued)

At June 30, 2016 and December 31, 2015, all of our commercial loans collectively evaluated for impairment were current.

The following table summarizes the balances for loans collectively evaluated for impairment at June 30, 2016 and December 31, 2015.

Table 7.5 – Loans Collectively Evaluated for Impairment Review



(In Thousands)	June 30, 2016		December 31, 2015
Principal balance	$	5,444	$	307,047
Recorded investment	5,444		302,951
Related allowance	136		7,102

During the three months ended June 30, 2016, one loan previously classified as "watchlist" was reclassified to "workout" and was determined to be impaired due to the loan not being repaid by its scheduled maturity. From the point we determined the loan was impaired, we did not receive or record any interest income related to this loan. For the three months ended June 30, 2016, the average recorded investment in the impaired loan was $18 million. At December 31, 2015, we did not have any commercial loans individually evaluated for impairment. The following table summarizes the balances for loans individually evaluated for impairment at June 30, 2016 and December 31, 2015.

Table 7.6 – Loans Individually Evaluated for Impairment Review



(In Thousands)	June 30, 2016		December 31, 2015
Principal balance	$	17,700	$	—
Recorded investment	17,700		—
Related allowance	723		—

Note 8. Real Estate Securities

We invest in real estate securities. The following table presents the fair values of our real estate securities by type at June 30, 2016 and December 31, 2015.

Table 8.1 – Fair Values of Real Estate Securities by Type



(In Thousands)	June 30, 2016		December 31, 2015
Trading	$	273,531	$	404,011
Available-for-sale	610,270		829,245
Total Real Estate Securities	$	883,801	$	1,233,256

Our real estate securities include mortgage backed securities, which are presented in accordance with their general position within a securitization structure based on their rights to cash flows. Senior securities are those interests in a securitization that generally have the first right to cash flows and are last in line to absorb losses. Re-REMIC securities, as presented herein, were created through the resecuritization of certain senior security interests to provide additional credit support to those interests. These re-REMIC securities are therefore subordinate to the remaining senior security interests, but senior to any subordinate tranches of the securitization from which they were created. Subordinate securities are all interests below senior and re-REMIC interests. We further separate our subordinate securities into mezzanine and subordinate, where mezzanine includes securities initially rated AA through BBB- and issued in 2012 or later.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 8. Real Estate Securities - (continued)

Trading Securities

The following table presents the fair value of trading securities by collateral type at June 30, 2016 and December 31, 2015.

Table 8.2 – Trading Securities by Collateral Type



(In Thousands)	June 30, 2016		December 31, 2015
Senior Securities
Prime	$	17,710	$	248,570
Non-prime	5,422		5,781
Total Senior Securities	23,132		254,351
Subordinate Securities
Prime mezzanine	164,521		136,140
Prime subordinate	85,878		13,520
Total Subordinate Securities	250,399		149,660
Total Trading Securities	$	273,531	$	404,011

We elected the fair value option for certain securities and classify them as trading securities. Our trading securities are primarily comprised of non-Agency residential mortgage backed securities. At June 30, 2016 and December 31, 2015, subordinate trading securities included $96 million and $48 million, respectively, of Agency residential mortgage credit risk transfer (or "CRT") securities. In addition, at June 30, 2016 and December 31, 2015, our trading securities included subordinate commercial mortgage backed securities with a carrying value of $48 million and $8 million, respectively.

At June 30, 2016 and December 31, 2015, our senior trading securities included $23 million and $37 million, respectively, of interest-only securities, for which there is no principal balance, and the remaining unpaid principal balance of our senior trading securities was zero and $217 million, respectively, and our subordinate trading securities had an unpaid principal balance of $273 million and $168 million, respectively.

During the three and six months ended June 30, 2016, we acquired $83 million and $133 million (principal balance), respectively, of senior and subordinate securities for which we elected the fair value option and classified as trading, and sold $18 million and $236 million, respectively, of such securities. During the three and six months ended June 30, 2015, we acquired $52 million and $75 million (principal balance), respectively, of senior and subordinate securities for which we elected the fair value option and classified as trading, and sold $16 million and $19 million, respectively, of such securities.

During the three months ended June 30, 2016 and 2015, we recorded net market valuation gains of $0.4 million and $7 million, respectively, on trading securities, included in Investment fair value changes, net and Mortgage banking activities, net on our consolidated statements of income. During the six months ended June 30, 2016 and 2015, we recorded net market valuation losses of $4 million and net market valuation losses of $7 million, respectively, on trading securities, included in Investment fair value changes, net and Mortgage banking activities, net on our consolidated statements of income.

At June 30, 2016, trading securities with a carrying value of $125 million were pledged as collateral under short-term borrowing agreements. See Note 12 for additional information on short-term debt.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 8. Real Estate Securities - (continued)

AFS Securities

The following table presents the fair value of our available-for-sale securities by collateral type at June 30, 2016 and December 31, 2015.

Table 8.3 – Available-for-Sale Securities by Collateral Type



(In Thousands)	June 30, 2016		December 31, 2015
Senior Securities
Prime	$	65,195	$	210,993
Non-prime	8,129		68,258
Total Senior Securities	73,324		279,251
Re-REMIC Securities	165,707		165,064
Subordinate Securities
Prime mezzanine	202,268		224,624
Prime subordinate	168,971		160,306
Total Subordinate Securities	371,239		384,930
Total AFS Securities	$	610,270	$	829,245

At June 30, 2016 and December 31, 2015, all of our available for sale securities were comprised of non-Agency residential mortgage backed securities. At June 30, 2016, AFS securities with a carrying value of $321 million were pledged as collateral under short-term borrowing agreements. See Note 12 for additional information on short-term debt.

During the three and six months ended June 30, 2016, we purchased $2 million and $18 million of AFS securities, respectively, and sold $89 million and $215 million of AFS securities, respectively, which resulted in net realized gains of $9 million and $18 million, respectively. During the three and six months ended June 30, 2015, we purchased $5 million and $15 million of AFS securities, respectively, and sold $112 million and $202 million of AFS securities, respectively, which resulted in net realized gains of $6 million and $10 million, respectively.

We often purchase AFS securities at a discount to their outstanding principal balances. To the extent we purchase an AFS security that has a likelihood of incurring a loss, we do not amortize into income the portion of the purchase discount that we do not expect to collect due to the inherent credit risk of the security. We may also expense a portion of our investment in the security to the extent we believe that principal losses will exceed the purchase discount. We designate any amount of unpaid principal balance that we do not expect to receive and thus do not expect to earn or recover as a credit reserve on the security. Any remaining net unamortized discounts or premiums on the security are amortized into income over time using the effective yield method.

At June 30, 2016, there were $1 million of AFS securities with contractual maturities less than five years, $0.6 million with contractual maturities greater than five years but less than 10 years, and the remainder of our AFS securities had contractual maturities greater than 10 years.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 8. Real Estate Securities - (continued)

The following table presents the components of carrying value (which equals fair value) of AFS securities at June 30, 2016 and December 31, 2015.

Table 8.4 – Carrying Value of AFS Securities



June 30, 2016	Senior
(In Thousands)	Prime			Non-prime			Re-REMIC			Subordinate			Total
Principal balance	$	70,717		$	10,137		$	188,404		$	474,487		$	743,745
Credit reserve	(987		)	(622		)	(9,352		)	(33,982		)	(44,943		)
Unamortized discount, net	(6,614		)	(1,813		)	(64,484		)	(134,663		)	(207,574		)
Amortized cost	63,116			7,702			114,568			305,842			491,228
Gross unrealized gains	4,503			426			51,139			67,242			123,310
Gross unrealized losses	(2,423		)	—			—			(1,845		)	(4,268		)
Carrying Value	$	65,196		$	8,128		$	165,707		$	371,239		$	610,270



December 31, 2015	Senior
(In Thousands)	Prime			Non-prime			Re-REMIC			Subordinate			Total
Principal balance	$	217,605		$	75,591		$	189,782		$	490,249		$	973,227
Credit reserve	(1,305		)	(5,101		)	(10,332		)	(32,131		)	(48,869		)
Unamortized discount, net	(22,079		)	(8,395		)	(71,670		)	(134,963		)	(237,107		)
Amortized cost	194,221			62,095			107,780			323,155			687,251
Gross unrealized gains	20,263			6,249			57,284			63,205			147,001
Gross unrealized losses	(3,491		)	(86		)	—			(1,430		)	(5,007		)
Carrying Value	$	210,993		$	68,258		$	165,064		$	384,930		$	829,245

The following table presents the changes for the three and six months ended June 30, 2016, in unamortized discount and designated credit reserves on residential AFS securities.

Table 8.5 – Changes in Unamortized Discount and Designated Credit Reserves on AFS Securities



	Three Months Ended June 30, 2016						Six Months Ended June 30, 2016
	Credit Reserve			Unamortized Discount, Net			Credit Reserve			Unamortized Discount, Net
(In Thousands)	Credit Reserve			Unamortized Discount, Net			Credit Reserve			Unamortized Discount, Net
Beginning balance	$	48,547		$	219,630		$	48,869		$	237,107
Amortization of net discount	—			(6,339		)	—			(14,407		)
Realized credit losses	(1,113		)	—			(3,068		)	—
Acquisitions	862			926			5,245			6,036
Sales, calls, other	(130		)	(10,171		)	(4,382		)	(23,188		)
Transfers to (release of) credit reserves, net	(3,528		)	3,528			(2,026		)	2,026
Ending Balance	$	44,943		$	207,574		$	44,943		$	207,574

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 8. Real Estate Securities - (continued)

AFS Securities with Unrealized Losses

The following table presents the components comprising the total carrying value of residential AFS securities that were in a gross unrealized loss position at June 30, 2016 and December 31, 2015.

Table 8.6 – Components of Fair Value of Residential AFS Securities by Holding Periods



	Less Than 12 Consecutive Months							12 Consecutive Months or Longer
	Amortized Cost		Unrealized Losses			Fair Value		Amortized Cost		Unrealized Losses			Fair Value
(In Thousands)	Amortized Cost		Unrealized Losses			Fair Value		Amortized Cost		Unrealized Losses			Fair Value
June 30, 2016	$	14,148	$	(789	)	$	13,359	$	68,117	$	(3,479	)	$	64,638
December 31, 2015	87,718		(1,972		)	85,746		77,539		(3,035		)	74,504

At June 30, 2016, after giving effect to purchases, sales, and extinguishment due to credit losses, our consolidated balance sheet included 183 AFS securities, of which 17 were in an unrealized loss position and 10 were in a continuous unrealized loss position for 12 consecutive months or longer. At December 31, 2015, our consolidated balance sheet included 224 AFS securities, of which 32 were in an unrealized loss position and 15 were in a continuous unrealized loss position for 12 consecutive months or longer.

Evaluating AFS Securities for Other-than-Temporary Impairments

Gross unrealized losses on our AFS securities were $4 million at June 30, 2016. We evaluate all securities in an unrealized loss position to determine if the impairment is temporary or other-than-temporary (resulting in an OTTI). At June 30, 2016, we did not intend to sell any of our AFS securities that were in an unrealized loss position, and it is more likely than not that we will not be required to sell these securities before recovery of their amortized cost basis, which may be at their maturity. We review our AFS securities that are in an unrealized loss position to identify those securities with losses that are other-than-temporary based on an assessment of changes in expected cash flows for such securities, which considers recent security performance and expected future performance of the underlying collateral.

For both the three and six months ended June 30, 2016, other-than-temporary impairments were $3 million, of which $0.3 million were recognized through our consolidated statements of income and $2 million were recognized in Accumulated other comprehensive income, a component of our consolidated balance sheet. AFS securities for which OTTI is recognized have experienced, or are expected to experience, credit-related adverse cash flow changes. In determining our estimate of cash flows for AFS securities we may consider factors such as structural credit enhancement, past and expected future performance of underlying mortgage loans, including timing of expected future cash flows, which are informed by prepayment rates, default rates, loss severities, delinquency rates, percentage of non-performing loans, FICO scores at loan origination, year of origination, loan-to-value ratios, and geographic concentrations, as well as general market assessments. Changes in our evaluation of these factors impacted the cash flows expected to be collected at the OTTI assessment date and were used to determine if there were credit-related adverse cash flows and if so, the amount of credit related losses. Significant judgment is used in both our analysis of the expected cash flows for our AFS securities and any determination of the credit loss component of OTTI.

The table below summarizes the significant valuation assumptions we used for our AFS securities in unrealized loss positions at June 30, 2016.

Table 8.7 – Significant Valuation Assumptions



	Range for Securities
June 30, 2016	Prime				Non-prime
Prepayment rates	8	-	15	%		N/A
Projected losses	0	-	9	%		N/A

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 8. Real Estate Securities - (continued)

The following table details the activity related to the credit loss component of OTTI (i.e., OTTI recognized through earnings) for AFS securities held at June 30, 2016 and 2015, for which a portion of an OTTI was recognized in other comprehensive income.

Table 8.8 – Activity of the Credit Component of Other-than-Temporary Impairments



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Balance at beginning of period	$	27,942		$	32,949		$	28,277		$	33,849
Additions
Initial credit impairments	291			—			291			—
Reductions
Securities sold, or expected to sell	(35		)	(253		)	(261		)	(348		)
Securities with no outstanding principal at period end	—			—			(109		)	(805		)
Balance at End of Period	$	28,198		$	32,696		$	28,198		$	32,696

Gains and losses from the sale of AFS securities are recorded as Realized gains, net, in our consolidated statements of income. The following table presents the gross realized gains and losses on sales and calls of AFS securities for the three and six months ended June 30, 2016 and 2015.

Table 8.9 – Gross Realized Gains and Losses on AFS Securities



	Three Months Ended June 30,					Six Months Ended June 30,
(In Thousands)	2016			2015		2016			2015
Gross realized gains - sales	$	8,986		$	5,956	$	20,405		$	10,262
Gross realized gains - calls	1,210			360		1,210			360
Gross realized losses - sales	(120		)	—		(2,293		)	—
Total Realized Gains on Sales and Calls of AFS Securities, net	$	10,076		$	6,316	$	19,322		$	10,622

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 9. Mortgage Servicing Rights

We invest in mortgage servicing rights associated with residential mortgage loans and contract with licensed sub-servicers to perform all servicing functions for these loans. The following table presents the fair value of MSRs and the aggregate principal amounts of associated loans at June 30, 2016 and December 31, 2015.

Table 9.1 – Fair Value of MSRs and Aggregate Principal Amounts of Associated Loans



	June 30, 2016				December 31, 2015
(In Thousands)	MSR Fair Value		Associated Principal		MSR Fair Value		Associated Principal
Mortgage Servicing Rights
Conforming Loans	$	78,296	$	9,825,344	$	133,838	$	12,560,533
Jumbo Loans	31,750		5,511,905		58,138		5,705,939
Total Mortgage Servicing Rights	$	110,046	$	15,337,249	$	191,976	$	18,266,472

The following table presents activity for MSRs for the three and six months ended June 30, 2016 and 2015.

Table 9.2 – Activity for MSRs



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Balance at beginning of period	$	126,620		$	120,324		$	191,976		$	139,293
Additions	10,691			32,463			19,498			51,217
Sales	—			—			(29,559		)	(18,206		)
Changes in fair value due to:
Changes in assumptions ⁽¹⁾	(21,480		)	19,168			(59,808		)	5,132
Other changes ⁽²⁾	(5,785		)	(3,493		)	(12,061		)	(8,974		)
Balance at End of Period	$	110,046		$	168,462		$	110,046		$	168,462


(1)	Primarily reflects changes in prepayment assumptions due to changes in market interest rates.


(2)	Represents changes due to receipt of expected cash flows.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 9. Mortgage Servicing Rights - (continued)

We make investments in MSRs through the retention of servicing rights associated with the residential mortgage loans that we acquire and subsequently transfer to third parties or through the direct acquisition of MSRs sold by third parties. We hold our MSR investments at our taxable REIT subsidiary. The following table details the retention and purchase of MSRs during the three and six months ended June 30, 2016.

Table 9.3 – MSR Additions



(In Thousands)	Three Months Ended June 30, 2016				Six Months Ended June 30, 2016
	MSR Fair Value		Associated Principal		MSR Fair Value		Associated Principal
Jumbo MSR additions:
From securitization	$	2,131	$	310,242	$	2,131	$	310,242
From loan sales	78		10,973		124		17,492
Total jumbo MSR additions	2,209		321,215		2,255		327,734
Conforming MSR additions:
From loan sales	$	16	$	1,772	$	3,380	$	316,290
From purchases	8,466		864,184		13,863		1,413,218
Total conforming MSR additions	8,482		865,956		17,243		1,729,508
Total MSR Additions	$	10,691	$	1,187,171	$	19,498	$	2,057,242

The following table presents the components of our MSR income for the three and six months ended June 30, 2016 and 2015.

Table 9.4 – Components of MSR Income (Loss), net



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Servicing income
Income	$	10,572		$	8,454		$	22,256		$	18,170
Cost of sub-servicer	(1,702		)	(1,162		)	(3,740		)	(2,391		)
Net servicing income	8,870			7,292			18,516			15,779
Market valuation changes of MSRs	(27,265		)	15,675			(71,869		)	(3,842		)
Market valuation changes of associated derivatives ⁽¹⁾	21,153			(21,814		)	62,210			(21,814		)
MSR provision for repurchases	25			(323		)	207			(217		)
MSR Income (Loss), Net	$	2,783		$	830		$	9,064		$	(10,094	)


(1)	In the second quarter of 2015, we began to identify specific derivatives used to hedge the exposure of our MSRs to changes in market interest rates. See Note 2 for additional detail.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 10. Derivative Financial Instruments

The following table presents the fair value and notional amount of our derivative financial instruments at June 30, 2016 and December 31, 2015.

Table 10.1 – Fair Value and Notional Amount of Derivative Financial Instruments



	June 30, 2016					December 31, 2015
	Fair Value			Notional Amount		Fair Value			Notional Amount
(In Thousands)	Fair Value			Notional Amount		Fair Value			Notional Amount
Assets - Risk Management Derivatives
Interest rate swaps	$	24,177		$	705,000	$	2,590		$	658,000
TBAs	5,584			1,075,000		2,734			1,028,500
Futures	4,078			140,000		—			—
Swaptions	16,323			520,000		5,191			925,000
Credit default index swaps	—			—		1,207			25,000
Assets - Other Derivatives
Loan purchase commitments	7,448			976,259		4,671			764,161
Total Assets	$	57,610		$	3,416,259	$	16,393		$	3,400,661

Liabilities - Cash Flow Hedges
Interest rate swaps	$	(71,352	)	$	139,500	$	(48,232	)	$	139,500
Liabilities - Risk Management Derivatives
Interest rate swaps	(37,145		)	931,500		(10,134		)	1,039,500
TBAs	(10,151		)	1,435,000		(2,519		)	1,450,500
Futures	—			—		(445		)	78,000
Liabilities - Other Derivatives
Loan purchase commitments	(513		)	190,153		(1,464		)	375,815
Total Liabilities	$	(119,161	)	$	2,696,153	$	(62,794	)	$	3,083,315
Total Derivative Financial Instruments, Net	$	(61,551	)	$	6,112,412	$	(46,401	)	$	6,483,976

Risk Management Derivatives

To manage, to varying degrees, risks associated with certain assets and liabilities on our consolidated balance sheet, we may enter into derivative contracts. At June 30, 2016, we were party to swaps and swaptions with an aggregate notional amount of $2.16 billion, TBA agreements sold with an aggregate notional amount of $2.51 billion, and financial futures contracts with an aggregate notional amount of $140 million. At December 31, 2015, we were party to swaps and swaptions with an aggregate notional amount of $2.62 billion, TBA contracts sold with an aggregate notional amount of $2.48 billion, and financial futures contracts with an aggregate notional amount of $78 million. During the three and six months ended June 30, 2016, we recorded a net market valuation gain of $2 million and a net market valuation loss of $5 million, respectively, on risk management derivatives. During the three and six months ended June 30, 2015, we recorded net market valuation losses on risk management derivatives of $17 million and $29 million, respectively. These market valuation gains and losses are recorded in Mortgage banking activities, net, Investment fair value changes, net, and MSR income (loss), net on our consolidated statements of income.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 10. Derivative Financial Instruments - (continued)

Loan Purchase and Forward Sale Commitments

LPCs and FSCs that qualify as derivatives are recorded at their estimated fair values. Net market valuation gains on LPCs and FSCs were $11 million and $23 million for the three and six months ended June 30, 2016, respectively, and were $1 million and $19 million for the three and six months ended June 30, 2015, respectively. The market valuation gains and losses were recorded in Mortgage banking activities, net on our consolidated statements of income.

Derivatives Designated as Cash Flow Hedges

To manage the variability in interest expense related to our long-term debt and certain adjustable-rate securitization entity liabilities that are included in our consolidated balance sheets for financial reporting purposes, we designated certain interest rate swaps as cash flow hedges with an aggregate notional balance of $140 million.

For the three months ended June 30, 2016 and 2015, designated interest rate agreements had a net market valuation loss of $9 million and a net market valuation gain of $15 million, respectively, and were recorded in Accumulated other comprehensive income, a component of equity. For the six months ended June 30, 2016 and 2015, designated interest rate agreements had a net market valuation loss of $23 million and a net market valuation gain of $7 million, respectively. For interest rate agreements currently or previously designated as cash flow hedges, our total unrealized loss reported in Accumulated other comprehensive income was $71 million and $47 million at June 30, 2016 and December 31, 2015, respectively.

The following table illustrates the impact on interest expense of our interest rate agreements accounted for as cash flow hedges for the three and six months ended June 30, 2016 and 2015.

Table 10.2 – Impact on Interest Expense of Interest Rate Agreements Accounted for as Cash Flow Hedges



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Net interest expense on cash flows hedges	$	(1,348	)	$	(1,475	)	$	(2,735	)	$	(2,959	)
Realized net losses reclassified from other comprehensive income	(19		)	(26		)	(37		)	(57		)
Total Interest Expense	$	(1,367	)	$	(1,501	)	$	(2,772	)	$	(3,016	)

Derivative Counterparty Credit Risk

As discussed in our Annual Report on Form 10-K for the year ended December 31, 2015, we consider counterparty risk as part of our fair value assessments of all derivative financial instruments at each quarter-end. At June 30, 2016, we assessed this risk as remote and did not record a specific valuation adjustment.

At June 30, 2016, we had outstanding derivative agreements with four counterparties (other than clearinghouses) and were in compliance with ISDA agreements governing our open derivative positions.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 11. Other Assets and Liabilities

Other assets at June 30, 2016 and December 31, 2015, are summarized in the following table.

Table 11.1 – Components of Other Assets



(In Thousands)	June 30, 2016		December 31, 2015
Margin receivable	$	104,108	$	83,191
Pledged collateral	44,095		53,600
FHLBC stock	43,393		34,437
Investment receivable	19,004		3,870
Guarantee asset	3,320		5,697
REO	6,493		4,896
Fixed assets and leasehold improvements ⁽¹⁾	3,542		4,117
Prepaid expenses	1,660		3,640
Other	9,509		4,438
Total Other Assets	$	235,124	$	197,886


(1)	Fixed assets and leasehold improvements have a basis of $6 million and accumulated depreciation of $2 million at June 30, 2016.

Accrued expenses and other liabilities at June 30, 2016 and December 31, 2015 are summarized in the following table.

Table 11.2 – Components of Accrued Expenses and Other Liabilities



(In Thousands)	June 30, 2016		December 31, 2015
Guarantee obligations	$	24,022	$	22,704
Margin payable	19,592		6,415
Residential loan and MSR repurchase reserve	6,690		6,403
Accrued compensation	6,690		17,527
Accrued operating expenses	5,841		1,845
Restructuring liabilities	4,159		—
Legal reserve	2,000		2,000
Current accounts payable	1,331		4,764
Other	3,013		8,239
Total Other Liabilities	$	73,338	$	69,897

Margin Receivable and Payable

Margin receivable and payable resulted from margin calls between us and our counterparties under derivatives, master repurchase agreements, and warehouse facilities, whereby we or the counterparty posted collateral.

Guarantee Asset, Pledged Collateral, and Guarantee Obligations

The pledged collateral, guarantee asset, and guarantee obligations presented in the tables above are related to our risk sharing arrangements with Fannie Mae and Freddie Mac. In accordance with these arrangements, we are required to pledge collateral to secure our guarantee obligations. See Note 15 for additional information on our risk sharing arrangements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 11. Other Assets and Liabilities - (continued)

Investment Receivable and Unsettled Trades

In accordance with our policy to record purchases and sales of securities on the trade date, if the trade and settlement of a purchase or sale crosses over a quarterly reporting period, we will record an investment receivable for sales and an unsettled trades liability for purchases.

REO

The carrying value of REO at June 30, 2016, was $6 million, which includes the net effect of $6 million related to transfers into REO during the six months ended June 30, 2016, offset by $6 million of REO liquidations, and $1 million of unrealized gains resulting from market valuation adjustments. At June 30, 2016 and December 31, 2015, there were 22 and 23 REO properties, respectively, recorded on our consolidated balance sheets, all of which were owned at consolidated Sequoia entities.

See Note 15 for additional information on the legal and residential repurchase reserves.

Restructuring Accruals

In January 2016, we announced plans to restructure certain aspects of our residential mortgage loan operations by discontinuing the acquisition and aggregation of conforming loans for resale to the Agencies. Additionally, in February 2016, we announced our plans to restructure our commercial business and discontinue commercial loan originations. Finally, in March 2016, we announced the departure of our President effective July 1, 2016. These restructuring activities were substantially completed during the second quarter of 2016.

In connection with these activities, we incurred restructuring expenses, including one-time termination benefits, contract termination costs, and other associated costs. During the first quarter of 2016, we established a restructuring liability and recorded restructuring charges totaling $11 million in Operating expenses on our consolidated statements of income, which included $9 million of severance related charges (including $3 million of equity compensation expense) and $2 million of contract termination costs. During the second quarter of 2016, minor adjustments affected the restructuring accrual and we currently expect the remaining liabilities to be substantially settled during the next twelve months in accordance with the terms of outstanding contracts and employment agreements. (See table below for more details). For segment reporting, we consider these restructuring charges as corporate charges and included them in the “corporate/other” reconciling column in our business segment financial information tables in Note 22, Segment Information.

The following table presents our restructuring activities and the associated liabilities during the three and six months ended June 30, 2016.

Table 11.3 – Activities of Restructuring Liabilities



	Three Months Ended June 30, 2016									Six Months Ended June 30, 2016
(In Thousands)	Termination Benefits			Contract Termination Costs			Total Restructuring Liabilities			Termination Benefits			Contract Termination Costs			Total Restructuring Liabilities
Beginning balance	$	3,926		$	1,319		$	5,245		$	—		$	—		$	—
Costs incurred and expensed	55			(173		)	(118		)	8,793			1,748			10,541
Costs paid/settled	(594		)	(374		)	(968		)	(1,920		)	(976		)	(2,896		)
Adjustments ⁽¹⁾	—			—			—			(3,486		)	—			(3,486		)
Ending Balance	$	3,387		$	772		$	4,159		$	3,387		$	772		$	4,159


(1)	Amount represents equity compensation expense recorded during the three and six months ended June 30, 2016 related to equity awards that were accelerated, and will be distributed in future periods.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 12. Short-Term Debt

We enter into repurchase agreements, bank warehouse agreements, and other forms of collateralized (and generally uncommitted) short-term borrowings with several banks and major investment banking firms. At June 30, 2016, we had outstanding agreements with several counterparties and we were in compliance with all of the related covenants. Further information about these financial covenants is set forth in Part I, Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations of this Quarterly Report on Form 10-Q and in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2015.

The table below summarizes the facilities that are available to us, the outstanding balances, the weighted average interest rate, and the maturity information of the short-term debt at June 30, 2016 and December 31, 2015.

Table 12.1 – Short-Term Debt Facilities



	June 30, 2016
(Dollars in Thousands)	Number of Facilities	Outstanding Balance		Limit		Weighted Average Interest Rate		Maturity	Weighted Average Days Until Maturity
Residential loan warehouse	4	$	706,055	$	1,400,000	2.00	%	8/2016-2/2017	149
Commercial loan warehouse	1	—		150,000		N/A		10/2016	N/A
Real estate securities repo	7	352,990		—		1.78	%	7/2016-9/2016	26
Total	12	$	1,059,045



	December 31, 2015
(Dollars in Thousands)	Number of Facilities	Outstanding Balance		Limit		Weighted Average Interest Rate		Maturity	Weighted Average Days Until Maturity
Residential loan warehouse	4	$	950,022	$	1,400,000	1.90	%	2/2016-12/2016	182
FHLBC ⁽¹⁾	1	137,622		—		0.21	%	7/2016-11/2016	204
Commercial loan warehouse	2	73,718		300,000		4.13	%	4/2016-10/2016	265
Real estate securities repo	9	693,641		—		1.47	%	1/2016-3/2016	24
Total	16	$	1,855,003


(1)	Amount represents the portion of our borrowings from the FHLBC that were due within 12 months at December 31, 2015. See Note 14 for additional information on our FHLB-member subsidiary's borrowing agreement with the FHLBC.

Borrowings under these facilities are generally charged interest based on a specified margin over the one-month LIBOR interest rate. At June 30, 2016, all of these borrowings were under uncommitted facilities and were due within 364 days (or less) of the borrowing date.

The fair value of held-for-sale residential loans, commercial loans, and real estate securities pledged as collateral was $775 million, $0 million, and $446 million, respectively, at June 30, 2016 and $1.07 billion, $152 million, and $827 million, respectively, at December 31, 2015. For the three and six months ended June 30, 2016, the average balance of short-term debt was $1.10 billion and $1.19 billion, respectively. At June 30, 2016 and December 31, 2015, accrued interest payable on short-term debt was $3 million and $2 million, respectively.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 12. Short-Term Debt - (continued)

We also maintain a $10 million committed line of credit with a financial institution that is secured by certain mortgage-backed securities with a fair market value in excess of $10 million at June 30, 2016. At both June 30, 2016 and December 31, 2015, we had no outstanding borrowings on this facility.

Remaining Maturities of Short-Term Debt

The following table presents the remaining maturities of short-term debt by the type of collateral securing the debt at June 30, 2016.

Table 12.2 – Short-Term Debt by Collateral Type and Remaining Maturities



	June 30, 2016
(In Thousands)	Within 30 days		31 to 90 days		Over 90 days		Total
Collateral Type
Held-for-sale residential loans	$	—	$	195,656	$	510,399	$	706,055
Real estate securities	266,373		86,617		—		352,990
Total Short-Term Debt	$	266,373	$	282,273	$	510,399	$	1,059,045

Note 13. Asset-Backed Securities Issued

Through our Sequoia securitization program, we sponsor securitization transactions in which ABS backed by residential mortgage loans are issued by Sequoia entities. ABS were also issued by the Commercial Securitization and the Residential Resecuritization. During the second quarter of 2016, the debt of the Commercial Securitization was repaid. During the fourth quarter of 2015, the debt of the Residential Resecuritization was repaid. Each securitization entity is independent of Redwood and of each other and the assets and liabilities are not owned by and are not legal obligations of Redwood. Our exposure to these entities is primarily through the financial interests we have retained, although we are exposed to certain financial risks associated with our role as a sponsor, manager, or depositor of these entities or as a result of our having sold assets directly or indirectly to these entities.

As a general matter, ABS have been issued by these securitization entities to fund the acquisition of assets from us or from third parties. The ABS issued by these entities consist of various classes of securities that pay interest on a monthly or quarterly basis. Substantially all ABS issued pay variable rates of interest, which are indexed to one-, three-, or six-month LIBOR. Some ABS issued pay fixed rates of interest or pay hybrid rates, which are fixed rates that subsequently adjust to variable rates. ABS issued also includes some interest-only classes with coupons set at a fixed rate or a fixed spread to a benchmark rate, or set at a spread to the interest rates earned on the assets less the interest rates paid on the liabilities of a securitization entity.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 13. Asset-Backed Securities Issued - (continued)

The carrying values of ABS issued by consolidated securitization entities we sponsored at June 30, 2016 and December 31, 2015, along with other selected information, are summarized in the following table.

Table 13.1 – Asset-Backed Securities Issued



	June 30, 2016									December 31, 2015
(Dollars in Thousands)	Sequoia			Commercial Securitization			Total			Sequoia			Commercial Securitization			Total
Certificates with principal balance	$	987,241		$	—		$	987,241		$	1,108,785		$	53,137		$	1,161,922
Interest-only certificates	4,539			—			4,539			4,672			—			4,672
Market valuation adjustments	(132,152		)	—			(132,152		)	(116,637		)	—			(116,637		)
Total ABS issued	859,628			—			859,628			996,820			53,137			1,049,957
Deferred debt issuance costs	—			—			—			—			(542		)	(542		)
ABS Issued, Net ⁽¹⁾	$	859,628		$	—		$	859,628		$	996,820		$	52,595		$	1,049,415
Range of weighted average interest rates, by series	0.13% to 1.84%			—		%				0.41% to 2.21%			5.62		%
Stated maturities	2024 - 2036			N/A						2017 - 2037			2018
Number of series	20			—						21			1


(1)	Upon adoption of ASU 2015-03 on January 1, 2016, we began to present ABS issued, net of deferred debt issuance costs. See Note 3 for further discussion.

The actual maturity of each class of ABS issued is primarily determined by the rate of principal prepayments on the assets of the issuing entity. Each series is also subject to redemption prior to the stated maturity according to the terms of the respective governing documents of each ABS issuing entity. As a result, the actual maturity of ABS issued may occur earlier than its stated maturity. At June 30, 2016, $860 million of ABS issued ($987 million principal balance) had contractual maturities after five years.

The following table summarizes the accrued interest payable on ABS issued at June 30, 2016 and December 31, 2015. Interest due on consolidated ABS issued is payable monthly.

Table 13.2 – Accrued Interest Payable on Asset-Backed Securities Issued



(In Thousands)	June 30, 2016		December 31, 2015
Sequoia	$	528	$	555
Commercial Securitization	100		249
Total Accrued Interest Payable on ABS Issued	$	628	$	804

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 13. Asset-Backed Securities Issued - (continued)

The following table summarizes the carrying value components of the collateral for ABS issued and outstanding at June 30, 2016 and December 31, 2015.

Table 13.3 – Collateral for Asset-Backed Securities Issued



	June 30, 2016						December 31, 2015
(In Thousands)	Sequoia		Commercial Securitization		Total		Sequoia		Commercial Securitization		Total
Residential loans	$	880,197	$	—	$	880,197	$	1,021,870	$	—	$	1,021,870
Commercial loans	—		—		—		—		166,016		166,016
Restricted cash	147		131		278		228		137		365
Accrued interest receivable	1,058		—		1,058		1,131		1,297		2,428
REO	6,493		—		6,493		4,895		—		4,895
Total Collateral for ABS Issued	$	887,895	$	131	$	888,026	$	1,028,124	$	167,450	$	1,195,574

Note 14. Long-Term Debt

FHLBC Borrowings

In July 2014, our FHLB-member subsidiary entered into a borrowing agreement with the Federal Home Loan Bank of Chicago. At June 30, 2016, under this agreement, our subsidiary could incur borrowings up to $2.00 billion, also referred to as “advances,” from the FHLBC secured by eligible collateral, including residential mortgage loans. During the three and six months ended June 30, 2016, our FHLB-member subsidiary borrowed an additional zero and $519 million, respectively, under this agreement. Under a final rule published by the Federal Housing Finance Agency in January 2016, our FHLB-member subsidiary will remain an FHLB member through the five-year transition period for captive insurance companies. Our FHLB-member subsidiary's existing $2.00 billion of FHLB debt, which matures beyond this transition period, is permitted to remain outstanding until stated maturity. As residential loans pledged as collateral for this debt pay down, we are permitted to pledge additional loans or other eligible assets to collateralize this debt; however, we do not expect to be able to increase our subsidiary's FHLB debt above the existing $2.00 billion maximum.

At June 30, 2016, $2.00 billion of advances were outstanding under this agreement, which were classified as long-term debt, with a weighted average interest rate of 0.57% and a weighted average maturity of approximately nine years. At December 31, 2015, $1.48 billion of advances were outstanding under this agreement, of which $1.34 billion were classified as long-term debt, with a weighted average interest rate of 0.46% and a weighted average maturity of nine years. Advances under this agreement incur interest charges based on a specified margin over the FHLBC’s 13-week discount note rate, which resets every 13 weeks. Total advances under this agreement were secured by residential mortgage loans with a fair value of $2.27 billion at June 30, 2016. This agreement also requires our subsidiary to purchase and hold stock in the FHLBC in an amount equal to a specified percentage of outstanding advances. At June 30, 2016, our subsidiary held $43 million of FHLBC stock that is included in Other assets in our consolidated balance sheets.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 14. Long-Term Debt - (continued)

The following table presents maturities of our FHLBC borrowings by year at June 30, 2016.

Table 14.1 – Maturities of FHLBC Borrowings by Year



(In Thousands)	June 30, 2016
2024	$	470,171
2025	887,639
2026	642,189
Total FHLBC Borrowings	$	1,999,999

For additional discussion of our FHLBC borrowings, see Part I, Item 2 of Quarterly Report on Form 10-Q under the heading “Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities.”

Commercial Secured Borrowings

At June 30, 2016, we had commercial secured borrowings of $65 million resulting from transfers of portions of senior commercial mortgage loans to third parties that did not meet the criteria for sale treatment under GAAP and were accounted for as financings. We bifurcated certain of our senior commercial mortgage loans into a senior portion that was sold to a third party and a junior portion that we retained as an investment. Although GAAP requires us to record a secured borrowing liability when we receive cash from selling the senior portion of the loan, the liability has no economic substance to us in that it does not require periodic interest payments and has no maturity. For each commercial secured borrowing, at such time that the associated senior portion of the loan is repaid or we sell our retained junior portion, the secured borrowing liability and associated senior portion of the loan would be derecognized from our consolidated balance sheet.

Convertible Notes

In November 2014, RWT Holdings, Inc., a wholly-owned subsidiary of Redwood Trust, Inc., issued $205 million principal amount of 5.625% exchangeable senior notes due 2019. These exchangeable notes require semi-annual interest payments at a fixed coupon rate of 5.625% until maturity or exchange, which will be no later than November 15, 2019. After deducting the underwriting discount and offering costs, we received $198 million of net proceeds. Including amortization of deferred securities issuance costs, the interest expense yield on these exchangeable notes was 6.52% and 6.53%, respectively, for the three and six months ended June 30, 2016. Including amortization of deferred securities issuance costs, the interest expense yield on these exchangeable notes was 6.58% and 6.51%, respectively, for the three and six months ended June 30, 2015. At June 30, 2016, these notes were exchangeable at the option of the holder at an exchange rate of 46.1798 common shares per $1,000 principal amount of exchangeable senior notes (equivalent to an exchange price of $21.65 per common share). Upon exchange of these notes by a holder, the holder will receive shares of our common stock. During the three months ended June 30, 2016, we did not repurchase any of these notes. During the six months ended June 30, 2016, we repurchased $4 million par value of these notes at a discount and recorded a gain on extinguishment of debt of $0.3 million in Realized gains, net on our consolidated statements of income. At June 30, 2016, the outstanding principal amount of these notes was $201 million. At June 30, 2016, the accrued interest payable balance on this debt was $2 million and the unamortized deferred issuance costs were $5 million.

In March 2013, we issued $288 million principal amount of 4.625% convertible senior notes due 2018. These convertible notes require semi-annual interest payments at a fixed coupon rate of 4.625% until maturity or conversion, which will be no later than April 15, 2018. After deducting the underwriting discount and offering costs, we received $279 million of net proceeds. Including amortization of deferred securities issuance costs, the interest expense yield on these convertible notes was 5.37% and 5.38%, respectively, for the three and six months ended June 30, 2016. Including amortization of deferred securities issuance costs, the interest expense yield on these convertible notes was 5.41% and 5.39%, respectively, for the three and six months ended and June 30, 2015. At June 30, 2016, the accrued interest payable balance on this debt was $3 million and the unamortized deferred issuance costs were $3 million. At June 30, 2016, these notes were convertible at the option of the holder at a conversion rate of 41.1320 common shares per $1,000 principal amount of convertible senior notes (equivalent to a conversion price of $24.31 per common share). Upon conversion of these notes by a holder, the holder will receive shares of our common stock.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 14. Long-Term Debt - (continued)

Trust Preferred Securities and Subordinated Notes

At June 30, 2016, we had trust preferred securities and subordinated notes outstanding of $100 million and $40 million, respectively. The interest expense yield on both our trust preferred securities and subordinated notes was 2.97% and 2.63% for the three months ended June 30, 2016 and 2015, respectively. Including hedging costs and amortization of deferred securities issuance costs, the interest expense yield on both our trust preferred securities and subordinated notes was 6.87% and 6.85% for the three months ended June 30, 2016 and 2015, respectively.

The interest expense yield on both our trust preferred securities and subordinated notes was 2.91% and 2.58% for the six months ended June 30, 2016 and 2015, respectively. Including hedging costs and amortization of deferred securities issuance costs, the interest expense yield on both our trust preferred securities and subordinated notes was 6.86% and 6.85% for the six months ended June 30, 2016 and 2015, respectively.

At both June 30, 2016 and December 31, 2015, the accrued interest payable balance on our trust preferred securities and subordinated notes was $1 million. Under the terms of this debt, we covenant, among other things, to use our best efforts to continue to qualify as a REIT. If an event of default were to occur in respect of this debt, we would generally be restricted under its terms (subject to certain exceptions) from making dividend distributions to stockholders, from repurchasing common stock or repurchasing or redeeming any other then-outstanding equity securities, and from making any other payments in respect of any equity interests in us or in respect of any then-outstanding debt that is pari passu or subordinate to this debt.

Note 15. Commitments and Contingencies

Lease Commitments

At June 30, 2016, we were obligated under five non-cancelable operating leases with expiration dates through 2021 for $6 million of cumulative lease payments. Operating lease expense was $1 million for both six-month periods ended June 30, 2016 and 2015.

The following table presents our future lease commitments at June 30, 2016.

Table 15.1 – Future Lease Commitments by Year



(In Thousands)	June 30, 2016
2016 (6 months)	$	1,200
2017	2,333
2018	1,280
2019	642
2020	581
2021 and thereafter	48
Total Lease Commitments	$	6,084

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 15. Commitments and Contingencies - (continued)

Loss Contingencies — Risk Sharing

At June 30, 2016, we had sold conforming loans to the Agencies with an original unpaid principal balance of $3.19 billion, subject to our risk sharing arrangements with the Agencies. At June 30, 2016, the maximum potential amount of future payments we could be required to make under these arrangements was $44 million and this amount was fully collateralized by assets we transferred to pledged accounts and is presented as pledged collateral in Other assets on our consolidated balance sheets. We have no recourse to any third parties that would allow us to recover any amounts related to our obligations under the arrangements. At June 30, 2016, we had not incurred any losses under these arrangements. For each of the three months ended June 30, 2016 and 2015, other income related to these arrangements was $1 million. For the three months ended June 30, 2016 and 2015, we recorded a net market valuation loss of $1 million and a net market valuation gain of $0.2 million, respectively, related to these investments. For each of the six months ended June 30, 2016 and 2015, other income related to these arrangements was $2 million and net market valuation losses related to these investments were $0.7 million.

All of the loans in the reference pools subject to these risk sharing arrangements were originated in 2014 and 2015, and at June 30, 2016, the loans had an unpaid principal balance of $2.78 billion and a weighted average FICO score of 766 (at origination) and LTV of 74% (at origination). At June 30, 2016, $1 million of the loans were 90 days or more delinquent, and $1 million were in foreclosure. At June 30, 2016, the carrying value of our guarantee obligation was $24 million and included $10 million designated as a non-amortizing credit reserve, which we believe is sufficient to cover current expected losses under these obligations.

Our consolidated balance sheets include assets of special purpose entities ("SPEs") associated with these risk sharing arrangements (i.e., the "pledged collateral" referred to above) that can only be used to settle obligations of these SPEs for which the creditors of these SPEs (the Agencies) do not have recourse to Redwood Trust, Inc. or its affiliates. At June 30, 2016 and December 31, 2015, assets of such SPEs totaled $50 million and $63 million, respectively, and liabilities of such SPEs totaled $24 million and $25 million, respectively.

Loss Contingencies — Residential Repurchase Reserve

We maintain a repurchase reserve for potential obligations arising from representation and warranty violations related to residential loans we have sold to securitization trusts or third parties and for conforming residential loans associated with MSRs that we have purchased from third parties. We do not originate residential loans and we believe the initial risk of loss due to loan repurchases (i.e., due to a breach of representations and warranties) would generally be a contingency to the companies from whom we acquired the loans. However, in some cases, for example, where loans were acquired from companies that have since become insolvent, repurchase claims may result in our being liable for a repurchase obligation.

At June 30, 2016 and December 31, 2015, our repurchase reserve associated with our residential loans and MSRs was $7 million and $6 million, respectively, and was recorded in Accrued expenses and other liabilities on our consolidated balance sheets. We received 37 repurchase requests and we did not repurchase any loans during the six months ended June 30, 2016. During the six months ended June 30, 2016 and 2015, we recorded repurchase provisions of $0.3 million and $1 million, respectively, that were recorded in Mortgage banking activities, net and MSR income (loss), net on our consolidated statements of income and did not charge-off any amounts to the reserve in either period.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 15. Commitments and Contingencies - (continued)

Loss Contingencies — Litigation

On or about December 23, 2009, the Federal Home Loan Bank of Seattle (the “FHLB-Seattle”) filed a complaint in the Superior Court for the State of Washington (case number 09-2-46348-4 SEA) against Redwood Trust, Inc., our subsidiary, Sequoia Residential Funding, Inc. (“SRF”), Morgan Stanley & Co., and Morgan Stanley Capital I, Inc. (collectively, the “FHLB-Seattle Defendants”) alleging that the FHLB-Seattle Defendants made false or misleading statements in offering materials for a mortgage pass-through certificate (the “Seattle Certificate”) issued in the Sequoia Mortgage Trust 2005-4 securitization transaction (the “2005-4 RMBS”) and purchased by the FHLB-Seattle. Specifically, the complaint alleges that the alleged misstatements concern the (1) loan-to-value ratio of mortgage loans and the appraisals of the properties that secured loans supporting the 2005-4 RMBS, (2) occupancy status of the properties, (3) standards used to underwrite the loans, and (4) ratings assigned to the Seattle Certificate. The FHLB-Seattle alleges claims under the Securities Act of Washington (Section 21.20.005, et seq.) and seeks to rescind the purchase of the Seattle Certificate and to collect interest on the original purchase price at the statutory interest rate of 8% per annum from the date of original purchase (net of interest received) as well as attorneys’ fees and costs. The Seattle Certificate was issued with an original principal amount of approximately $133 million, and, at June 30, 2016, the FHLB-Seattle has received approximately $121 million of principal and $11 million of interest payments in respect of the Seattle Certificate. The claims were subsequently dismissed for lack of personal jurisdiction as to Redwood Trust and SRF. At the time the Settle Certificate was issued, Redwood agreed to indemnify the underwriters of the 2005-4 RMBS for certain losses and expenses they might incur as a result of claims made against them relating to this RMBS, including, without limitation, certain legal expenses. The FHLB-Seattle’s claims against the underwriters of this RMBS were not dismissed and remain pending. Regardless of the outcome of this litigation, we could incur a loss as a result of these indemnities.

On or about July 15, 2010, The Charles Schwab Corporation (“Schwab”) filed a complaint in the Superior Court for the State of California in San Francisco (case number CGC-10-501610) against SRF and 26 other defendants (collectively, the “Schwab Defendants”) alleging that the Schwab Defendants made false or misleading statements in offering materials for various residential mortgage-backed securities sold or issued by the Schwab Defendants. Schwab alleged only a claim for negligent misrepresentation under California state law against SRF and sought unspecified damages and attorneys’ fees and costs from SRF. Schwab claims that SRF made false or misleading statements in offering materials for a mortgage pass-through certificate (the “Schwab Certificate”) issued in the 2005-4 RMBS and purchased by Schwab. Specifically, the complaint alleges that the misstatements for the 2005-4 RMBS concern the (1) loan-to-value ratio of mortgage loans and the appraisals of the properties that secured loans supporting the 2005-4 RMBS, (2) occupancy status of the properties, (3) standards used to underwrite the loans, and (4) ratings assigned to the Schwab Certificate. On November 14, 2014, Schwab voluntarily dismissed with prejudice its negligent misrepresentation claim, which resulted in the dismissal with prejudice of SRF from the action. The Schwab Certificate was issued with an original principal amount of approximately $15 million, and, at June 30, 2016, approximately $13 million of principal and $1 million of interest payments have been made in respect of the Schwab Certificate. At the time the Schwab Certificate was issued, Redwood agreed to indemnify the underwriters of the 2005-4 RMBS, which underwriters were also named and remain as defendants in the action, for certain losses and expenses they might incur as a result of claims made against them relating to this RMBS, including, without limitation, certain legal expenses. Regardless of the outcome of this litigation, Redwood could incur a loss as a result of these indemnities.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 15. Commitments and Contingencies - (continued)

Through certain of our wholly-owned subsidiaries, we have in the past engaged in, and expect to continue to engage in, activities relating to the acquisition and securitization of residential mortgage loans. In addition, certain of our wholly-owned subsidiaries have in the past engaged in activities relating to the acquisition and securitization of debt obligations and other assets through the issuance of collateralized debt obligations (commonly referred to as CDO transactions). Because of this involvement in the securitization and CDO businesses, we could become the subject of litigation relating to these businesses, including additional litigation of the type described above, and we could also become the subject of governmental investigations, enforcement actions, or lawsuits, and governmental authorities could allege that we violated applicable law or regulation in the conduct of our business. As an example, we recently became aware of a complaint filed by the State of California on April 1, 2016 against Morgan Stanley & Co. and certain of its affiliates alleging, among other things, that there were misleading statements contained in offering materials for 28 different mortgage pass-through certificates purchased by various California investors, including various California public pension systems, from Morgan Stanley and alleging that Morgan Stanley made false or fraudulent claims in connection with the sale of those certificates. Of the 28 mortgage pass-through certificates that are the subject of the complaint, two are Sequoia mortgage pass-through certificates issued in 2004 and two are Sequoia mortgage pass-through certificates issued in 2007, with respect to each of which certificates our wholly-owned subsidiary, RWT Holdings, Inc., was the sponsor and our wholly-owned subsidiary, Sequoia Residential Funding, Inc., was the depositor. At the time these four Sequoia mortgage pass-through certificates were issued, Sequoia Residential Funding, Inc. and Redwood Trust agreed to indemnify the underwriters of these certificates for certain losses and expenses they might incur as a result of claims made against them relating to these certificates, including, without limitation, certain legal expenses. Regardless of the outcome of this litigation, we could incur a loss as a result of these indemnities.

In accordance with GAAP, we review the need for any loss contingency reserves and establish reserves when, in the opinion of management, it is probable that a matter would result in a liability and the amount of loss, if any, can be reasonably estimated. Additionally, we record receivables for insurance recoveries relating to litigation-related losses and expenses if and when such amounts are covered by insurance and recovery of such losses or expenses are due. At June 30, 2016, the aggregate amount of loss contingency reserves established in respect of the FHLB-Seattle and Schwab litigation matters described above was $2 million. We review our litigation matters each quarter to assess these loss contingency reserves and make adjustments in these reserves, upwards or downwards, as appropriate, in accordance with GAAP based on our review.

In the ordinary course of any litigation matter, including certain of the above-referenced matters, we have engaged and may continue to engage in formal or informal settlement communications with the plaintiffs. Settlement communications we have engaged in relating to certain of the above-referenced litigation matters are one of the factors that have resulted in our determination to establish the loss contingency reserves described above. We cannot be certain that any of these matters will be resolved through a settlement prior to trial and we cannot be certain that the resolution of these matters, whether through trial or settlement, will not have a material adverse effect on our financial condition or results of operations in any future period.

Future developments (including resolution of substantive pre-trial motions relating to these matters, receipt of additional information and documents relating to these matters (such as through pre-trial discovery), new or additional settlement communications with plaintiffs relating to these matters, or resolutions of similar claims against other defendants in these matters) could result in our concluding in the future to establish additional loss contingency reserves or to disclose an estimate of reasonably possible losses in excess of our established reserves with respect to these matters. Our actual losses with respect to the above-referenced litigation matters may be materially higher than the aggregate amount of loss contingency reserves we have established in respect of these litigation matters, including in the event that any of these matters proceeds to trial and the plaintiff prevails. Other factors that could result in our concluding to establish additional loss contingency reserves or estimate additional reasonably possible losses, or could result in our actual losses with respect to the above-referenced litigation matters being materially higher than the aggregate amount of loss contingency reserves we have established in respect of these litigation matters include that: there are significant factual and legal issues to be resolved; information obtained or rulings made during the lawsuits could affect the methodology for calculation of the available remedies; and we may have additional obligations pursuant to indemnity agreements, representations and warranties, and other contractual provisions with other parties relating to these litigation matters that could increase our potential losses.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 16. Equity

The following table provides a summary of changes to accumulated other comprehensive income by component for the three and six months ended June 30, 2016 and 2015.

Table 16.1 – Changes in Accumulated Other Comprehensive Income by Component




	Three Months Ended June 30, 2016						Three Months Ended June 30, 2015
(In Thousands)	Net Unrealized Gains on Available-for-Sale Securities			Net Unrealized Losses on Interest Rate Agreements Accounted for as Cash Flow Hedges			Net Unrealized Gains on Available-for-Sale Securities			Net Unrealized Losses on Interest Rate Agreements Accounted for as Cash Flow Hedges
Balance at beginning of period	$	118,300		$	(61,588	)	$	190,100		$	(54,460	)
Other comprehensive income (loss) before reclassifications	6,260			(8,949		)	(5,080		)	15,469
Amounts reclassified from other accumulated comprehensive income	(7,711		)	19			(5,361		)	26
Net current-period other comprehensive income (loss)	(1,451		)	(8,930		)	(10,441		)	15,495
Balance at End of Period	$	116,849		$	(70,518	)	$	179,659		$	(38,965	)



	Six Months Ended June 30, 2016						Six Months Ended June 30, 2015
(In Thousands)	Net Unrealized Gains on Available-for-Sale Securities			Net Unrealized Losses on Interest Rate Agreements Accounted for as Cash Flow Hedges			Net Unrealized Gains on Available-for-Sale Securities			Net Unrealized Losses on Interest Rate Agreements Accounted for as Cash Flow Hedges
Balance at beginning of period	$	139,356		$	(47,363	)	$	186,737		$	(46,049	)
Other comprehensive income (loss) before reclassifications	(3,843		)	(23,192		)	(28		)	7,026
Amounts reclassified from other accumulated comprehensive income	(18,664		)	37			(7,050		)	58
Net current-period other comprehensive income (loss)	(22,507		)	(23,155		)	(7,078		)	7,084
Balance at End of Period	$	116,849		$	(70,518	)	$	179,659		$	(38,965	)

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 16. Equity - (continued)

The following table provides a summary of reclassifications out of accumulated other comprehensive income for three and six months ended June 30, 2016 and 2015.

Table 16.2 – Reclassifications Out of Accumulated Other Comprehensive Income




		Amount Reclassified From Accumulated Other Comprehensive Income
	Affected Line Item in the	Three Months Ended June 30,
(In Thousands)	Income Statement	2016			2015
Net Realized (Gain) Loss on AFS Securities
Other than temporary impairment ⁽¹⁾	Investment fair value changes, net	$	305		$	—
Gain on sale of AFS securities	Realized gains, net	(8,016		)	(5,361		)
		$	(7,711	)	$	(5,361	)
Net Realized Loss on Interest Rate Agreements Designated as Cash Flow Hedges
Amortization of deferred loss	Interest expense	$	19		$	26
		$	19		$	26



		Amount Reclassified From Accumulated Other Comprehensive Income
	Affected Line Item in the	Six Months Ended June 30,
(In Thousands)	Income Statement	2016			2015
Net Realized (Gain) Loss on AFS Securities
Other than temporary impairment ⁽¹⁾	Investment fair value changes, net	$	305		$	—
Gain on sale of AFS securities	Realized gains, net	(18,969		)	(7,050		)
		$	(18,664	)	$	(7,050	)
Net Realized Loss on Interest Rate Agreements Designated as Cash Flow Hedges
Amortization of deferred loss	Interest expense	$	37		$	58
		$	37		$	58


(1)	For both the three and six months ended June 30, 2016, other-than-temporary impairments were $3 million, of which $0.3 million were recognized through our consolidated statements of income and $2 million were recognized in Accumulated other comprehensive income, a component of our consolidated balance sheet.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 16. Equity - (continued)

Earnings per Common Share

The following table provides the basic and diluted earnings per common share computations for the three and six months ended June 30, 2016 and 2015.

Table 16.3 – Basic and Diluted Earnings per Common Share



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands, except Share Data)	2016			2015			2016			2015
Basic Earnings per Common Share:
Net income attributable to Redwood	$	41,281		$	27,064		$	53,344		$	41,865
Less: Dividends and undistributed earnings allocated to participating securities	(1,089		)	(642		)	(1,494		)	(1,375		)
Net income allocated to common shareholders	$	40,192		$	26,422		$	51,850		$	40,490
Basic weighted average common shares outstanding	76,664,829			83,936,844			76,901,255			83,650,170
Basic Earnings per Common Share	$	0.52		$	0.31		$	0.67		$	0.48
Diluted Earnings per Common Share:
Net income attributable to Redwood	$	41,281		$	27,064		$	53,344		$	41,865
Less: Dividends and undistributed earnings allocated to participating securities	(1,134		)	(619		)	(1,668		)	(1,375		)
Add back: Interest expense on convertible notes for the period, net of tax	7,015			2,789			7,637			—
Net income allocated to common shareholders	$	47,162		$	29,234		$	59,313		$	40,490
Weighted average common shares outstanding	76,664,829			83,936,844			76,901,255			83,650,170
Net effect of dilutive equity awards	369			1,546,038			1,675			1,823,735
Net effect of assumed convertible notes conversion to common shares	21,096,738			9,466,859			11,825,450			—
Diluted weighted average common shares outstanding	97,761,936			94,949,741			88,728,380			85,473,905
Diluted Earnings per Common Share	$	0.48		$	0.31		$	0.67		$	0.47

For the three and six months ended June 30, 2016 and 2015, we determined certain equity awards outstanding during each of these periods qualified as participating securities. We included participating securities in the calculation of basic earnings per common share as well as diluted earnings per common share as we determined that the two-class method was more dilutive than the alternative treasury stock method for these shares. Dividends and undistributed earnings allocated to participating securities under the basic and diluted earnings per share calculations require specific shares to be included that may differ in certain circumstances.

During the three and six months ended June 30, 2016 and 2015, certain convertible notes were determined to be dilutive and were included in the calculation of diluted EPS under the "if-converted" method. Under this method, the periodic interest expense (net of applicable taxes) for dilutive notes is added back to the numerator and the number of shares that the notes are entitled to (if converted, regardless of whether they are in or out of the money) are included in the denominator.

For the three and six months ended June 30, 2016, zero and 9,345,433, respectively, of common shares related to the assumed conversion of the convertible notes were antidilutive and were excluded in the calculation of diluted earnings per share. For the three and six months ended June 30, 2015, 11,825,450 and 21,292,309, respectively, of common shares related to the assumed conversion of the convertible notes were antidilutive and were excluded in the calculation of diluted earnings per share.

For both the three and six months ended June 30, 2016, the number of outstanding equity awards that were antidilutive totaled 129,070. For the three and six months ended June 30, 2015, the number of outstanding equity awards that were antidilutive totaled 286,075 and 299,491, respectively.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 16. Equity - (continued)

Stock Repurchases

In August 2015, our Board of Directors authorized the repurchase of up to $100 million of our common stock. During the six months ended June 30, 2016, we repurchased 839,130 common shares for $11 million, utilizing the remaining availability under this authorization.

In February 2016, our Board of Directors approved an additional authorization for the repurchase of up to $100 million of our common stock and also authorized the repurchase of outstanding debt securities, including convertible and exchangeable debt. This current authorization replaced all previous share repurchase plans and has no expiration date. This current repurchase authorization does not obligate us to acquire any specific number of shares or securities. Under this current authorization, shares or securities may be repurchased in privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. Under this authorization, during the three and six months ended June 30, 2016, we repurchased 49,683 shares and 819,738 shares, respectively, pursuant to this authorization for $1 million and $10 million, respectively. During the three and six months ended June 30, 2015, there were no shares acquired under then-existing share repurchase authorization. At June 30, 2016, approximately $90 million of this current authorization remained available for the repurchase of shares of our common stock.

Note 17. Equity Compensation Plans

At June 30, 2016 and December 31, 2015, 1,624,283 and 1,665,032 shares of common stock, respectively, were available for grant under our Incentive Plan. The unamortized compensation cost of awards issued under the Incentive Plan and purchases under the Employee Stock Purchase Plan totaled $17 million at June 30, 2016, as shown in the following table.

Table 17.1 – Activities of Equity Compensation Costs by Award Type



	Six Months Ended June 30, 2016
(In Thousands)	Restricted Stock			Deferred Stock Units			Performance Stock Units			Employee Stock Purchase Plan			Total
Unrecognized compensation cost at beginning of period	$	2,393		$	14,392		$	6,823		$	—		$	23,608
Equity grants	1,753			4,441			—			124			6,318
Equity grant forfeitures	(1,351		)	(1,167		)	(2,209		)	—			(4,727		)
Equity compensation (expense) income	(217		)	(6,677		)	(1,613		)	(62		)	(8,569		)
Unrecognized Compensation Cost at End of Period	$	2,578		$	10,989		$	3,001		$	62		$	16,630

At June 30, 2016, the weighted average amortization period remaining for all of our equity awards was less than two years.

Restricted Stock

At June 30, 2016 and December 31, 2015, there were 208,559 and 187,180 shares, respectively, of restricted stock outstanding. Restrictions on these shares lapse through 2020. During the six months ended June 30, 2016, there were 144,056 shares of restricted stock granted, restrictions on 48,061 shares of restricted stock lapsed and those shares were distributed, and 74,616 shares of restricted stock awards forfeited.

Deferred Stock Units (“DSUs”)

At June 30, 2016 and December 31, 2015, there were 2,013,993 and 2,407,154 DSUs, respectively, outstanding of which 1,193,033 and 1,363,548, respectively, had vested. There were 357,639 DSUs granted, 687,844 DSUs distributed, and 62,955 DSUs forfeited during the six months ended June 30, 2016. Unvested DSUs at June 30, 2016 vest through 2020. During the first quarter of 2016, equity compensation expense of $3 million was recognized in connection with the announced departures of two executives due to the full vesting of their DSUs in accordance with the terms of their employment agreements.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 17. Equity Compensation Plans - (continued)

Performance Stock Units (“PSUs”)

At June 30, 2016 and December 31, 2015, the target number of PSUs that were unvested was 656,549 and 849,021, respectively. PSUs do not vest until the third anniversary of their grant date, with the level of vesting at that time contingent on total stockholder return (defined as the change in our common stock price, adjusted to reflect the reinvestment of all dividends declared and/or paid on our common stock, relative to an average of the per share price of our common stock over a 40 trading day period preceding on the date of the PSU grant) over the three-year vesting period (“Three-Year TSR”). The number of underlying shares of our common stock that will vest during 2016 and in future years will vary between 0% (if Three-Year TSR is negative) and 200% (if Three-Year TSR is greater than or equal to 125%) of the target number of PSUs originally granted, adjusted upward (if vesting is greater than 0%) to reflect the value of dividends paid during the three-year vesting period.

During the first quarter of 2016, equity compensation expense of $0.6 million was recognized in connection with the announced departures of two executives to reflect the pro-rated vesting of their PSUs through their departure dates in 2016 in accordance with the terms of their employment agreements.

Employee Stock Purchase Plan ("ESPP")

The ESPP allows a maximum of 450,000 shares of common stock to be purchased in aggregate for all employees. At June 30, 2016 and December 31, 2015, 323,113 and 310,040 shares had been purchased, respectively, and there remained a negligible amount of uninvested employee contributions in the ESPP at June 30, 2016.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 18. Mortgage Banking Activities, Net

The following table presents the components of Mortgage banking activities, net, recorded in our consolidated statements of income for the three and six months ended June 30, 2016 and 2015.

Table 18.1 – Mortgage Banking Activities



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Residential Mortgage Banking Activities, Net:
Changes in fair value of:
Residential loans, at fair value ⁽¹⁾	$	16,711		$	(2,122	)	$	34,785		$	18,191
Sequoia securities	(29		)	—			1,455			(14,359		)
Risk management derivatives ⁽²⁾	(9,240		)	5,555			(19,456		)	1,185
Other income (expense), net ⁽³⁾	286			1,400			224			2,035
Total residential mortgage banking activities, net	7,728			4,833			17,008			7,052

Commercial Mortgage Banking Activities, Net:
Changes in fair value of:
Commercial loans, at fair value	—			987			433			6,845
Risk management derivatives⁽³⁾	—			1,464			(2,538		)	(4,748		)
Otherfee income	—			163			43			224
Total commercial mortgage banking activities, net	—			2,614			(2,062		)	2,321
Mortgage Banking Activities, Net	$	7,728		$	7,447		$	14,946		$	9,373


(1)	Includes changes in fair value for associated loan purchase and forward sale commitments.


(2)	Represents market valuation changes of derivatives that were used to manage risks associated with our accumulation of residential and commercial loans.


(3)	Amounts in this line item include other fee income from loan acquisitions and the provision for repurchases expense, presented net.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 19. Investment Fair Value Changes, Net

The following table presents the components of Investment fair value changes, net, recorded in our consolidated statements of income for the three and six months ended June 30, 2016 and 2015.

Table 19.1 – Investment Fair Value Changes



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Investment Fair Value Changes, Net
Changes in fair value of:
Residential loans held-for-investment, at Redwood	$	(647	)	$	(5,885	)	$	22,816		$	(3,907	)
Trading securities	431			6,927			(5,170		)	7,197
Net investments in consolidated Sequoia entities	(251		)	(684		)	(1,831		)	(1,777		)
Risk sharing investments	(694		)	228			(704		)	(701		)
Risk management derivatives	(9,600		)	(2,374		)	(45,410		)	(3,748		)
Impairments on AFS securities	(305		)	—			(305		)	—
Investment Fair Value Changes, Net	$	(11,066	)	$	(1,788	)	$	(30,604	)	$	(2,936	)

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 20. Operating Expenses

Components of our operating expenses for the three and six months ended June 30, 2016 and 2015 are presented in the following table.

Table 20.1 – Components of Operating Expenses



	Three Months Ended June 30,					Six Months Ended June 30,
(In Thousands)	2016			2015		2016		2015
Fixed compensation expense	$	5,875		$	9,286	$	13,769	$	18,441
Variable compensation expense	4,262			3,578		6,022		7,569
Equity compensation expense	2,754			3,539		5,086		6,277
Total compensation expense	12,891			16,403		24,877		32,287
Systems and consulting	1,960			2,242		4,582		4,364
Loan acquisition costs ⁽¹⁾	1,686			2,545		3,287		4,869
Office costs	1,065			1,366		2,445		2,598
Accounting and legal	1,337			1,130		2,322		2,707
Corporate costs	645			512		1,111		1,038
Other operating expenses	689			1,020		1,442		2,418
Operating expenses before restructuring charges	20,273			25,218		40,066		50,281
Restructuring charges ⁽²⁾	(118		)	—		10,541		—
Total Operating Expenses	$	20,155		$	25,218	$	50,607	$	50,281


(1)	Loan acquisition costs primarily includes underwriting and due diligence costs related to the acquisition of residential loans held-for-sale at fair value.

(2)

For the six months ended June 30, 2016, restructuring charges included $5 million of fixed compensation expense and $4 million of equity compensation expense related to one-time termination benefits, as well as $2 million of other contract termination costs, associated with the restructuring of our conforming and commercial mortgage banking operations and related charges associated with the departure of Redwood's President announced in the first quarter of 2016. See Note 11 for further discussion on restructuring charges.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 21. Taxes

For the six months ended June 30, 2016 and 2015, we recognized a provision for income taxes of $0.4 million and a benefit from income taxes of $3 million, respectively. The following is a reconciliation of the statutory federal and state tax rates to our effective tax rate at June 30, 2016 and 2015.

Table 21.1 – Reconciliation of Statutory Tax Rate to Effective Tax Rate



	June 30, 2016		June 30, 2015
Federal statutory rate	34.0	%	34.0	%
State statutory rate, net of Federal tax effect	7.2	%	7.2	%
Differences in taxable (loss) income from GAAP income	(32.8	)%	(15.6	)%
Change in valuation allowance	25.5	%	1.6	%
Dividends paid deduction	(33.2	)%	(34.6	)%
Effective Tax Rate	0.7	%	(7.4	)%

We assessed our tax positions for all open tax years (i.e., Federal, 2012 to 2016, and State, 2011- 2016) and, at June 30, 2016 and December 31, 2015, concluded that we had no uncertain tax positions that resulted in material unrecognized tax benefits.

Note 22. Segment Information

Redwood operates in three segments: Residential Mortgage Banking, Residential Investments, and Commercial. Beginning in the first quarter of 2016, we renamed our former "Commercial mortgage banking and investments" segment to our "Commercial" segment, as a result of our announcement to discontinue the origination of commercial loans. Our segments are based on our organizational and management structure, which aligns with how our results are monitored and performance is assessed. For a full description of our segments, see Item 1—Business in our Annual Report on Form 10-K for the year ended December 31, 2015.

Segment contribution represents the measure of profit that management uses to assess the performance of our business segments and make resource allocation and operating decisions. Certain expenses not directly assigned or allocated to one of the three primary segments, as well as activity from certain consolidated Sequoia entities consolidated for GAAP financial reporting purposes, are included in the Corporate/Other column as reconciling items to our consolidated financial statements. These unallocated expenses primarily include interest expense associated with certain long-term debt, indirect operating expenses, and other expense.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 22. Segment Information - (continued)

The following tables present financial information by segment for the three and six months ended June 30, 2016 and 2015.

Table 22.1 – Business Segment Financial Information



	Three Months Ended June 30, 2016
(In Thousands)	Residential Mortgage Banking			Residential Investments			Commercial			Corporate/ Other			Total
Interest income	$	7,910		$	40,895		$	13,151		$	4,831		$	66,787
Interest expense	(3,604		)	(4,652		)	(1,507		)	(12,681		)	(22,444		)
Net interest income (loss)	4,306			36,243			11,644			(7,850		)	44,343
Reversal of provision for loan losses	—			—			6,532			—			6,532
Non-interest income
Mortgage banking activities, net	7,728			—			—			—			7,728
MSR income (loss), net	—			2,783			—			—			2,783
Investment fair value changes, net	—			(11,121		)	342			(287		)	(11,066		)
Other income	—			1,532			27			—			1,559
Realized gains (losses), net	—			10,075			(191		)	—			9,884
Total non-interest income, net	7,728			3,269			178			(287		)	10,888
Direct operating expenses ⁽¹⁾	(6,047		)	(2,158		)	(669		)	(11,281		)	(20,155		)
Provision for income taxes	—			(327		)	—			—			(327		)
Segment Contribution	$	5,987		$	37,027		$	17,685		$	(19,418	)
Net Income													$	41,281
Non-cash amortization income (expense)	$	(31	)	$	6,339		$	(7	)	$	(1,005	)	$	5,296



	Three Months Ended June 30, 2015
(In Thousands)	Residential Mortgage Banking			Residential Investments			Commercial			Corporate/ Other			Total
Interest income	$	9,976		$	34,249		$	12,679		$	6,469		$	63,373
Interest expense	(3,298		)	(2,660		)	(3,497		)	(13,553		)	(23,008		)
Net interest income (loss)	6,678			31,589			9,182			(7,084		)	40,365
Reversal of provision for loan losses	—			—			261			—			261
Non-interest income
Mortgage banking activities, net	4,833			—			2,614			—			7,447
MSR income (loss), net	—			830			—			—			830
Investment fair value changes, net	—			(1,104		)	—			(684		)	(1,788		)
Other income	—			1,299			—			—			1,299
Realized gains, net	—			6,316			—			—			6,316
Total non-interest income, net	4,833			7,341			2,614			(684		)	14,104
Direct operating expenses	(11,033		)	(1,171		)	(3,020		)	(9,994		)	(25,218		)
(Provision for) benefit from income taxes	865			(3,768		)	(143		)	598			(2,448		)
Segment Contribution	$	1,343		$	33,991		$	8,894		$	(17,164	)
Net Income													$	27,064
Non-cash amortization income (expense)	$	(44	)	$	9,324		$	(78	)	$	(995	)	$	8,207

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 22. Segment Information - (continued)



	Six Months Ended June 30, 2016
(In Thousands)	Residential Mortgage Banking			Residential Investments			Commercial			Corporate/ Other			Total
Interest income	$	15,779		$	80,831		$	22,732		$	9,773		$	129,115
Interest expense	(6,893		)	(9,605		)	(4,459		)	(25,437		)	(46,394		)
Net interest income (loss)	8,886			71,226			18,273			(15,664		)	82,721
Reversal of provision for loan losses	—			—			6,243			—			6,243
Non-interest income
Mortgage banking activities, net	17,008			—			(2,062		)	—			14,946
MSR income (loss), net	—			9,064			—			—			9,064
Investment fair value changes, net	—			(28,886		)	205			(1,923		)	(30,604		)
Other income	—			2,487			27			—			2,514
Realized gains (losses), net	—			19,321			(191		)	292			19,422
Total non-interest income, net	17,008			1,986			(2,021		)	(1,631		)	15,342
Direct operating expenses ⁽¹⁾	(11,368		)	(4,019		)	(2,271		)	(32,949		)	(50,607		)
Provision for income taxes	—			(355		)	—			—			(355		)
Segment Contribution	$	14,526		$	68,838		$	20,224		$	(50,244	)
Net Income													$	53,344
Non-cash amortization income (expense)	$	(74	)	$	14,407		$	(23	)	$	(1,995	)	$	12,315



	Six Months Ended June 30, 2015
(In Thousands)	Residential Mortgage Banking			Residential Investments			Commercial			Corporate/ Other			Total
Interest income	$	25,771		$	64,261		$	23,593		$	13,494		$	127,119
Interest expense	(7,076		)	(5,469		)	(6,986		)	(27,438		)	(46,969		)
Net interest income (loss)	18,695			58,792			16,607			(13,944		)	80,150
Provision for loan losses	—			—			55			—			55
Non-interest income
Mortgage banking activities, net	7,052			—			2,321			—			9,373
MSR income (loss), net	—			(10,094		)	—			—			(10,094		)
Investment fair value changes, net	—			(1,123		)	—			(1,813		)	(2,936		)
Other income	—			2,108			—			—			2,108
Realized gains, net	—			10,622			—			—			10,622
Total non-interest income, net	7,052			1,513			2,321			(1,813		)	9,073
Direct operating expenses	(21,936		)	(2,289		)	(6,502		)	(19,554		)	(50,281		)
(Provision for) benefit from income taxes	872			(258		)	710			1,544			2,868
Segment Contribution	$	4,683		$	57,758		$	13,191		$	(33,767	)
Net Income													$	41,865
Non-cash amortization income (expense)	$	(90	)	$	19,162		$	(128	)	$	(1,976	)	$	16,968


(1)	For the three and six months ended June 30, 2016, charges associated with the restructuring of our conforming residential mortgage loan operations and commercial operations, included in the direct operating expense line item, are presented under the Corporate/Other column. See Note 11 for further discussion of these restructuring charges.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 22. Segment Information - (continued)

The following tables present the components of Corporate/Other for the three and six months ended June 30, 2016 and 2015.

Table 22.2 – Components of Corporate/Other



	Three Months Ended June 30,
	2016									2015
(In Thousands)	Legacy Consolidated VIEs			Other			Total			Legacy Consolidated VIEs			Other			Total
Interest income	$	4,911		$	(80	)	$	4,831		$	6,462		$	7		$	6,469
Interest expense	(3,271		)	(9,410		)	(12,681		)	(4,048		)	(9,505		)	(13,553		)
Net interest income (loss)	1,640			(9,490		)	(7,850		)	2,414			(9,498		)	(7,084		)
Non-interest income
Investment fair value changes, net	(251		)	(36		)	(287		)	(684		)	—			(684		)
Total non-interest income, net	(251		)	(36		)	(287		)	(684		)	—			(684		)
Direct operating expenses	—			(11,281		)	(11,281		)	—			(9,994		)	(9,994		)
Benefit from income taxes	—			—			—			—			598			598
Total	$	1,389		$	(20,807	)	$	(19,418	)	$	1,730		$	(18,894	)	$	(17,164	)



	Six Months Ended June 30,
	2016									2015
(In Thousands)	Legacy VIEs ⁽¹⁾			Other			Total			Legacy VIEs ⁽¹⁾			Other			Total
Interest income	$	9,688		$	85		$	9,773		$	13,480		$	14		$	13,494
Interest expense	(6,568		)	(18,869		)	(25,437		)	(8,530		)	(18,908		)	(27,438		)
Net interest income (loss)	3,120			(18,784		)	(15,664		)	4,950			(18,894		)	(13,944		)
Non-interest income
Investment fair value changes, net	(1,831		)	(92		)	(1,923		)	(1,777		)	(36		)	(1,813		)
Realized gains, net	—			292			292			—			—			—
Total non-interest income, net	(1,831		)	200			(1,631		)	(1,777		)	(36		)	(1,813		)
Direct operating expenses	—			(32,949		)	(32,949		)	—			(19,554		)	(19,554		)
Benefit from income taxes	—			—			—			—			1,544			1,544
Total	$	1,289		$	(51,533	)	$	(50,244	)	$	3,173		$	(36,940	)	$	(33,767	)


(1)	Legacy VIEs represent legacy Sequoia entities that are consolidated for GAAP financial reporting purposes. See Note 4 for further discussion on VIEs.

REDWOOD TRUST, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2016

(Unaudited)

Note 22. Segment Information - (continued)

The following table presents supplemental information by segment at June 30, 2016 and December 31, 2015.

Table 22.3 – Supplemental Segment Information



(In Thousands)	Residential Mortgage Banking		Residential Investments		Commercial		Corporate/ Other		Total
June 30, 2016
Residential loans	$	882,380	$	2,277,561	$	—	$	880,197	$	4,040,138
Commercial loans	—		—		325,063		—		325,063
Real estate securities	—		835,681		48,120		—		883,801
Mortgage servicing rights	—		110,046		—		—		110,046
Total assets	918,746		3,448,727		375,576		1,154,543		5,897,592

December 31, 2015
Residential loans	$	1,115,738	$	1,791,195	$	—	$	1,021,870	$	3,928,803
Commercial loans	—		—		402,647		—		402,647
Real estate securities	197,007		1,028,171		8,078		—		1,233,256
Mortgage servicing rights	—		191,976		—		—		191,976
Total assets	1,347,492		3,140,604		415,716		1,316,235		6,220,047

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide a reader of our financial statements with a narrative from the perspective of our management on our financial condition, results of operations, liquidity and certain other factors that may affect our future results. Our MD&A is presented in six main sections:


•	Overview


•	GAAP Results of Operations


•	Liquidity and Capital Resources


•	Off Balance Sheet Arrangements and Contractual Obligations


•	Critical Accounting Policies and Estimates


•	New Accounting Standards

Our MD&A should be read in conjunction with the Consolidated Financial Statements and related Notes included in Part 1, Item 1 of this Quarterly Report on Form 10-Q and in Item 8, Financial Statements in our most recent Annual Report on Form 10-K, as well as the sections entitled “Risk Factors” in Item 1A of our most recent Annual Report on Form 10-K and Part II, Item 1A of this Quarterly Report on Form 10-Q, as well as other cautionary statements and risks described elsewhere in this report and our most recent Annual Report on Form 10-K. The discussion in this MD&A contains forward-looking statements that involve substantial risks and uncertainties. Our actual results could differ materially from those anticipated in these forward looking statements as a result of various factors, such as those discussed in the Cautionary Statement below.

References herein to “Redwood,” the “company,” “we,” “us,” and “our” include Redwood Trust, Inc. and its consolidated subsidiaries, unless the context otherwise requires. Financial information concerning our business is set forth in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and our consolidated financial statements and notes thereto, which are included in Part I, Item 1 of this Quarterly Report on Form 10-Q.

Our website can be found at www.redwoodtrust.com. We make available, free of charge through the investor information section of our website, access to our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the U.S. Securities Exchange Act of 1934, as well as proxy statements, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the U.S. Securities and Exchange Commission (“SEC”). We also make available, free of charge, access to our charters for our Audit Committee, Compensation Committee, and Governance and Nominating Committee, our Corporate Governance Standards, and our Code of Ethics governing our directors, officers, and employees. Within the time period required by the SEC and the New York Stock Exchange, we will post on our website any amendment to the Code of Ethics and any waiver applicable to any executive officer, director, or senior officer (as defined in the Code). In addition, our website includes information concerning purchases and sales of our equity securities by our executive officers and directors, as well as disclosure relating to certain non-GAAP financial measures (as defined in the SEC’s Regulation G) that we may make public orally, telephonically, by webcast, by broadcast, or by similar means from time to time. The information on our website is not part of this Quarterly Report on Form 10-Q.

Our Investor Relations Department can be contacted at One Belvedere Place, Suite 300, Mill Valley, CA 94941, Attn: Investor Relations, telephone (866) 269-4976.

Our Business

Redwood Trust, Inc., together with its subsidiaries, focuses on investing in mortgage- and other real estate-related assets and engaging in mortgage banking activities. We seek to invest in real estate-related assets that have the potential to generate attractive cash flow returns over time and to generate income through our mortgage banking activities. We operate our business in three segments: Residential Investments, Residential Mortgage Banking, and Commercial. A further description of our business and these segments can be found in Item 1 of our Annual Report on Form 10-K, as updated by the description of our business and these segments within this Quarterly Report on Form 10-Q.

Our primary sources of income are net interest income from our investment portfolios and non-interest income from our mortgage banking activities. Net interest income consists of the interest income we earn on investments less the interest expense we incur on borrowed funds and other liabilities. Income from mortgage banking activities consists of the profit we seek to generate through the acquisition of loans and their subsequent sale or securitization.

During the first quarter of 2016, we announced a restructuring of our mortgage banking operations, whereby we would discontinue the acquisition of conforming residential loans and the origination of commercial loans. During the first quarter of 2016, we substantially completed the wind-down of these operations and at March 31, 2016, had sold all of our senior commercial mortgage loans and nearly all of our conforming residential loans. The impact of these restructurings on our overall business is discussed further throughout this MD&A. In addition, in June 2016, we engaged a broker to sell all but two of our commercial loans and currently anticipate a sale to close in the third quarter of 2016.

Redwood Trust, Inc. has elected to be taxed as a real estate investment trust (“REIT”) under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), beginning with its taxable year ended December 31, 1994. We generally refer, collectively, to Redwood Trust, Inc. and those of its subsidiaries that are not subject to subsidiary-level corporate income tax as “the REIT” or “our REIT.” We generally refer to subsidiaries of Redwood Trust, Inc. that are subject to subsidiary-level corporate income tax as “our operating subsidiaries” or “our taxable REIT subsidiaries” or “TRS.” Our mortgage banking activities and investments in MSRs are generally carried out through our taxable REIT subsidiaries, while our portfolio of mortgage- and other real estate-related investments is primarily held at our REIT. We generally intend to retain profits generated and taxed at our taxable REIT subsidiaries, and to distribute as dividends at least 90% of the taxable income we generate at our REIT.

Redwood Trust, Inc. was incorporated in the State of Maryland on April 11, 1994, and commenced operations on August 19, 1994. Our executive offices are located at One Belvedere Place, Suite 300, Mill Valley, California 94941.

Consolidated Securitization Entities

We sponsor our Sequoia securitization program, which we use for the securitization of residential mortgage loans. We are required under Generally Accepted Accounting Principles in the United States (“GAAP”) to consolidate the assets and liabilities of certain Sequoia securitization entities we have sponsored for financial reporting purposes. However, each of these entities is independent of Redwood and of each other, and the assets and liabilities of these entities are not owned by us or legal obligations of ours, respectively, although we are exposed to certain financial risks associated with our role as the sponsor or manager of these entities and, to the extent we hold securities issued by, or other investments in, these entities, we are exposed to the performance of these entities and the assets they hold. We refer to certain of these securitization entities as “consolidated Sequoia entities,” and where applicable, in analyzing our results of operations, we distinguish results from current operations “at Redwood” and from consolidated Sequoia entities.

Additionally, during the fourth quarter of 2012, we engaged in a transaction in which we securitized a pool of commercial loans (the “Commercial Securitization”) primarily for the purpose of obtaining permanent non-recourse financing on a portion of the commercial loans we hold in our investment portfolio at the REIT. During the second quarter of 2016, the debt of the Commercial Securitization was repaid and the assets of the entity were distributed to us. We also consolidated the assets and liabilities of an entity formed in connection with a resecuritization transaction we engaged in (“Residential Resecuritization”) from its creation in 2011 through the fourth quarter of 2015, when the debt of the entity was repaid, the assets of the entity were distributed to us, and the entity was dissolved. In analyzing our results of operations, the Commercial Securitization and Residential Resecuritization are included in our results at Redwood as we view these transactions as a form of financing.

Cautionary Statement

Statements regarding the following subjects, among others, are forward-looking by their nature: (i) statements we make regarding Redwood’s business strategy and strategic focus, including statements relating to our confidence in our overall market position, strategy and long-term prospects, and our belief in the long-term efficiency of private label securitization as a form of mortgage financing; (ii) statements related to our financial outlook and expectations for 2016, including with respect to: 2016 GAAP earnings, growth in portfolio net interest income, reductions in operating expenses associated with the restructuring of our conforming residential and commercial mortgage banking activities, restructuring and related charges related to this restructuring, MSR portfolio net income, growth in residential mortgage banking income (including jumbo loan sales margins and our long term expectations), gain on sales income related to the sale of securities, target rates of return and expected capital allocation on and among our residential investment portfolio, residential mortgage banking, and commercial investments, and tax provision/benefit; (iii) statements related to our commercial activities, including the anticipated sale of all but two loans in our commercial mezzanine loan portfolio in the third quarter of 2016, expectations of gain-on-sale income from this sale, and our expectations regarding the two remaining mezzanine loans; (iv) statements related to our residential mortgage banking activities, including our new jumbo loan initiatives and our expectations relating to additional securitization transactions in 2016; (v) statements regarding our residential investment portfolio, including new investment opportunities and the potential for future capital deployment through credit risk transfer and portfolio risk transfer transactions, as well as statements regarding our stock repurchase authorization and our approach in considering additional repurchase activity; (vi) statements relating to acquiring residential mortgage loans in the future that we have identified for purchase or plan to purchase, including the amount of such loans that we identified for purchase during the second quarter of 2016 and at June 30, 2016; (vii) statements relating to our estimate of our available capital (including that we estimate our capital available for investments at June 30, 2016 to be approximately $140 million, and our expectation that this amount will increase by an additional $240 million to $260 million upon the anticipated completion of our commercial mezzanine loan sale during the third quarter of 2016); (viii) statements we make regarding our dividend policy, including our intention to pay a regular dividend of $0.28 per share per quarter in 2016; and (ix) statements regarding our expectations and estimates relating to the characterization for income tax purposes of our dividend distributions, our expectations and estimates relating to tax accounting, tax liabilities and tax savings, and GAAP tax provisions, our estimates of REIT taxable income and TRS taxable income, and our anticipation of additional credit losses for tax purposes in future periods (and, in particular, our statement that, for tax purposes, we expect an additional $20 million of tax credit losses on residential securities we currently own to be realized over an estimated three- to five-year period).

Important factors, among others, that may affect our actual results include: interest rate volatility, changes in credit spreads, and changes in liquidity in the market for real estate securities and loans; changes in the demand from investors for residential mortgages and investments, and our ability to distribute an increased volume of residential mortgages through our whole-loan distribution channel; our ability to finance our investments in securities and our acquisition of residential mortgages with short-term debt; the availability of assets for purchase at attractive risk-adjusted returns and our ability to reinvest cash and the proceeds from the potential sale of securities and investments we hold; changes in the values of assets we own; higher than expected operating expenses due to delays or decreases in the realization of expected operating expense reductions related to the repositioning of our conforming mortgage banking activities and commercial loan origination activities, and other unforeseen expenses; general economic trends, the performance of the housing, commercial real estate, mortgage, credit, and broader financial markets, and their effects on the prices of earning assets and the credit status of borrowers; federal and state legislative and regulatory developments, and the actions of governmental authorities, including those affecting the mortgage industry or our business (including, but not limited to, the Federal Housing Finance Agency’s notice of proposed rulemaking relating to FHLB membership requirements and the potential implications for our captive insurance subsidiary’s membership in the FHLB); developments related to the fixed income and mortgage finance markets and the Federal Reserve’s statements regarding its future open market activity and monetary policy; our exposure to credit risk and the timing of credit losses within our portfolio; the concentration of the credit risks we are exposed to, including due to the structure of assets we hold and the geographical concentration of real estate underlying assets we own; our exposure to adjustable-rate mortgage loans; the efficacy and expense of our efforts to manage or hedge credit risk, interest rate risk, and other financial and operational risks; changes in credit ratings on assets we own and changes in the rating agencies’ credit rating methodologies; changes in interest rates; changes in mortgage prepayment rates; the availability of assets for purchase at attractive prices and our ability to reinvest cash we hold; changes in the values of assets we own; changes in liquidity in the market for real estate securities and loans; our ability to finance the acquisition of real estate-related assets with short-term debt; the ability of counterparties to satisfy their obligations to us; our involvement in securitization transactions, the profitability of those transactions, and the risks we are exposed to in engaging in securitization transactions; exposure to claims and litigation, including litigation arising from our involvement in securitization transactions; whether we have sufficient liquid assets to meet short-term needs; our ability to successfully compete and retain or attract key personnel; our ability to adapt our business model and strategies to changing circumstances; changes in our investment, financing, and hedging strategies and new risks we may be exposed to if we expand our business activities; our exposure to a disruption or breach of the security of our technology infrastructure and systems; exposure to environmental liabilities; our failure to comply with applicable laws and regulations; our failure to maintain appropriate internal controls over financial reporting and disclosure controls and procedures; the impact on our reputation that could result from our actions or omissions or from those of others; changes in accounting principles and tax rules; our ability to maintain our status as a REIT

for tax purposes; limitations imposed on our business due to our REIT status and our status as exempt from registration under the Investment Company Act of 1940; decisions about raising, managing, and distributing capital; and other factors not presently identified.

This Quarterly Report on Form 10-Q may contain statistics and other data that in some cases have been obtained from or compiled from information made available by servicers and other third-party service providers.

OVERVIEW

Business Update

We made significant progress on our operational and financial objectives during the second quarter of 2016, which was markedly less volatile for the financial markets until the well-publicized “Brexit” referendum at the end of June. We successfully repositioned our mortgage-banking business and associated expense infrastructure following the wind-down of our conforming residential and commercial mortgage banking operations. Taking advantage of a leaner and more nimble platform, we also moved forward on a few long-term strategic initiatives that we expect will enhance our growth opportunities and earnings power going forward. These initiatives include identifying new channels for capital deployment through investment structures tailored to today’s evolving mortgage finance markets and rolling out our expanded-prime jumbo program, Redwood Choice.

Second Quarter Results

Our GAAP net earnings were $0.48 per share for the second quarter of 2016, as compared with $0.15 per share for the first quarter of 2016. Our second quarter earnings benefited from higher net interest income and reduced negative market valuation adjustments on our residential investments and related hedges, as well as the partial release of commercial loan loss reserves associated with the anticipated sale of most of our commercial mezzanine loan portfolio. Operating expenses decreased to $20 million for the second quarter of 2016 from $30 million for the first quarter of 2016. This decrease was primarily due to $11 million of restructuring charges and $2 million of transitional employee expenses included in the first quarter, which was partially offset by higher variable compensation expenses due to higher earnings in the second quarter.

During the first quarter of 2016, we re-introduced a non-GAAP core earnings metric that addresses the quarter-to-quarter impact of volatility in the fixed income markets on our long-term investments and associated hedges. Our non-GAAP core earnings for the second quarter of 2016 were $0.47 per share, an increase of $0.03 per share from the first quarter of 2016. Core earnings benefited from higher net interest income during the quarter, due in part to higher average balances of loans held by our FHLB-member subsidiary and $5 million of prepayment penalty interest received on four commercial mezzanine loans that prepaid during the quarter. A reconciliation of GAAP net income to core earnings is included in Table 2 in the following section.

Commercial Mezzanine Loan Portfolio

As a result of our recent decision to restructure our commercial mortgage banking operations, we no longer consider our commercial mezzanine loan portfolio a core investment. Accordingly, we engaged an external broker to explore the sale of all or part of these investments. We have received strong interest from a wide range of institutional investors and anticipate closing the sale of most of this portfolio in the third quarter, which we expect to generate gain-on-sale income of approximately $4 million to $6 million.

Capital

We deployed $77 million of capital into new investments during the second quarter of 2016, bringing our total capital deployed for the first half of 2016 to $223 million. At June 30, 2016, we estimate that our capital available for investments was approximately $140 million. We expect this amount to increase by an additional $240 million to $260 million upon the anticipated completion of our commercial mezzanine loan sale during the third quarter of 2016.

New Investment Initiatives

Our business is constantly evolving in response to changing market conditions. The core of our business lies in investing in prime residential credit risk. Our traditional vehicle has been our Sequoia securitization program, for which we continue to roll out new enhancements and investor protection mechanisms. However, in response to the evolution in the investor base and credit support for mortgages, we have been working on two new, innovative ways of making residential credit investments. The first is credit risk-sharing arrangements ("CRT") with the GSEs, which have emerged as the de facto means for the GSEs to transfer credit risk to the private sector in the absence of comprehensive GSE reform. The second is portfolio risk-sharing ("PRT") with large banks, as one of the effects of quantitative easing is that these banks now have significant excess reserves, some of which are being used to substantially increase their portfolio holdings of jumbo and conforming mortgages.

Our CRT initiatives currently include both acquiring subordinate investments from GSE-sponsored securitizations, which have been programmatically issued over the past few years by Fannie Mae and Freddie Mac, as well as working directly with the GSEs on alternative, proprietary solutions where Redwood can assume first-loss risk on loan pools either sold to or securitized by the GSEs. We completed three of these transactions through our conforming residential loan conduit activities prior to 2016, and are currently pursuing ways to complete similar transactions through portfolio initiatives that do not require us to incur the operational costs necessary to aggregate the loans underlying these structures. While such proprietary initiatives are still in development, and there remain some challenges regarding the REIT eligibility for these investment structures, we are encouraged by the potential for future capital deployment through CRTs and we are optimistic that we will work through the fine details and complete a new transaction in 2016.

The PRT structure was introduced late in the first quarter of 2016 and remains in the early stages of development. PRTs facilitate credit-risk transfers by large banks to investors such as Redwood, without actually transferring the loans they own off their books. In essence, banks become the effective owners of AAA-rated RMBS by executing a PRT, potentially allowing them to hold less regulatory capital against the loans and thus improving their returns on equity. For Redwood, the PRT structure allows us to access credit exposure on jumbo and conforming residential loans held by banks, and has the potential to unlock one of the largest sources of residential mortgage credit risk available in the market today. Additionally, by leveraging the loan origination and sourcing capabilities of large banks, we can maximize our competitive strengths in expressing concentrated investments in mortgage credit risk without a significant expansion of our operations. Importantly, since PRT investments are treated similarly to traditional RMBS for federal income tax purposes, we can further leverage the advantages of our REIT tax structure.

We have also recently invested opportunistically in various commercial securities. Most of our commercial investments have been in multifamily securities issued by Freddie Mac. These securities leverage our core residential credit expertise and our capital markets efficiencies. They have typically been rated “BBB” by the credit-rating agencies, with approximately 7 to 8 points of structural credit support.

Over time, we believe these initiatives will provide us with ample opportunities to deploy our available capital. Additionally, we have approximately $90 million authorized to repurchase shares and will do so to the extent returns are attractive relative to available opportunities.

Residential Mortgage Banking

Our jumbo residential mortgage banking business has continued to perform profitably since we repositioned our platform in early 2016, generating an average gross margin of 68 basis points for the second quarter of 2016 - within our long-term gross margin expectations of 50 to 75 basis points. As we noted in the prior quarter, we recently introduced our new, expanded-prime jumbo loan program, Redwood Choice. The Choice program is intended to provide access to investments within a larger cross-section of newly originated prime jumbo loans, and represents a common focus on finding ways to best leverage our core competencies in taking concentrated mortgage credit risk. Although we are still a quarter or two away from understanding the near-term volume potential for our Choice program, thus far the rollout has been very well received by our loan sellers. As with any new loan program, especially one that includes “non-qualified” mortgages, our loan sellers must take painstaking efforts to properly institute new underwriting guidelines while ensuring full regulatory compliance. In time, we believe that securitizing Choice loans or financing them through our FHLB-subsidiary can provide Redwood with the high quality, long-term credit investments we desire at attractive, risk-adjusted returns.

Our traditional jumbo program, re-branded as Redwood Select, continues to provide a stable source of loans for our residential loan conduit. In addition to our recurring whole loan sales, we completed our first Sequoia securitization of 2016 in late June, securitizing $354 million of Select loans. While loan sales generally remain a more profitable execution relative to securitization, the economics of securitizing loans versus selling them to portfolio investors has narrowed considerably in recent months, as spread tightening on securities during the quarter led to improved securitization margins. This has been due in part to tightening industry benchmarks, as well as limited volume of newly issued RMBS. Our June transaction generated a significant amount of follow-on interest from institutional buyers and, as a result, we closed a second, similarly sized transaction in late July at pricing that was better than where we executed the June transaction. While we find the current RMBS issuance market more favorable than we have in recent quarters, the prospect of additional transactions in 2016 remains dependent on prevailing securitization market conditions.

Outlook

The extended trend of strong housing fundamentals and exceptional mortgage credit performance remains intact, which bodes well for our core credit investments. After a tumultuous start to the year, interest rate volatility for much of the second quarter of 2016 was muted, helping credit spreads to tighten and valuations to increase across many asset classes, including mortgages. To the extent markets remain calm (in spite of a contentious presidential election coming up in November), we could foresee a mean reversion in benchmark treasury and mortgage spreads that could keep mortgage rates low for the remainder of the year - a positive for our mortgage banking business.

While current market conditions are favorable, there remain many unresolved geopolitical and economic issues to work through and, as a result of new regulation, fewer liquidity buffers available in the financial system to absorb supply or demand imbalances and to keep volatility low. Consequently, we intend to keep a cautious eye on the overall macro environment and our liquidity position strong. For now, though, we are pleased to have completed a productive quarter and to be in a position to invest for the future.

Financial and Operational Overview - Second Quarter of 2016

Highlights

•

Our GAAP earnings were $0.48 per share for the second quarter of 2016, as compared with $0.15 per share for the first quarter of 2016. Second quarter results improved primarily as a result of reduced negative market valuation adjustments on our residential investments and related hedges, the release of commercial loan loss reserves, and lower operating expenses following last quarter's restructuring charges.

•

Our non-GAAP core earnings were $0.47 per share for the second quarter of 2016, as compared with $0.44 per share for the first quarter of 2016. Our second quarter core earnings reflected higher portfolio net interest income from a higher average balance of loans held-for-investment by our FHLB-member subsidiary and $5 million of prepayment penalty interest from four commercial mezzanine loans. A reconciliation of GAAP net income to core earnings is included in Table 2 that follows this section.


•	Our GAAP book value was $14.20 per share at June 30, 2016, as compared with $14.17 per share at March 31, 2016. The increase was driven by our second quarter earnings exceeding our dividend payment, offset by $0.12 per share of dilution from annual equity award distributions and a $0.09 per share decline in the value of our interest rate derivatives hedging our long-term debt.


•	We deployed $77 million of capital in the second quarter of 2016 toward new investments, including $30 million of investments in residential CRT and other subordinate securities, $37 million of investments in agency commercial multi-family securities and other CMBS, and $11 million of investments in MSRs.


•	We sold $109 million of residential securities from our investment portfolio during the second quarter of 2016, which generated realized gains of $10 million and freed up $73 million of capital for reinvestment after the repayment of associated debt.


•	We purchased $1.34 billion of residential jumbo loans during the second quarter of 2016, as compared with $1.02 billion for the first quarter of 2016. At June 30, 2016, our pipeline of jumbo residential loans identified for purchase was $1.17 billion.


•	Residential loan sales totaled $829 million during the second quarter of 2016 and included $475 million of whole loan sales to third parties and $354 million of loans that were securitized.

GAAP and Core Earnings Summary

The following table presents key earnings metrics for the three and six months ended June 30, 2016.

Table 1 – Key Earnings Metrics



	Three Months Ended		Six Months Ended
(In Thousands, except Share data)	June 30, 2016		June 30, 2016

GAAP net income	$	41,281	$	53,344
Core earnings	40,011		77,154

GAAP net income per diluted common share	$	0.48	$	0.67
Core earnings per diluted common share	0.47		0.91

GAAP Earnings

A detailed discussion on our second quarter of 2016 GAAP net income is included in the GAAP Results of Operations section of this MD&A that follows.

Non-GAAP Core Earnings

Core earnings is a non-GAAP measure of Redwood’s earnings and results of operations. Specifically, management defines core earnings as: GAAP net income adjusted to (i) eliminate the impact of quarterly mark-to-market changes on the fair value of our long-term investments (and associated derivatives) related to changes in benchmark interest rates and credit spreads and (ii) eliminate the impact of the provision for (or benefit from) taxes. In addition, Redwood’s core earnings also exclude the impact of the restructuring and related charges associated with the recent restructuring of Redwood's conforming residential and commercial mortgage banking operations in the first quarter of 2016, as well as the reversal of loan loss provisions in the second quarter of 2016 associated with our commercial mezzanine portfolio loan sale, which is anticipated to close in the third quarter of 2016.

Management utilizes this core earnings measure internally as one way of analyzing Redwood’s operating performance over multiple periods, as it believes it provides useful comparative results absent the impact of certain quarterly mark-to-market changes. Specifically, the quarterly mark-to-market changes in the value of our long-term investments in loans, trading securities, and other investments, as well as the associated derivatives, resulting from changes in benchmark interest rates and credit spreads may not be reflective of the net interest income or the total return we would expect to earn from them over the longer-term.

Redwood’s core earnings excludes the impact of the restructuring and related charges associated with the restructuring of our conforming residential and commercial mortgage banking operations. During the second quarter of 2016, core earnings excludes the release of commercial loan loss reserves resulting from the anticipated sale of most of our commercial mezzanine loan portfolio. Because each of these items is associated with the restructuring of businesses, management believes these items are not reflective of our core operating results.

In addition, core earnings eliminates the impact of any provision for (or benefit from) income taxes, which is based on GAAP net income, rather than taxable income. As a REIT, we are subject to income taxes on earnings generated at our taxable REIT subsidiaries (TRS) and generally not subject to income taxes on earnings generated at the REIT. Significant timing differences exist between GAAP net income and taxable income at our TRS, which can create quarter-to-quarter volatility in our deferred tax provision. Our current tax provision (the amount we actually pay to the government) has been minimal due to taxable losses at our TRS. Although the provision for (or benefit from) income taxes was not significant during the first two quarters of 2016 or the fourth quarter of 2015, management analyzes the Company’s core operating results on a pre-tax basis due to the Company’s status as a REIT, as well as to facilitate comparison with the core earnings metrics of other REIT competitors.

We caution that core earnings should not be utilized in isolation, nor should they be considered as alternatives to GAAP net income or other measurements of results of operations computed in accordance with GAAP.

The following table presents a reconciliation from GAAP net income to non-GAAP core earnings for the three and six months ended June 30, 2016.

Table 2 – Reconciliation from GAAP Net Income to Non-GAAP Core Earnings



	Three Months Ended			Six Months Ended
(In Thousands, except per share data)	June 30, 2016			June 30, 2016
GAAP net income	$	41,281		$	53,344
Adjustments:
Eliminate mark-to-market changes on long-term investments and associated derivatives ⁽¹⁾	3,908			18,301
Eliminate restructuring and related charges ⁽²⁾	(118		)	10,541
Eliminate reversal of commercial loan loss reserve ⁽³⁾	(5,387		)	(5,387		)
Eliminate provision for income taxes	327			355
Total adjustments	(1,270		)	23,810
Core Earnings	$	40,011		$	77,154

GAAP net income per diluted common share	$	0.48		$	0.67
Core earnings per diluted common share⁽⁴⁾	$	0.47		$	0.91


(1)	Adjustment eliminates the mark-to-market changes on the fair value of loans held-for-investment, trading securities, other investments, and associated derivatives that are primarily related to changes in benchmark interest rates and credit spreads. More details on the components of investment fair value changes, net are included in Table 13 in the Results of Operations section that follows.


(2)	Adjustment eliminates operating expense charges from the restructuring of Redwood's conforming residential and commercial mortgage banking operations, which were announced during the first quarter of 2016, and related charges associated with the subsequent announcement of the departure of Redwood's President.


(3)	Adjustment eliminates the benefit to GAAP earnings from the release of $5 million of commercial loan loss reserves, which was due to the anticipated third quarter sale of all but two of our commercial mezzanine loans.

(4)

Consistent with the calculation of net income per diluted common share for GAAP purposes, core earnings per diluted common share is calculated following the "two-class" method. For the three and six months ended June 30, 2016, core earnings per diluted common share was calculated using diluted weighted average common shares of 97,762 and 98,074, respectively, which included the dilutive impact of 21,097 and 21,171 shares, respectively, from the assumed conversion of our convertible/exchangeable notes. In addition, income allocable to common shareholders in these calculations excluded $7,015 and $14,082, respectively, of interest expense associated with these convertible/exchangeable notes in accordance with the "if-converted" method of calculating diluted earnings per share.

GAAP Book Value per Share

At June 30, 2016, our GAAP book value was $1.09 billion, or $14.20 per share, an increase from $14.17 per share at March 31, 2016. The following table sets forth the changes in our GAAP book value per share for the three and six months ended June 30, 2016.

Table 3 – Changes in Book Value per Share



	Three Months Ended			Six Months Ended
(In Dollars, per share basis)	June 30, 2016			June 30, 2016
Beginning book value per share	$	14.17		$	14.67
Net income	0.48			0.67
Changes in unrealized gains on securities, net from:
Realized gains recognized in net income	(0.08		)	(0.20		)
Amortization income recognized in net income	(0.06		)	(0.16		)
Mark-to-market adjustments, net	0.13			0.08
Total change in unrealized gains on securities, net	(0.01		)	(0.28		)
Dividends	(0.28		)	(0.56		)
Share repurchases	—			0.04
Equity award distributions	(0.12		)	(0.13		)
Changes in unrealized losses on derivatives hedging long-term debt	(0.09		)	(0.27		)
Other, net	0.05			0.06
Ending Book Value per Share	$	14.20		$	14.20

Our GAAP book value per share increased $0.03 per share to $14.20 per share during the second quarter of 2016. The increase was driven by our second quarter earnings exceeding our dividend payment, offset by $0.12 per share of dilution associated with annual equity award distributions and a $0.09 per share decline in the value of our interest rate derivatives hedging on a portion of our long-term debt, which was driven by a decline in benchmark interest rates during the quarter.

During the second quarter of 2016, a decline in benchmark interest rates resulted in the $0.09 per share increase in unrealized losses on derivatives hedging a portion of our long-term debt. The offsetting change in the fair value of this long-term debt is not reflected in GAAP book value, as the debt is recorded at its amortized cost and not marked-to-market for financial reporting purposes. At June 30, 2016, the cumulative unrealized loss on these derivatives, which is included in GAAP book value per share, was $0.92 per share.

Unrealized gains on our available-for-sale securities declined $0.01 per share during the second quarter of 2016. The decline was partially a result of $0.08 per share of previously unrealized net gains that were realized as income from the sale of securities during the second quarter of 2016. Additionally, $0.06 per share of the decline was a result of discount amortization income recognized in earnings during the second quarter of 2016 from the appreciation in amortized cost basis of our available-for-sale securities. These declines were partially offset by a $0.13 per share increase in the fair value of our available-for-sale securities in the second quarter of 2016.

During the first half of 2016, we utilized our stock repurchase authorization to repurchase approximately 1.7 million shares of common stock at an average price of $12.83 per share. These share repurchases increased book value by $0.04 per share for the six months ended June 30, 2016.

Capital and Liquidity

Our total capital was $1.71 billion at June 30, 2016, and included $1.09 billion of equity capital and $0.62 billion of the total $2.68 billion of long-term debt on our consolidated balance sheet. This portion of long-term debt included $140 million of trust-preferred securities due in 2037, $288 million of convertible debt due in 2018, and $201 million of exchangeable debt due in 2019.

Capital Allocation Summary

We use a combination of equity and corporate long-term debt (which we collectively refer to as “capital”) to fund our business. We also utilize various forms of collateralized short-term and long-term debt to finance certain investments and to warehouse our inventory of certain residential loans held-for-sale. We do not consider this collateralized debt as "capital" and, therefore, it is presented separately from allocated capital in the table below.

Table 4 – Capital Allocation Summary



At June 30, 2016
(Dollars in Thousands)	Fair Value		Collateralized Debt			Allocated Capital		% of Total Capital		2016 Year-to-Date Return ⁽¹⁾
Residential investments
Residential loans/FHLB Stock	$	2,320,954	$	(1,999,999	)	$	320,955	19	%	11	%
Residential securities	835,681		(352,990		)	482,691		28	%	20	%
Mortgage servicing rights	110,046		—			110,046		6	%	8	%
Other assets/(other liabilities)	182,046		(65,978		)	116,068		7	%	—	%
Available capital						203,000		12	%	—	%
Total residential investments	$	3,448,727	$	(2,418,967	)	1,232,760		72	%	11	%
Commercial investments	$	375,576	$	(66,534	)	309,042		18	%	18	%
Residential mortgage banking						170,000		10	%	18	%
Total						$	1,711,802	100	%


(1)	Includes net interest income, change in fair value of the investments and their associated hedges that flow through GAAP earnings, realized gains, direct operating expenses, and other income. Excludes unrealized gains and losses on our AFS securities portfolio, corporate operating expenses, and taxes.

Of our $1.71 billion of total capital at June 30, 2016, $1.54 billion (or 90%) was allocated to our investments with the remaining $170 million (or 10%) allocated to our residential mortgage-banking activities. We deployed $77 million of capital into new investments during the second quarter of 2016, bringing our total capital deployed for the first half of 2016 to $223 million.

Included in our capital allocation is available capital, which represents a combination of capital available for investment and risk capital held for liquidity management purposes. At June 30, 2016, we estimate that our capital available for investments was approximately $140 million. We expect this amount to increase by an additional $240 million to $260 million upon the anticipated completion of our commercial mezzanine loan sale during the third quarter of 2016.

GAAP RESULTS OF OPERATIONS

In the first quarter of 2016, we began to present the changes in fair value of certain investments and their associated derivatives in the new line item "Investment fair value changes, net" on our consolidated statements of income and began to present income from mortgage banking activities in "Mortgage banking activities, net" on our consolidated statements of income. All prior periods presented have been conformed to this new presentation for consistency of comparison. Additional information on these changes is provided in Note 2 of our Notes to Consolidated Financial Statements in Part I, Item 1 of this Quarterly Report on Form 10-Q.

Within this GAAP Results of Operations section, we provide commentary that compares results year-over-year for the second quarter of 2016 and 2015. Most tables include a "change" column that shows the amount by which the results from 2016 are greater or less than the results from the respective period in 2015. Unless otherwise specified, references in this section to increases or decreases during the "three month periods" refer to the change in results for the second quarter of 2016, compared to the second quarter of 2015, and increases or decreases in the "six month periods" refer to the change in results for the first six months of 2016, compared to the first six months of 2015.

The following table presents the components of our GAAP net income for the three and six months ended June 30, 2016 and 2015.

Table 5 – Net Income



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands, Except per Share Data)	2016			2015			Change			2016			2015			Change
Net Interest Income	$	44,343		$	40,365		$	3,978		$	82,721		$	80,150		$	2,571
Reversal of provision for loan losses	6,532			261			6,271			6,243			55			6,188
Net Interest Income After Provision	50,875			40,626			10,249			88,964			80,205			8,759
Non-interest Income
Mortgage banking activities, net	7,728			7,447			281			14,946			9,373			5,573
MSR income (loss), net	2,783			830			1,953			9,064			(10,094		)	19,158
Investment fair value changes, net	(11,066		)	(1,788		)	(9,278		)	(30,604		)	(2,936		)	(27,668		)
Other income	1,559			1,299			260			2,514			2,108			406
Realized gains, net	9,884			6,316			3,568			19,422			10,622			8,800
Total non-interest income, net	10,888			14,104			(3,216		)	15,342			9,073			6,269
Operating expenses	(20,155		)	(25,218		)	5,063			(50,607		)	(50,281		)	(326		)
Net income before income taxes	41,608			29,512			12,096			53,699			38,997			14,702
(Provision for) benefit from income taxes	(327		)	(2,448		)	2,121			(355		)	2,868			(3,223		)
Net Income	$	41,281		$	27,064		$	14,217		$	53,344		$	41,865		$	11,479
Diluted earnings per common share	$	0.48		$	0.31		$	0.17		$	0.67		$	0.47		$	0.20

Net Interest Income

The increases in net interest income in both the three and six month periods was primarily due to higher average balances of residential loans held-for-investment by our FHLB-member subsidiary and financed with the FHLBC, as well as $5 million of prepayment penalty interest received from four commercial loans during the second quarter of 2016. These increases were partially offset by a decline in average balances of our available-for-sale securities, as sales and principal paydowns outpaced new investments in these assets. Additional detail on changes in net interest income is provided in the “Net Interest Income” section that follows.

Reversal of Provision for Loan Losses

The increases in the reversal of provision for loan losses in both the three and six month periods were primarily due to the reversal of provision resulting from the reclassification of most of our commercial mezzanine loans to held-for-sale classification at the lower of cost or market, whereby we determined an allowance was no longer required for the loans. In addition, during the second quarter of 2016, the prepayment of four loans also resulted in the reversal of provision. Additional detail regarding the pending sale of our commercial mezzanine loans is provided in the "Results of Operations by Segment" section that follows.

Mortgage Banking Activities, Net

Income from mortgage banking activities, net includes results from our residential mortgage banking operations and, prior to the second quarter of 2016, results from our commercial mortgage banking operations. The increase during the three and six month periods was predominantly due to higher gross margins from our jumbo residential mortgage banking activities on similar volume, which accounted for $4 million and $12 million increases, respectively. These increases were partially offset by $3 million and $2 million declines in income from commercial mortgage banking activities for the three and six month periods, respectively, as we wound down those operations during the first quarter of 2016.

A more detailed analysis of the changes in this line item by business segment is included in the “Results of Operations by Segment” section that follows.

MSR Income (Loss), Net

MSR income (loss), net is comprised of the net fee income we earn from our MSR investments, changes in their market value and, beginning in the second quarter of 2015, changes in the market value of derivatives used to hedge our exposure to interest rate risk from our MSR investments.

The increase in MSR income during the three month periods primarily resulted from higher hedging costs incurred during the second quarter of 2015. Given our current balance of MSR investments, MSR income during the second quarter of 2016 was near the low end of our normalized expectation of $3 million to $4 million per quarter, primarily due to spread widening on MSR investments during the period.

MSR income for the first six months of 2015 does not include the effect of hedges during the first quarter of 2015, as we hedged these investments on an enterprise-wide basis prior to the second quarter of 2015 and did not have specific derivatives to allocate to the MSRs during that period. The loss during the first six months of 2015 primarily reflects the negative change in market value of our MSRs during the first quarter of 2015, resulting from the decrease in market interest rates during that period. The offsetting increase in the value of assets and derivatives that effectively served as hedges to the MSRs during the first quarter of 2015 is presented in mortgage banking activities, net.

Additional detail on our investment in MSRs is included in the Residential Investments portion of the “Results of Operations by Segment” section that follows.

Investment Fair Value Changes, Net

Investment fair value changes, net, is primarily comprised of the change in fair values of our residential loans held-for-investment and financed with FHLB borrowings, our investment securities classified as trading, and interest rate hedges associated with each of these investments.

During the three and six months ended June 30, 2016, the negative investment fair value changes primarily resulted from decreases in the fair value of our loans held for investment and their associated hedges, which together resulted in decreases totaling $11 million and $23 million, respectively. These decreases were primarily the result of hedging costs due to interest rate volatility during the first half of the year, as well as decreases in fair value resulting from the write-off of premium from loan repayments. In addition, during the second quarter of 2016, increased credit spreads on these loans contributed to lower fair values during that period.

During the second quarter of 2015, a lower balance of loans held for investment and lower interest rate volatility resulted in lower overall hedging costs for that portfolio. This, combined with tighter credit spreads for the loans during this period, resulted in lower negative changes in fair value during that period. During the first quarter of 2015, this line item also included the change in fair value of certain assets and derivatives we used to hedge our MSRs, as we did not begin to specifically identify derivatives for hedging MSRs until the second quarter of 2015.

Additional detail on our investment fair value changes is included in the Residential Investments portion of the “Results of Operations by Segment” section that follows.

Realized Gains, Net

During the second quarter of 2016, we realized gains of $10 million, primarily from the sale of $89 million of AFS securities. We expect to continue to sell securities during the remainder of the year as part of our strategy to redeploy capital into other investments with higher risk adjusted returns. Although the amount and timing of such sales are uncertain, we do anticipate generating additional gain on sale income during 2016 from portfolio sale activity. During the second quarter of 2015, we realized gains of $6 million, primarily from the sale of $112 million of AFS securities.

For the six months ended June 30, 2016, we realized gains of $19 million, primarily from the sale of $215 million of AFS securities. For the six months ended June 30, 2015, we realized gains of $11 million, primarily from the sale of $202 million of AFS securities.

Additional detail on realized gains is included in the Residential Investments portion of the “Results of Operations by Segment” section that follows.

Operating Expenses

The decrease in operating expenses during the three month periods was primarily due to the restructuring of our residential conforming and commercial mortgage banking operations during the first quarter of 2016, which resulted in a lower run-rate of expenses. The increase in operating expenses during the six months periods primarily resulted from $11 million of restructuring charges recorded during the first quarter of 2016. Excluding these restructuring related expenses, operating expenses were $40 million during the six months ended June 30, 2016.

See Note 11 of our Notes to Consolidated Financial Statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for additional detail of these restructuring charges.

Other Income

Other income in both the three and six month periods was primarily comprised of income from risk sharing arrangements with Fannie Mae and Freddie Mac.

(Provision for) Benefit From Income Taxes

Our income taxes result almost entirely from activity at our taxable REIT subsidiaries, which primarily includes our mortgage banking activities and MSR investments, as well as certain investment hedging activities.

Although we incurred GAAP losses at our TRS during the first six months of 2016, we did not record a material tax provision for the period as we expect to maintain a full valuation allowance against our net deferred tax assets.

During the first half of 2015, we were in a net deferred tax liability position at our TRS and realized a benefit from income taxes during that period, which resulted from GAAP losses at our TRS. For additional detail on income taxes, see the “Taxable Income” section that follows.

Net Interest Income

The following tables present the components of net interest income for the three and six months ended June 30, 2016 and 2015.

Table 6 – Net Interest Income



	Three Months Ended June 30,
	2016							2015
(Dollars in Thousands)	Interest Income/ (Expense)			Average Balance ⁽¹⁾		Yield		Interest Income/ (Expense)			Average Balance ⁽¹⁾		Yield
Interest Income
Residential loans, held-for-sale	$	7,911		$	892,695	3.5	%	$	9,976		$	1,080,448	3.7	%
Residential loans - HFI at Redwood ⁽²⁾	22,333			2,288,560		3.9	%	9,370			1,017,835		3.7	%
Residential loans - HFI at Sequoia ⁽²⁾	4,910			895,359		2.2	%	6,462			1,259,924		2.1	%
Commercial loans	12,921			332,387		15.5	%	12,679			507,742		10.0	%
Trading securities	5,082			245,880		8.3	%	4,615			116,404		15.9	%
Available-for-sale securities	13,335			515,596		10.3	%	20,224			904,584		8.9	%
Other interest income	295			268,706		0.4	%	47			222,362		0.1	%
Total interest income	66,787			5,439,183		4.9	%	63,373			5,109,299		5.0	%
Interest Expense
Short-term debt	(5,337		)	1,103,082		(1.9	)%	(6,527		)	1,380,965		(1.9	)%
ABS issued - Redwood	(711		)	32,906		(8.6	)%	(1,597		)	99,552		(6.4	)%
ABS issued - Sequoia⁽²⁾	(3,271		)	874,075		(1.5	)%	(4,048		)	1,195,749		(1.4	)%
Long-term debt - FHLBC	(2,973		)	1,999,999		(0.6	)%	(598		)	870,761		(0.3	)%
Long-term debt - other	(10,152		)	683,882		(5.9	)%	(10,238		)	687,600		(6.0	)%
Total interest expense	(22,444		)	4,693,944		(1.9	)%	(23,008		)	4,234,627		(2.2	)%
Net Interest Income	$	44,343						$	40,365




	Six Months Ended June 30,
	2016							2015
(Dollars in Thousands)	Interest Income/ (Expense)			Average Balance ⁽¹⁾		Yield		Interest Income/ (Expense)			Average Balance ⁽¹⁾		Yield
Interest Income
Residential loans, held-for-sale	$	15,228		$	832,002	3.7	%	$	21,445		$	1,185,716	3.6	%
Residential loans - HFI at Redwood ⁽²⁾	41,639			2,137,598		3.9	%	15,892			843,657		3.8	%
Residential loans - HFI at Sequoia ⁽²⁾	9,687			937,128		2.1	%	13,480			1,310,984		2.1	%
Commercial loans	22,381			376,131		11.9	%	23,593			526,495		9.0	%
Trading securities	9,808			256,921		7.6	%	9,871			113,920		17.3	%
Available-for-sale securities	29,704			585,850		10.1	%	42,743			980,886		8.7	%
Other interest income	668			364,344		0.4	%	95			227,440		0.1	%
Total interest income	129,115			5,489,974		4.7	%	127,119			5,189,098		4.9	%
Interest Expense
Short-term debt	(12,034		)	1,189,863		(2.0	)%	(13,751		)	1,484,993		(1.9	)%
ABS issued - Redwood	(1,695		)	42,551		(8.0	)%	(3,317		)	108,700		(6.1	)%
ABS issued - Sequoia⁽²⁾	(6,569		)	914,737		(1.4	)%	(8,530		)	1,245,524		(1.4	)%
Long-term debt - FHLBC	(5,742		)	1,961,734		(0.6	)%	(1,002		)	716,309		(0.3	)%
Long-term debt - other	(20,354		)	683,833		(6.0	)%	(20,369		)	686,542		(5.9	)%
Total interest expense	(46,394		)	4,792,718		(1.9	)%	(46,969		)	4,242,069		(2.2	)%
Net Interest Income	$	82,721						$	80,150

Footnotes to Table 6


(1)	Average balances for residential and commercial loans held-for-sale, residential loans held-for-investment, and trading securities are calculated based upon carrying values, which represent estimated fair values. Average balances for available-for-sale securities and debt are calculated based upon amortized historical cost, except for ABS issued-Sequoia, which is based upon fair value.


(2)	Interest income from residential loans held-for-investment ("HFI") at Redwood exclude loans HFI at consolidated Sequoia entities. Interest income from residential loans - HFI at Sequoia and the interest expense from ABS issued - Sequoia represent activity from our consolidated Sequoia entities.

The following table presents net interest income by segment for the three and six months ended June 30, 2016 and 2015.

Table 7– Net Interest Income by Segment



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Net Interest Income by Segment
Residential Investments	$	36,243		$	31,589		$	4,654		$	71,226		$	58,792		$	12,434
Residential Mortgage Banking	4,306			6,678			(2,372		)	8,886			18,695			(9,809		)
Commercial	11,644			9,182			2,462			18,273			16,607			1,666
Corporate/Other	(7,850		)	(7,084		)	(766		)	(15,664		)	(13,944		)	(1,720		)
Net Interest Income	$	44,343		$	40,365		$	3,978		$	82,721		$	80,150		$	2,571

Analysis of Changes in Net Interest Income

The $5 million and $12 million increases in net interest income from our Residential Investments segment for the three and six month periods, respectively, were primarily due to increases in interest income resulting from a higher average balance of residential loans held-for-investment by our FHLB-member subsidiary and financed with FHLBC advances during the first six months of 2016. These increases were partially offset by lower net interest income from investments in securities, primarily resulting from a lower average balance of available-for-sale securities in both the three and six months ended June 30, 2016 as compared to the same periods in 2015, as we sold securities and reallocated capital from securities investments into loan investments during that time period. We continue to expect net interest income from our residential investment portfolio for the full year 2016 to be higher than it was for 2015 as a result of increased capital deployment over the last several quarters into residential loans held-for-investment. Additionally, in the second half of 2016, we plan to deploy a portion of the excess capital from the sale of our commercial mezzanine portfolio primarily towards new residential investments.

The $2 million and $10 million decreases in net interest income from our Residential Mortgage Banking segment for the three and six month periods, respectively, were primarily due to lower average balances of conforming loans during 2016, resulting from the wind-down of conforming loan purchases and sales during the first quarter of 2016. In addition, certain Sequoia securities that were included in this segment through the first quarter of 2015, and transferred into our Residential Investments segment in the second quarter of 2015, accounted for $4 million of the decrease during the six month periods.

The $2 million increase in net interest income from our Commercial segment for both the three and six month periods was primarily due to $5 million of non-recurring prepayment penalty interest received in the second quarter of 2016, as compared with $2 million received during the second quarter of 2015. These increases were partially offset by lower average balances of commercial mezzanine loans resulting from loan repayments during the past 12 months.

Additional details regarding the activities impacting net interest income at each segment are included in the “Results of Operations by Segment” section that follows.

The Corporate/Other line item includes interest expense related to long-term debt not directly allocated to our segments and net interest income from consolidated Sequoia entities. The $1 million and $2 million decrease in net interest income from Corporate/Other during the three and six months ended June 30, 2016, respectively, was primarily due to lower net interest income from consolidated Sequoia entities, as loans in these securitizations continue to pay down. Details regarding consolidated Sequoia entities are included in the "Results from Consolidated Sequoia Entities" section that follows.

The following table presents the net interest rate spread between the yield on unsecuritized loans and securities and the debt yield of the short-term debt used in part to finance each investment type at June 30, 2016.

Table 8 – Interest Expense — Specific Borrowing Costs



June 30, 2016	Residential Loans Held-for-Sale		Residential Securities
Asset yield	3.62	%	9.15	%
Short-term debt yield	2.00	%	1.78	%
Net Spread	1.62	%	7.37	%

For additional discussion on short-term debt, including information regarding margin requirements and financial covenants, see “Risks Relating to Debt Incurred under Short-Term and Long-Term Borrowing Facilities" in the Liquidity and Capital Resources section of this MD&A.

Results of Operations by Segment

The following is a discussion of the results of operations for our three business segments for the three and six months ended June 30, 2016 and 2015. For additional information on our segments, refer to Note 22 of our Notes to Consolidated Financial Statements in Part I, Item I of this Quarterly Report on Form 10‑Q.

Residential Investments Segment

Our Residential Investments segment is primarily comprised of our portfolio of residential mortgage loans held-for-investment and financed through the FHLBC, our residential securities portfolio, and our MSR investment portfolio. For segment reporting purposes, certain of our Sequoia senior trading securities were included in our Residential Mortgage Banking segment and our commercial securities were included in our Commercial segment. As such, they are excluded from any amounts and tables in this section and may not agree with similarly titled amounts and tables in our consolidated financial statements and footnotes.

The following table presents the components of segment contribution for the Residential Investments segment for the three and six months ended June 30, 2016 and 2015.

Table 9 – Residential Investments Segment Contribution



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Interest income	$	40,895		$	34,249		$	6,646		$	80,831		$	64,261		$	16,570
Interest expense	(4,652		)	(2,660		)	(1,992		)	(9,605		)	(5,469		)	(4,136		)
Net interest income	36,243			31,589			4,654			71,226			58,792			12,434
Non-interest income
MSR income (loss), net	2,783			830			1,953			9,064			(10,094		)	19,158
Investment fair value changes, net	(11,121		)	(1,104		)	(10,017		)	(28,886		)	(1,123		)	(27,763		)
Other income	1,532			1,299			233			2,487			2,108			379
Realized gains, net	10,075			6,316			3,759			19,321			10,622			8,699
Total non-interest income (loss), net	3,269			7,341			(4,072		)	1,986			1,513			473
Direct operating expenses	(2,158		)	(1,171		)	(987		)	(4,019		)	(2,289		)	(1,730		)
Segment contribution before income taxes	37,354			37,759			(405		)	69,193			58,016			11,177
Provision for income taxes	(327		)	(3,768		)	3,441			(355		)	(258		)	(97		)
Total Segment Contribution	$	37,027		$	33,991		$	3,036		$	68,838		$	57,758		$	11,080

The following table presents our primary portfolios of investment assets in our Residential Investments segment at June 30, 2016 and December 31, 2015.

Table 10 – Residential Investments



(In Thousands)	June 30, 2016		December 31, 2015		Change
Residential loans held-for-investment	$	2,277,561	$	1,791,195	$	486,366
Residential securities	835,681		1,028,171		(192,490		)
Mortgage servicing rights	110,046		191,976		(81,930		)
Total Residential Investments	$	3,223,288	$	3,011,342	$	211,946

Overview

The increases in our total residential investments in the first six months of 2016 was primarily attributable to the addition of residential loans held-for-investment and financed through the FHLBC, as our FHLB-member subsidiary fully utilized its borrowing capacity of $2.00 billion. This increase was partially offset by a decrease in our investments in residential securities and MSRs, resulting from net sales during the first half of 2016. We expect net interest income from our investments in residential loans held-for-investment to stabilize over the remainder of 2016, as we have fully utilized our FHLB-member subsidiary's borrowing capacity. Additionally, in the second half of 2016, we plan to deploy a portion of the excess capital from the sale of our commercial mezzanine portfolio towards investments in this portfolio. For the six months ended June 30, 2016, our segment contribution from Residential Investments was comprised of $14 million from residential loans, $49 million from residential securities, and $7 million from MSRs.

Net Interest Income

Net interest income from Residential Investments primarily includes interest income from our residential loans held-for-investment and our residential securities, as well as the associated interest expense from short-term debt, FHLBC borrowings, and ABS issued. The following table presents the components of net interest income for our Residential Investments segment for the three and six months ended June 30, 2016 and 2015.

Table 11 - Net Interest Income ("NII") from Residential Investments



	Three Months Ended June 30,							Six Months Ended June 30,
(In Thousands)	2016		2015		Change			2016		2015		Change
Net interest income from HFI loans	$	19,360	$	8,772	$	10,588		$	35,889	$	14,890	$	20,999
Net interest income from securities	16,500		22,777		(6,277		)	34,734		43,817		(9,083		)
Other interest income	383		40		343			603		85		518
NII from Residential Investments	$	36,243	$	31,589	$	4,654		$	71,226	$	58,792	$	12,434

The increases in net interest income from our Residential Investments segment for the three and six month periods, respectively, were primarily due to increases in interest income resulting from a higher average balance of residential loans held-for-investment by our FHLB-member subsidiary and financed with FHLBC advances during the first six months of 2016. These increases were partially offset by lower net interest income from investments in securities, primarily resulting from a lower average balance of available-for-sale securities in both the three and six months ended June 30, 2016 as compared to the same periods in 2015, as we sold securities and reallocated capital from securities investments into loan investments during that time period.

Investment fair value changes, net

The following table presents the components of investment fair value changes, net for our Residential Investments segment, which is comprised of market valuation gains and losses from our residential investments and associated hedges, for the three and six months ended June 30, 2016 and 2015.

Table 12 - Investment Fair Value Changes, Net from Residential Investments



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Investment Fair Value Changes, Net
Market valuation changes:
Residential loans held-for-investment ⁽¹⁾	$	(647	)	$	(5,885	)	$	22,816		$	(3,907	)
Trading securities - IOs	(4,467		)	8,647			(12,913		)	8,647
Trading securities - other	4,016			(1,720		)	6,997			(1,450		)
Risk sharing investments	(694		)	228			(704		)	(701		)
Risk management derivatives	(9,024		)	(2,374		)	(44,777		)	(3,712		)
Impairments on AFS securities	(305		)	—			(305		)	—
Investment Fair Value Changes, Net	$	(11,121	)	$	(1,104	)	$	(28,886	)	$	(1,123	)


(1)	Market valuation changes from residential loans held-for-investment above do not include loans at consolidated Sequoia entities, which are not included in this segment.

Market valuation changes included in Investment fair value changes, net, generally result from changes in the fair value of investments and their associated hedges due to changes in market interest rates, changes in credit spreads, and reductions in the basis of investments. For residential loans recorded at a premium and IO securities, a reduction in basis occurs when associated principal is repaid or written-off, which results in a decrease in fair value from the loss of premium. In addition, valuation changes from risk management derivatives associated with our mezzanine securities portfolio are included in this line item while valuation changes of AFS mezzanine securities are reported through Accumulated other comprehensive income on our consolidated balance sheets. This mismatch creates periodic volatility in this line item as interest rates change each quarter.

Within this segment, our residential loans held-for-investment, trading securities, certain mezzanine securities, MSR investments and risk sharing investments are all subject to market interest rate risk. Historically, we managed our exposure to market interest rate risk for these assets on an enterprise-wide basis and relied on certain assets (i.e., jumbo loans and jumbo loan purchase commitments) to serve as natural hedges to other assets (i.e., IO securities and risk sharing investments) that change in value inversely as interest rates change, and then used derivatives to manage our net exposure.

In the second quarter of 2015, we began to specifically identify derivatives used to hedge our exposure to interest rate risk from our MSR investments and present the changes in the value of those derivatives as a component of MSR income (loss), net, on our consolidated statements of income. Prior to the second quarter of 2015, the changes in values of investments that in part served as hedges to our MSRs were presented in Investment fair value changes, net, on our consolidated statements of income.

The following table presents the components of investment fair value changes in this segment, net for the three and six months ended June 30, 2016.

Table 13 Components of Investment Fair Value Changes, Net from Residential Investments



	Three Months Ended			Six Months Ended
(In Thousands)	June 30, 2016			June 30, 2016
Market valuation changes on:
Residential loans held-for-investment
Change in fair value from the reduction of principal ⁽¹⁾	$	(3,712	)	$	(5,131	)
Change in fair value from changes in interest rates ⁽²⁾	3,065			27,947
Total change in fair value of residential loans held-for-investment	(647		)	22,816

Residential securities
Change in fair value from the reduction of principal ⁽¹⁾	(1,130		)	(2,253		)
Change in fair value from changes in interest rates ⁽²⁾	(320		)	(4,672		)
Total change in fair value of residential securities	(1,450		)	(6,925		)

Risk management derivatives
Interest component of derivative expense	(2,273		)	(4,871		)
Change in fair value of derivatives from changes in interest rates ⁽³⁾	(6,751		)	(39,906		)
Total change in fair value of risk management derivatives	(9,024		)	(44,777		)

Total Residential Investments Fair Value Changes, Net ⁽⁴⁾	$	(11,121	)	$	(28,886	)


(1)	Reflects the change in fair value due to principal changes, which is calculated as the change in principal on a given investment during the period, multiplied by the prior quarter ending price or acquisition price for that investment in percentage terms.


(2)	Reflects changes in prepayment assumptions and credit spreads on our residential loans, residential trading securities and conforming risk-sharing investments primarily due to changes in benchmark interest rates. This item is excluded from management's definition of core earnings.


(3)	Reflects the change in fair value of our risk management derivatives that are associated with changes in benchmark interest rates during the period. This item is excluded from management's definition of core earnings.

(4)

Total investment fair value changes, net, on our consolidated financial statements also includes a $0.3 million gain in the second quarter of 2016 and a $2 million loss in the first quarter of 2016, related to changes in fair value of our investments in legacy consolidated Sequoia transactions, which is included in Corporate/Other for segment reporting and is excluded from management's definition of core earnings.

For the three and six months ended June 30, 2016, investment fair value changes were negative $11 million and negative $23 million, respectively, for residential loans and their associated derivatives, and zero and negative $6 million, respectively, for residential securities and their associated derivatives. The reduction in the fair values associated with loans during the first half of the year primarily resulted from higher hedging costs due to interest rate volatility, as well as loss of premium from principal repayments and widening credit spreads. The reduction in the fair values associated with securities during the first half of the year primarily resulted from reductions in the basis of IO securities from interest payments as well as hedging costs. In addition, tighter spreads on securities in the second quarter of 2016 served to partially offset the other reductions in value, while wider spreads on securities in the first quarter of 2016 contributed to the reductions in value for the first six months of 2016.

MSR Income (Loss), net

The following table presents the components of MSR income (loss), net for the three and six months ended June 30, 2016 and 2015.

Table 14 – MSR Income (Loss), net



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Net servicing fee income	$	8,870		$	7,292		$	18,516		$	15,779
Changes in fair value of MSR from the receipt of expected cash flows	(5,785		)	(3,493		)	(12,061		)	(8,974		)
MSR provision for repurchases	25			(323		)	207			(217		)
MSR income before the effect of changes in interest rates and other assumptions	3,110			3,476			6,662			6,588
Changes in fair value of MSR from interest rates and other assumptions ⁽¹⁾	(21,480		)	19,168			(59,808		)	5,132
Changes in fair value of associated derivatives	21,153			(21,814		)	62,210			(21,814		)
Total net effect of changes in assumptions and rates	(327		)	(2,646		)	2,402			(16,682		)
MSR Income (Loss), Net	$	2,783		$	830		$	9,064		$	(10,094	)


(1)	Primarily reflects changes in prepayment assumptions on our MSRs due to changes in benchmark interest rates.

MSR income before the effect of changes in interest rates and other assumptions remained relatively stable during the three and six month periods. The overall increase in MSR income (loss) during the three month periods was primarily due to higher hedging costs during the second quarter of 2015. Given our current balance of MSRs, our MSR income during the second quarter of 2016 was near the low end of our normalized expectation of $3 million to $4 million per quarter, primarily due to spread widening on MSR investments during the period. As previously noted, during the six months ended June 30, 2015 MSR income (loss), net did not include market valuation changes on derivatives used to hedge our MSRs for the first quarter of 2015.

Realized Gains, net

During the second quarter of 2016, we realized gains of $10 million, primarily from the sale of $89 million of AFS securities. During the second quarter of 2015, we realized gains of $6 million from the sale of $112 million of AFS securities.

During the first six months of 2016, we realized gains of $19 million, primarily from the sale of $215 million of AFS securities. During the first six months of 2015, we realized gains of $11 million from the sale of $202 million of AFS securities.

We expect to continue to sell securities during the remainder of the year as part of our strategy to redeploy capital into other investments with higher risk adjusted returns. Although the amount and timing of such sales are uncertain, we do anticipate generating additional gain on sale income during 2016 from portfolio sale activity.

Direct Operating Expenses and Provision for Income Taxes

The increase in operating expenses at our Residential Investments segment in 2016 was primarily attributable to higher personnel costs associated with the management of our residential loan and MSR investments.

For the three and six months ended June 30, 2016, the provision for income taxes at our Residential Investments segment was minimal as we expect to maintain a full valuation allowance against net deferred tax assets created by the GAAP losses at our taxable REIT subsidiaries.

Residential Loans Held-for-Investment Portfolio

The following table provides the activity of residential loans held-for-investment at Redwood during the three and six months ended June 30, 2016 and 2015.

Table 15 – Residential Loans Held-for Investment at Redwood - Activity



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Fair value at beginning of period	$	2,343,953		$	1,000,444		$	1,791,195		$	581,668
Transfers between portfolios	63,328			215,830			669,354			663,621
Principal repayments	(129,073		)	(53,104		)	(205,804		)	(84,097		)
Changes in fair value, net	(647		)	(5,885		)	22,816			(3,907		)
Fair Value at End of Period	$	2,277,561		$	1,157,285		$	2,277,561		$	1,157,285

During the three and six months ended June 30, 2016, we had net transfers of $63 million and $669 million, respectively, of residential loans from our Residential Mortgage Banking segment to our Residential Investments segment. At June 30, 2016, $2.28 billion of loans were held by our FHLB-member subsidiary and partially financed with $2.00 billion of borrowings from the FHLBC. In connection with these borrowings, our FHLB-member subsidiary is required to hold $43 million of FHLB stock. At June 30, 2016, none of these loans were more than 90 days delinquent or in foreclosure.

At June 30, 2016, the weighted average maturity of these FHLB borrowings was approximately nine years and they had a weighted average cost of 0.57% per annum. This interest cost resets every 13 weeks and we seek to fix the interest cost of these FHLB borrowings over their weighted average maturity by using a combination of swaps, TBAs and other derivatives.

Under a final rule published by the Federal Housing Finance Agency in January 2016, our FHLB-member subsidiary will remain an FHLB member through the five-year transition period for captive insurance companies. Our FHLB-member subsidiary's existing $2.0 billion of FHLB debt, which matures beyond this transition period, is permitted to remain outstanding until the stated maturity. As residential loans pledged as collateral for this debt pay down, we are permitted to pledge additional loans or other eligible assets to collateralize this debt; however, we do not expect to be able to increase our subsidiary's FHLB debt above the existing $2.0 billion maximum.

The following table presents the unpaid principal balances for residential real estate loans held-for-investment at fair value by product type at June 30, 2016.

Table 16 – Characteristics of Residential Real Estate Loans Held-for Investment at Fair Value



June 30, 2016
(Dollars in Thousands)	Principal Balance		Weighted Average Coupon
Fixed - 30 year	$	2,144,556	4.16	%
Fixed - 15, 20, & 25 year	53,710		3.64	%
Hybrid	10,557		4.01	%
Total Outstanding Principal	$	2,208,823

The outstanding loans held-for-investment at Redwood at June 30, 2016 were prime-quality, first lien loans, of which 93% were originated between 2013 and 2016 and 7% were originated in 2012 and prior years. The weighted average FICO score of borrowers backing these loans was 773 (at origination) and the weighted average loan-to-value ("LTV") ratio was 66% (at origination). At June 30, 2016, none of these loans was greater than 90 days delinquent.

Residential Securities Portfolio

The following table sets forth real estate securities activity by collateral type in our Residential Investments segment for the three and six months ended June 30, 2016.

Table 17 – Residential Securities Activity by Collateral Type




Three Months Ended June 30, 2016	Senior			Re-REMIC ⁽¹⁾			Subordinate			Total
(In Thousands)	Senior			Re-REMIC ⁽¹⁾			Subordinate			Total
Beginning fair value	$	168,207		$	162,970		$	578,392		$	909,569
Acquisitions
Sequoia securities	—			—			3,313			3,313
Third-party securities	—			—			36,824			36,824
Sales
Sequoia securities	—			—			(24,746		)	(24,746		)
Third-party securities	(64,287		)	—			(19,773		)	(84,060		)
Gains on sales and calls, net	6,978			—			3,098			10,076
Effect of principal payments ⁽²⁾	(5,676		)	(13		)	(11,323		)	(17,012		)
Change in fair value, net	(8,766		)	2,750			7,733			1,717
Ending Fair Value	$	96,456		$	165,707		$	573,518		$	835,681



Six Months Ended June 30, 2016	Senior			Re-REMIC⁽¹⁾			Subordinate			Total
(In Thousands)	Senior			Re-REMIC⁽¹⁾			Subordinate			Total
Beginning fair value	$	336,595		$	165,064		$	526,512		$	1,028,171
Acquisitions
Sequoia securities	—			—			3,313			3,313
Third-party securities	—			—			97,752			97,752
Sales
Sequoia securities	(21,016		)	—			(24,746		)	(45,762		)
Third-party securities	(185,087		)	—			(28,884		)	(213,971		)
Gains on sales and calls, net	15,598			—			3,724			19,322
Effect of principal payments ⁽²⁾	(18,284		)	(13		)	(16,727		)	(35,024		)
Change in fair value, net	(31,350		)	656			12,574			(18,120		)
Ending Fair Value	$	96,456		$	165,707		$	573,518		$	835,681


(1)	Re-REMIC securities, as presented herein, were created by third parties through the resecuritization of certain senior RMBS.


(2)	The effect of principal payments reflects the change in fair value due to principal payments, which is calculated as the cash principal received on a given security during the period multiplied by the prior quarter ending price or acquisition price for that security.

At June 30, 2016, our residential securities consisted of fixed-rate assets (69%), adjustable-rate assets (18%), hybrid assets that reset within the next year (12%), and hybrid assets that reset between 12 and 36 months (1%).

The following table presents the fair value of our residential securities that are financed with repurchase debt, at June 30, 2016.

Table 18 – Residential Securities Financed with Repurchase Debt



June 30, 2016	Residential Securities		Repurchase Debt			Allocated Capital		Weighted Average Price⁽¹⁾		Financing Haircut⁽²⁾
(Dollars In Thousands, except Weighted Average Price)	Residential Securities		Repurchase Debt			Allocated Capital		Weighted Average Price⁽¹⁾		Financing Haircut⁽²⁾
Residential Securities
Senior	$	57,919	$	(49,807	)	$	8,112	$	92	14	%
Re-REMIC	74,963		(45,960		)	29,003		88		39	%
Mezzanine	313,060		(257,223		)	55,837		99		18	%
Total	$	445,942	$	(352,990	)	$	92,952	96		21	%


(1)	GAAP fair value per $100 of principal.


(2)	Allocated capital divided by GAAP fair value.

We directly finance our holdings of residential securities with a combination of capital and repurchase debt in the form of repurchase (or “repo”) financing. At June 30, 2016, we had short-term debt incurred through repurchase facilities of $353 million, which was secured by $446 million of residential real estate securities. The remaining $390 million of these securities were financed with capital. Our repo borrowings were made under facilities with seven different counterparties, and the weighted average cost of funds for these facilities during the second quarter of 2016 was approximately 1.78% per annum. At June 30, 2016, the securities we financed through repurchase facilities had no material credit issues. In addition to the allocated capital listed in the table above that directly supports our repurchase facilities (the "financing haircut”), we continue to hold a designated amount of supplemental risk capital available for potential margin calls or future obligations relating to these facilities.

The majority of the $58 million of senior securities and $75 million Re-REMIC securities noted in the table above are supported by seasoned residential loans originated prior to 2008. The credit performance of these investments continues to exceed our original investment expectations. The $313 million of mezzanine securities financed through repurchase facilities at June 30, 2016, carry investment grade credit ratings and are supported by residential loans originated between 2012 and 2016. The loans underlying these securities have experienced minimal delinquencies to date.

The following table presents real estate securities at June 30, 2016 and December 31, 2015, categorized by portfolio vintage (the years the securities were issued), by priority of cash flows (senior, re-REMIC, and subordinate), and by quality of underlying loans (prime and non-prime). We have additionally separated securities issued through our Sequoia platform or by third parties, including the Agencies.

Table 19 – Residential Securities by Vintage and as a Percentage of Total Securities



June 30, 2016	Sequoia 2012-2016		Third Party 2013-2016		Agency CRT 2013-2016		Third Party 2006-2008		Third Party <=2005		Total Securities		% of Total Securities
(Dollars in Thousands)	Sequoia 2012-2016		Third Party 2013-2016		Agency CRT 2013-2016		Third Party 2006-2008		Third Party <=2005		Total Securities		% of Total Securities
Senior
Prime	$	17,710	$	—	$	—	$	11,188	$	54,007	$	82,905	10	%
Non-prime	—		—		—		115		13,436		13,551		2	%
Total Senior	17,710		—		—		11,303		67,443		96,456		12	%
Re-REMIC	—		—		—		109,236		56,471		165,707		20	%
Subordinate
Prime Mezzanine ⁽¹⁾	164,818		143,425		19,273		—		—		327,516		39	%
Prime Subordinate⁽²⁾	102,769		41,303		76,735		639		24,556		246,002		29	%
Total Subordinate	267,587		184,728		96,008		639		24,556		573,518		68	%
Total Securities	$	285,297	$	184,728	$	96,008	$	121,178	$	148,470	$	835,681	100	%



December 31, 2015	Sequoia 2012-2015		Third Party 2012-2015		Agency CRT 2013-2015		Third Party 2006-2008		Third Party <=2005		Total Securities		% of Total Securities
(Dollars in Thousands)	Sequoia 2012-2015		Third Party 2012-2015		Agency CRT 2013-2015		Third Party 2006-2008		Third Party <=2005		Total Securities		% of Total Securities
Senior
Prime	$	51,563	$	—	$	—	$	36,358	$	174,635	$	262,556	26	%
Non-prime	—		—		—		133		73,906		74,039		7	%
Total Senior	51,563		—		—		36,491		248,541		336,595		33	%
Re-REMIC	—		—		—		108,594		56,470		165,064		16	%
Subordinate
Prime Mezzanine ⁽¹⁾	185,993		127,233		34,976		—		—		348,202		34	%
Prime Subordinate⁽²⁾	96,849		35,361		13,244		812		32,044		178,310		17	%
Total Subordinate	282,842		162,594		48,220		812		32,044		526,512		51	%
Total Securities	$	334,405	$	162,594	$	48,220	$	145,897	$	337,055	$	1,028,171	100	%


(1)	Prime mezzanine includes securities initially rated AA, A, and BBB and issued in 2012 or later.


(2)	Subordinate securities include less than $1 million of non-prime securities at both June 30, 2016 and December 31, 2015.

The following tables present the components of the interest income we earned on AFS securities for the three and six months ended June 30, 2016 and 2015.

Table 20 – Interest Income — Residential AFS Securities



Three Months Ended June 30, 2016									Yield as a Result of
	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
(Dollars in Thousands)	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
Residential
Senior	$	845	$	803	$	1,648	$	87,474	3.86	%	3.67	%	7.54	%
Re-REMIC	1,840		3,282		5,122		112,930		6.52	%	11.62	%	18.14	%
Subordinate
Mezzanine	1,908		672		2,580		191,404		3.99	%	1.40	%	5.39	%
Subordinate	2,403		1,582		3,985		123,788		7.76	%	5.11	%	12.88	%
Total AFS Securities	$	6,996	$	6,339	$	13,335	$	515,596	5.43	%	4.92	%	10.35	%



Three Months Ended June 30, 2015									Yield as a Result of
	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
(Dollars in Thousands)	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
Residential
Senior	$	3,606	$	4,383	$	7,989	$	408,215	3.53	%	4.29	%	7.83	%
Re-REMIC	2,073		2,449		4,522		103,384		8.02	%	9.48	%	17.50	%
Subordinate
Mezzanine	2,841		890		3,731		275,419		4.13	%	1.29	%	5.42	%
Subordinate	2,380		1,602		3,982		117,566		8.10	%	5.45	%	13.55	%
Total AFS Securities	$	10,900	$	9,324	$	20,224	$	904,584	4.82	%	4.12	%	8.94	%




Six Months Ended June 30, 2016									Yield as a Result of
	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
(Dollars in Thousands)	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
Residential
Senior	$	2,985	$	3,303	$	6,288	$	156,099	3.82	%	4.23	%	8.06	%
Re-REMIC	3,685		6,804		10,489		111,216		6.63	%	12.24	%	18.86	%
Subordinate
Mezzanine	3,981		1,373		5,354		200,484		3.97	%	1.37	%	5.34	%
Subordinate	4,646		2,927		7,573		118,051		7.87	%	4.96	%	12.83	%
Total AFS Securities	$	15,297	$	14,407	$	29,704	$	585,850	5.22	%	4.92	%	10.14	%




Six Months Ended June 30, 2015									Yield as a Result of
	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
(Dollars in Thousands)	Interest Income		Discount (Premium) Amortization		Total Interest Income		Average Amortized Cost		Interest Income		Discount (Premium) Amortization		Total Interest Income
Residential
Senior	$	7,362	$	9,300	$	16,662	$	414,331	3.55	%	4.49	%	8.04	%
Re-REMIC	4,429		4,523		8,952		102,317		8.66	%	8.84	%	17.50	%
Subordinate
Mezzanine	7,058		2,039		9,097		346,997		4.07	%	1.18	%	5.24	%
Subordinate	4,732		3,300		8,032		117,241		8.07	%	5.63	%	13.70	%
Total AFS Securities	$	23,581	$	19,162	$	42,743	$	980,886	4.81	%	3.91	%	8.72	%

The following tables present the components of carrying value at June 30, 2016 and December 31, 2015 for our AFS residential securities.

Table 21 – Carrying Value of AFS Securities



June 30, 2016	Senior			Re-REMIC			Subordinate			Total
(In Thousands)	Senior			Re-REMIC			Subordinate			Total
Principal balance	$	80,854		$	188,404		$	474,487		$	743,745
Credit reserve	(1,609		)	(9,352		)	(33,982		)	(44,943		)
Unamortized discount, net	(8,427		)	(64,484		)	(134,663		)	(207,574		)
Amortized cost	70,818			114,568			305,842			491,228
Gross unrealized gains	4,929			51,139			67,242			123,310
Gross unrealized losses	(2,423		)	—			(1,845		)	(4,268		)
Carrying Value	$	73,324		$	165,707		$	371,239		$	610,270



December 31, 2015	Senior			Re-REMIC			Subordinate			Total
(In Thousands)	Senior			Re-REMIC			Subordinate			Total
Principal balance	$	293,196		$	189,782		$	490,249		$	973,227
Credit reserve	(6,406		)	(10,332		)	(32,131		)	(48,869		)
Unamortized discount, net	(30,474		)	(71,670		)	(134,963		)	(237,107		)
Amortized cost	256,316			107,780			323,155			687,251
Gross unrealized gains	26,512			57,284			63,205			147,001
Gross unrealized losses	(3,577		)	—			(1,430		)	(5,007		)
Carrying Value	$	279,251		$	165,064		$	384,930		$	829,245

We designate any amount of unpaid principal balance that we do not expect to receive and thus do not expect to earn or recover as a credit reserve on the security. Any remaining net unamortized discounts or premiums on the security are amortized into income over time using the effective yield method.

At June 30, 2016, credit reserves for our AFS securities totaled $45 million, or 6.0% of the principal balance of our residential securities, as compared to $49 million, or 5.0%, at December 31, 2015. During the three and six months ended June 30, 2016, reductions in the credit reserve from realized losses and sales were partially offset by increases resulting from acquisitions and transfers to credit reserve from accretable discount. During the three and six months ended June 30, 2016 and 2015, realized credit losses on our residential securities totaled $1 million and $3 million, respectively, and $3 million and $6 million, respectively.

Mortgage Servicing Rights Portfolio

Our MSRs are held and managed at one of our taxable REIT subsidiaries and typically are acquired together with loans from originators and then separately recognized under GAAP when the MSR is retained and the associated loan is sold to a third party or transferred to a Sequoia residential securitization sponsored by us that meets the GAAP criteria for sale. In addition, we also purchase MSRs on a flow basis from third-parties that sell the associated loans directly to the Agencies and we may also purchase portfolios of MSRs on a bulk basis. Although we own the rights to service loans, we contract with sub-servicers to perform these activities. Our receipt of MSR income is not subject to any covenants other than customary performance obligations associated with servicing residential loans. If a sub-servicer we contract with was to fail to perform these obligations, our servicing rights could be terminated and we would evaluate our MSR asset for impairment at that time.

The following tables provide the activity for MSRs by portfolio for the three and six months ended June 30, 2016 and 2015.

Table 22 – MSR Activity by Portfolio



	Three Months Ended June 30,									Three Months Ended June 30,
	2016									2015
(In Thousands)	Jumbo			Conforming			Total MSRs			Jumbo		Conforming		Total MSRs
Balance at beginning of period	$	40,029		$	86,591		$	126,620		$	51,121	$	69,203	$	120,324
Additions
MSRs retained from Sequoia securitizations	2,131			—			2,131			6,002		—		6,002
MSRs retained from third-party loan sales	78			16			94			172		14,990		15,162
Purchased MSRs	—			8,466			8,466			—		11,299		11,299
Market valuation adjustments	(10,488		)	(16,777		)	(27,265		)	9,709		5,966		15,675
Balance at End of Period	$	31,750		$	78,296		$	110,046		$	67,004	$	101,458	$	168,462



	Six Months Ended June 30,									Six Months Ended June 30,
	2016									2015
(In Thousands)	Jumbo			Conforming			Total MSRs			Jumbo			Conforming			Total MSRs
Balance at beginning of period	$	58,138		$	133,838		$	191,976		$	57,992		$	81,301		$	139,293
Additions
MSRs retained from Sequoia securitizations	2,131			—			2,131			7,874			—			7,874
MSRs retained from third-party loan sales	124			3,380			3,504			264			28,701			28,965
Purchased MSRs	—			13,863			13,863			—			14,378			14,378
Sold MSRs	—			(29,559		)	(29,559		)	(132		)	(18,074		)	(18,206		)
Market valuation adjustments	(28,643		)	(43,226		)	(71,869		)	1,006			(4,848		)	(3,842		)
Balance at End of Period	$	31,750		$	78,296		$	110,046		$	67,004		$	101,458		$	168,462

The decline in price during the second quarter of 2016 was primarily due to the decline in market interest rates and a widening of credit spreads during the quarter. For the six months ended June 30, 2016, we sold MSRs with a fair value of $30 million. We may periodically sell MSRs in the future; however, we cannot predict the timing and amounts of such sales, if any.

The following table presents characteristics of the loans associated with our MSR investments at June 30, 2016.

Table 23 – Characteristics of MSR Investments Portfolio



	June 30, 2016
(Dollars In Thousands)	Jumbo			Conforming			Total
Unpaid principal balance	$	5,511,905		$	9,825,344		$	15,337,249
Fair value of MSRs	$	31,750		$	78,296		$	110,046
MSR values as percent of unpaid principal balance	0.58		%	0.80		%	0.72		%
Gross cash yield ⁽¹⁾	0.25		%	0.27		%	0.27		%
Number of loans	7,957			41,790			49,747
Average loan size	$	693		$	235		$	308
Average coupon	3.98		%	3.88		%	3.91		%
Average loan age (months)	31			13			19
Average original loan-to-value	67		%	73		%	71		%
Average original FICO score	770			760			764
60+ day delinquencies	0.06		%	0.13		%	0.11		%


(1)	Gross cash yield is calculated by dividing the annualized quarterly gross servicing fees we received for the three months ended June 30, 2016, by the weighted average notional balance of loans associated with MSRs we owned during that period.

At June 30, 2016, nearly all of our MSRs were comprised of base MSRs and we did not own any portion of a servicing right related to any loan where we did not own the entire servicing right. At both June 30, 2016 and December 31, 2015, we had $1 million of servicer advances outstanding related to our MSRs, which are presented in Other assets on our consolidated balance sheets.

Residential Mortgage Banking Segment

The following table presents the components of segment contribution for the Residential Mortgage Banking segment for the three and six months ended June 30, 2016 and 2015.

Table 24 – Residential Mortgage Banking Segment Contribution



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Interest income
Loans	$	7,902		$	9,976		$	(2,074	)	$	15,207		$	21,442		$	(6,235	)
Sequoia securities	8			—			8			572			4,329			(3,757		)
Total interest income	7,910			9,976			(2,066		)	15,779			25,771			(9,992		)
Interest expense	(3,604		)	(3,298		)	(306		)	(6,893		)	(7,076		)	183
Net interest income	4,306			6,678			(2,372		)	8,886			18,695			(9,809		)
Mortgage banking activities, net	7,728			4,833			2,895			17,008			7,052			9,956
Direct operating expenses	(6,047		)	(11,033		)	4,986			(11,368		)	(21,936		)	10,568
Segment contribution before income taxes	5,987			478			5,509			14,526			3,811			10,715
Provision for income taxes	—			865			(865		)	—			872			(872		)
Segment Contribution	$	5,987		$	1,343		$	4,644		$	14,526		$	4,683		$	9,843

The following tables provide the activity of unsecuritized residential loans during the three and six months ended June 30, 2016 and 2015.

Table 25 – Residential Loans Held-for-Sale — Activity



	Three Months Ended
	June 30, 2016									June 30, 2015
(In Thousands)	Jumbo			Conforming			Total			Jumbo			Conforming			Total
Balance at beginning of period	$	439,689		$	1,387		$	441,076		$	894,016		$	200,869		$	1,094,885
Acquisitions	1,342,021			58			1,342,079			1,406,987			1,440,148			2,847,135
Sales	(828,699		)	(2,275		)	(830,974		)	(1,419,891		)	(1,396,252		)	(2,816,143		)
Transfers between portfolios ⁽¹⁾	(63,328		)	—			(63,328		)	(215,826		)	—			(215,826		)
Principal repayments	(12,332		)	—			(12,332		)	(14,369		)	(425		)	(14,794		)
Changes in fair value, net	5,029			830			5,859			(6,993		)	3,817			(3,176		)
Balance at End of Period	$	882,380		$	—		$	882,380		$	643,924		$	248,157		$	892,081



	Six Months Ended
	June 30, 2016									June 30, 2015
(In Thousands)	Jumbo			Conforming			Total			Jumbo			Conforming			Total
Balance at beginning of period	$	985,919		$	129,819		$	1,115,738		$	1,097,805		$	244,714		$	1,342,519
Acquisitions	2,362,868			197,860			2,560,728			2,519,480			2,805,299			5,324,779
Sales	(1,770,489		)	(329,620		)	(2,100,109		)	(2,277,749		)	(2,803,793		)	(5,081,542		)
Transfers between portfolios ⁽¹⁾	(669,354		)	—			(669,354		)	(663,666		)	—			(663,666		)
Principal repayments	(35,837		)	(84		)	(35,921		)	(28,301		)	(590		)	(28,891		)
Changes in fair value, net	9,273			2,025			11,298			(3,645		)	2,527			(1,118		)
Balance at End of Period	$	882,380		$	—		$	882,380		$	643,924		$	248,157		$	892,081


(1)	Represents the net transfers of loans into our Residential Investments segment and their reclassification from held-for-sale to held-for-investment.

The following table provides the activity of our retained Sequoia securities held in this segment for the three and six months ended June 30, 2016 and 2015.

Table 26 – Sequoia Securities Activity



	Three Months Ended June 30,					Six Months Ended June 30,
(In Thousands)	2016		2015			2016			2015
Beginning fair value	$	—	$	65,809		$	197,007		$	93,802
Transfers between portfolios	—		(65,809		)	—			(65,809		)
Sales	—		—			(195,107		)	(13,588		)
Effect of principal payments	—		—			(3,403		)	(98		)
Change in fair value, net	—		—			1,503			(14,307		)
Ending Fair Value	$	—	$	—		$	—		$	—

Overview

At June 30, 2016, we had substantially completed the wind-down of our conforming mortgage banking activities, having sold all of our conforming loans and completed significant reductions in our headcount at this segment. During the first half of 2016, we purchased $2.36 billion of predominately prime residential jumbo loans, sold $1.42 billion of jumbo loans to third parties and securitized $354 million through our Sequoia platform. In addition, we had net transfers of $669 million of loans to our Residential Investments segment and financed them with borrowings from the FHLBC. Our pipeline of loans identified for purchase at June 30, 2016, included $1.17 billion of jumbo loans. Based on the year-to-date results in 2016, and the restructuring of our conforming mortgage banking operations, we continue to expect to see higher residential mortgage banking income for 2016 as compared to 2015.

We utilize a combination of capital and our residential loan warehouse facilities to manage our inventory of residential loans held-for-sale. At June 30, 2016, we had $706 million of warehouse debt outstanding to fund residential mortgages held-for-sale. The weighted average cost of the borrowings outstanding under these facilities during the second quarter of 2016 was 2.0% per annum. Our warehouse capacity at June 30, 2016 totaled $1.40 billion across four separate counterparties, which should continue to provide sufficient liquidity to fund our residential mortgage banking operations in 2016.

Our residential mortgage banking operations created investments that allowed us to deploy $105 million of capital into our residential investment portfolio during the first half of 2016. At June 30, 2016, we had 375 loan sellers, up from 330 at the end of 2015. This included 219 jumbo and 156 MPF sellers from various FHLB districts.

Prior to the second quarter of 2015, this segment included Sequoia IO securities that were used in part to mitigate certain risks related to interest rate movements on our residential loan pipeline. On April 1, 2015, we permanently transferred all Sequoia IO securities from the Residential Mortgage Banking segment to the Residential Investments segment. In addition, in the fourth quarter of 2015, we retained senior securities from a Sequoia securitization we sponsored that quarter, which we subsequently sold during the first quarter of 2016.

Net Interest Income

Net interest income from residential mortgage banking is primarily comprised of interest income earned on residential loans from the time we purchase the loans to when we sell or securitize them, offset by interest expense incurred on short-term warehouse debt used in part to finance the loans while we hold them on our consolidated balance sheet.

The $2 million and $10 million decreases in net interest income for the three and six month periods, respectively, were primarily due to lower average balances of conforming loans during 2016, resulting from the wind-down of conforming loan purchases and sales during the first quarter of 2016. In addition, certain Sequoia securities that were included in this segment through the first quarter of 2015 and transferred into our Residential Investments segment in the second quarter of 2015, accounted for $4 million of the decrease during the six month periods.

The amount of net interest income we earn on loans held-for-sale is dependent on many variables, including the amount of loans and the time they are outstanding on our consolidated balance sheet and their interest rates, as well as the amount of leverage we employ through the use of short-term debt to finance the loans and the interest rates on that debt. These factors will impact interest income in future periods.

Mortgage Banking Activities, Net

Mortgage banking activities, net, includes the changes in market value of both the loans we hold for sale and commitments for loans we intend to purchase (collectively, our loan pipeline), as well as the effect of hedges we utilize to manage risks associated with our loan pipeline. Our loan sale profit margins are measured over the period from when we commit to purchase a loan and subsequently sell or securitize the loan. Accordingly, these profit margins may encompass positive or negative market valuation adjustments on loans, hedging gains or losses associated with our loan pipeline, and any other related transaction expenses, and may be realized over the course of one or more quarters for financial reporting purposes.

The following table presents the components of residential mortgage banking activities, net. Amounts presented include both the changes in market values for loans that were sold and associated derivative positions that were settled during the periods presented, as well as changes in market values of loans, derivatives and hedges outstanding at the end of each period.

Table 27 – Components of Residential Mortgage Banking Activities, Net



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Changes in fair value of:
Residential loans, at fair value ⁽¹⁾	$	16,711		$	(2,122	)	$	18,833		$	34,785		$	18,191		$	16,594
Sequoia securities	(29		)	—			(29		)	1,455			(14,359		)	15,814
Risk management derivatives⁽²⁾	(9,240		)	5,555			(14,795		)	(19,456		)	1,185			(20,641		)
Other income, net⁽³⁾	286			1,400			(1,114		)	224			2,035			(1,811		)
Total Residential Mortgage Banking Activities, Net	$	7,728		$	4,833		$	2,895		$	17,008		$	7,052		$	9,956


(1)	Includes changes in fair value for loan purchase and forward sale commitments.


(2)	Represents market valuation changes of derivatives that are used to manage risks associated with our accumulation of residential loans.


(3)	Amounts in this line include other fee income from loan acquisitions and the provision for repurchase expense, presented net.

The increase in mortgage banking activities, net in both the three and six month periods was primarily due to higher jumbo gross margins during 2016 on similar volume as compared to the prior year. Loan purchase commitments ("LPCs"), adjusted for fallout expectations, were $1.54 billion for the second quarter of 2016.

Our gross margins for our jumbo loans, which we define as net interest income plus income from mortgage banking activities divided by LPCs, were 68 basis points in the second quarter of 2016 and 104 basis points for the first half of 2016. In both cases, the margins were within our long-term expectations of 50 to 75 basis points. Our second quarter mortgage banking activities, net, included $2 million of income from trailing conforming loan sales and adjustments to conforming loan repurchase reserves. Including this amount, our overall gross margin was 78 basis points for the second quarter of 2016.

At June 30, 2016, we had a repurchase reserve of $5 million outstanding related to residential loans sold through this segment. For the six months ended June 30, 2016 and 2015, we recorded $0.5 million and $1 million, respectively, of provision for repurchases that was included in income from mortgage banking activities, net, in this segment. We review our loan repurchase reserves each quarter and adjust them as necessary based on current information available at each reporting date.

The following table details outstanding principal balances for residential loans held-for-sale by product type at June 30, 2016.

Table 28 – Characteristics of Residential Loans Held-for-Sale



June 30, 2016	Principal Value		Weighted Average Coupon
(Dollars in Thousands)	Principal Value		Weighted Average Coupon
First Lien Prime
Fixed - 30 year	$	412,305	4.09	%
Fixed - 15, 20, & 25 year	63,427		3.39	%
Hybrid	383,970		3.20	%
ARM	1,001		2.29	%
Total Outstanding Principal	$	860,703

Operating Expenses and Taxes

The decreases in operating expenses in both the three and six month periods at this segment were primarily attributable to the restructuring of our conforming loan mortgage banking operations during the first quarter of 2016. All severance and related charges from the restructuring of our conforming mortgage banking operations were included in corporate/other for segment reporting purposes. Our 2016 operating expenses primarily include costs associated with the underwriting, purchase and sale of jumbo residential loans.

All residential mortgage banking activities are performed in taxable REIT subsidiaries and the provision for income taxes generally changes in relation to the amount of this segment's contribution before income taxes. However, in the first half of 2016, the provision for income taxes at our Residential Mortgage Banking segment was minimal as we expect to maintain a full valuation allowance against net deferred tax assets created by the GAAP losses at our taxable REIT subsidiaries.

Commercial Segment

The following table presents the components of segment contribution for the Commercial segment for the three and six months ended June 30, 2016 and 2015.

Table 29 – Commercial Segment Contribution



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Interest income	$	13,151		$	12,679		$	472		$	22,732		$	23,593		$	(861	)
Interest expense	(1,507		)	(3,497		)	1,990			(4,459		)	(6,986		)	2,527
Net interest income	11,644			9,182			2,462			18,273			16,607			1,666
Reversal of provision for loan losses	6,532			261			6,271			6,243			55			6,188
Mortgage banking activities, net	—			2,614			(2,614		)	(2,062		)	2,321			(4,383		)
Investment fair value changes, net	342			—			342			205			—			205
Other income	27			—			27			27			—			27
Realized losses, net	(191		)	—			(191		)	(191		)	—			(191		)
Direct operating expenses	(669		)	(3,020		)	2,351			(2,271		)	(6,502		)	4,231
Segment contribution before income taxes	17,685			9,037			8,648			20,224			12,481			7,743
(Provision for) benefit from income taxes	—			(143		)	143			—			710			(710		)
Total Segment Contribution	$	17,685		$	8,894		$	8,791		$	20,224		$	13,191		$	7,033

The following table provides the activity of commercial loans during the six months ended June 30, 2016 and 2015.

Table 30 – Commercial Loans — Activity



	Six Months Ended June 30,
	2016						2015
(In Thousands)	Held-for-Sale			Held-for-Investment			Held-for-Sale			Held-for-Investment
Balance at beginning of period	$	39,141		$	363,506		$	166,234		$	400,693
Originations/acquisitions	37,625			—			350,384			9,350
Sales	(77,183		)	—			(357,441		)	—
Transfers between portfolios	302,580			(302,580		)	—			—
Principal repayments	(16		)	(47,385		)	(168		)	(23,803		)
Discount amortization	—			330			—			387
Reversal of provision for loan losses	—			6,243			—			55
Changes in fair value, net	631			2,171			6,844			(1,204		)
Balance at End of Period	$	302,778		$	22,285		$	165,853		$	385,478

Overview

During the first quarter of 2016, we sold all of our remaining commercial senior loans, completed significant reductions in our headcount at this segment, and substantially completed the wind-down of our commercial mortgage banking activities. During the second quarter of 2016, we announced our intent to sell all but two of our commercial mezzanine loans and currently anticipate a sale to close in the third quarter of 2016.

During 2016, substantially all of the income from this segment was derived from our commercial investments. At June 30, 2016, these investments had a carrying value of $376 million, and included $303 million of commercial loans held-for-sale, $22 million of commercial loans held-for-investment, $48 million of commercial multi-family CMBS securities, and $2 million of other assets.

Net Interest Income

During 2016, net interest income was primarily generated from our mezzanine and other subordinate commercial loans and securities. During 2015, interest income was also generated from senior loans we originated and sold to third-party CMBS aggregators. The following table presents net interest income from each of these portfolios for the three and six months ended June 30, 2016 and 2015.

Table 31 Commercial Loans and Securities - Net Interest Income



	Three Months Ended June 30,							Six Months Ended June 30,
(In Thousands)	2016		2015		Change			2016		2015		Change
Senior loans held-for-sale	$	—	$	632	$	(632	)	$	356	$	1,341	$	(985	)
Mezzanine loans	11,443		8,550		2,893			17,595		15,266		2,329
Trading securities	201		—		201			322		—		322
Net Interest Income	$	11,644	$	9,182	$	2,462		$	18,273	$	16,607	$	1,666

Reversal of Provision for Loan Losses

As a result of the transfer of most of our held-for-investment loans to held-for-sale, we recorded a reversal of provision for loan losses of $5 million during the second quarter of 2016. In addition, prior to the transfer of the loans to held-for-sale, we recorded an additional $1 million of reversal of provision for loan losses resulting from the repayment of five loans during the second quarter of 2016.

Mortgage Banking Activities, Net

Income from commercial mortgage banking activities, net includes changes in the fair value of commercial loans held-for-sale and of derivatives used to hedge these loans while they are being accumulated for sale to the CMBS market. The loss from mortgage banking activities for the six months ended June 30, 2016, resulted from lower gross margins on the liquidation of our remaining senior loans during the first quarter of 2016.

Direct Operating Expenses and Taxes

The decrease in operating expenses in both the three and six month periods at this segment was primarily attributable to the restructuring of our commercial mortgage banking operations during the first quarter of 2016. All severance and related charges from the restructuring of these operations were included in corporate/other for segment reporting purposes. Our 2016 operating expenses primarily include costs associated with the management of our commercial mezzanine loan portfolio.

Commercial Mezzanine Loan Portfolio

Our commercial mezzanine loan portfolio is comprised of mezzanine and other subordinate loans that we originated and currently intend to sell. Excluding $65 million of senior A-notes, the carrying value of loans in this portfolio was $260 million at June 30, 2016 and $300 million at December 31, 2015. Although we sold the A-notes in prior years, they did not meet the criteria for sale treatment under GAAP and we recorded the transfers of the loans as secured borrowings. On average, our commercial loans have a maturity of more than four years, and an unlevered yield of approximately 10% per annum, exclusive of provisions for loan losses.

At June 30, 2016 we had an allowance for loan losses of $1 million associated with our two remaining loans held-for-investment. At June 30, 2016, we determined one of these loans with a recorded investment of $18 million was impaired due to a maturity default that occurred during the second quarter of 2016, and we carried a specific reserve of $1 million associated with this loan. The borrower is expected to refinance this loan with a third party; however, the timing and completion of the refinance is uncertain at this point.

100

Results of Consolidated Sequoia Entities

We sponsored Sequoia securitization entities prior to 2012 that are reported on our consolidated balance sheets for financial reporting purposes in accordance with GAAP. Each of these entities is independent of Redwood and of each other and the assets and liabilities of these entities are not, respectively, owned by us or legal obligations of ours. We record the assets and liabilities of the consolidated Sequoia entities at fair value, based on the estimated fair value of the debt securities (ABS) issued from the securitizations, in accordance with GAAP provisions for collateralized financing entities. At June 30, 2016, the estimated fair value of our investments in the consolidated Sequoia entities was $28 million.

The following tables present the statements of income for the three and six months ended June 30, 2016, and the balance sheets of the consolidated Sequoia entities at June 30, 2016 and December 31, 2015. All amounts in the statements of income and balance sheets presented below are included in our consolidated financial statements.

Table 32 – Consolidated Sequoia Entities Statements of Income



	Three Months Ended June 30,									Six Months Ended June 30,
(In Thousands)	2016			2015			Change			2016			2015			Change
Interest income	$	4,911		$	6,462		$	(1,551	)	$	9,688		$	13,480		$	(3,792	)
Interest expense	(3,271		)	(4,048		)	777			(6,568		)	(8,530		)	1,962
Net interest income	1,640			2,414			(774		)	3,120			4,950			(1,830		)
Investment fair value changes, net	(251		)	(684		)	433			(1,831		)	(1,777		)	(54		)
Net Income from Consolidated Sequoia Entities	$	1,389		$	1,730		$	(341	)	$	1,289		$	3,173		$	(1,884	)

Table 33 – Consolidated Sequoia Entities Balance Sheets



(In Thousands)	June 30, 2016		December 31, 2015
Residential loans held for investment, at fair value	$	880,197	$	1,021,870
Other assets	7,698		6,254
Total Assets	$	887,895	$	1,028,124
Other liabilities	$	528	$	655
Asset-backed securities issued, at fair value	859,628		996,820
Total liabilities	860,156		997,475
Equity (fair value of Redwood's retained investments in entities)	27,739		30,649
Total Liabilities and Equity	$	887,895	$	1,028,124

Net Interest Income at Consolidated Sequoia Entities

The decreases in net interest income in both the three and six month periods from these entities primarily resulted from a lower average balance of loans outstanding at the entities during the first half of 2016, resulting from continued loan paydowns.

Investment Fair Value Changes, Net at Consolidated Sequoia Entities

Investment fair value changes, net at consolidated Sequoia entities includes the change in fair value of the residential loans held-for-investment, REO, and the ABS issued at the entities, which together represent the change in value of our retained investments in the consolidated Sequoia entities. The decreases in market value during the first half of 2016 were primarily driven by a reduction in the basis of our retained IO securities from the receipt of interest during that period.

101

Residential Loans at Consolidated Sequoia Entities

The following table provides details of residential loan activity at consolidated Sequoia entities for the three and six months ended June 30, 2016 and 2015.

Table 34 – Residential Loans at Consolidated Sequoia Entities — Activity



	Three Months Ended June 30,						Six Months Ended June 30,
(In Thousands)	2016			2015			2016			2015
Balance at beginning of period	$	930,027		$	1,304,426		$	1,021,870		$	1,474,386
ASU 2014-13 election adjustment	—			—			—			(103,649		)
Adjusted beginning balance	930,027			1,304,426			1,021,870			1,370,737
Principal repayments	(53,597		)	(68,547		)	(100,938		)	(135,797		)
Transfers to REO	(3,825		)	(1,241		)	(5,800		)	(3,157		)
Deconsolidation adjustments	—			—			(6,871		)	—
Changes in fair value, net	7,592			2,476			(28,064		)	5,331
Balance at End of Period	$	880,197		$	1,237,114		$	880,197		$	1,237,114

Characteristics of Loans at Consolidated Sequoia Entities

The following table highlights unpaid principal balances for loans at consolidated Sequoia entities by product type at June 30, 2016.

Table 35 – Characteristics of Loans at Consolidated Sequoia Entities



June 30, 2016
(Dollars in Thousands)	Principal Balance		Weighted Average Coupon
First Lien
ARM	$	976,002	1.92	%
Hybrid ⁽¹⁾	19,336		2.84	%
Total Outstanding Principal	$	995,338


(1)	All of these loans have reached the initial interest rate reset date and are currently adjustable rate mortgages.

First lien adjustable rate mortgage ("ARM") and hybrid loans comprise nearly all of the loans in the consolidated Sequoia entities and were primarily originated in 2006 or prior. All of the $19 million of hybrid loans held at consolidated Sequoia entities at June 30, 2016 had reset in 2010, and now act as ARM loans. For outstanding loans at consolidated Sequoia entities at June 30, 2016, the weighted average FICO score of borrowers backing these loans was 729 (at origination) and the weighted average original LTV ratio was 66% (at origination). At June 30, 2016 and December 31, 2015, the unpaid principal balance of loans at consolidated Sequoia entities delinquent greater than 90 days was $20 million and $27 million, respectively, and the unpaid principal balance of loans in foreclosure was $25 million and $32 million, respectively.

102

Taxable Income and Tax Provision

Taxable Income

The following table summarizes our taxable income and distributions to shareholders for the three and six months ended June 30, 2016 and 2015. For each of these periods, we had no undistributed REIT taxable income.

Table 36 – Taxable Income



	Three Months Ended June 30,					Six Months Ended June 30,
(In Thousands, except per Share Data)	2016 est. ⁽¹⁾		2015 est. ⁽¹⁾			2016 est. ⁽¹⁾		2015 est. ⁽¹⁾
REIT taxable income	$	27,846	$	17,885		$	45,168	$	32,723
Taxable REIT subsidiary income (loss)	2,596		(43,307		)	30,114		(29,461		)
Total Taxable Income	$	30,442	$	(25,422	)	$	75,282	$	3,262

Distributions to shareholders	$	21,554	$	23,606		$	43,223	$	47,004

REIT taxable income per share	$	0.36	$	0.21		$	0.59	$	0.39
Total taxable income per share	$	0.39	$	(0.30	)	$	0.98	$	0.04


(1)	Our tax results for the three and six months ended June 30, 2016 and 2015 are estimates until we file tax returns for these years.

We currently expect all or nearly all of the dividends we distribute in 2016 will be taxable to shareholders as ordinary income and a smaller portion, if any, will be a return of capital, which is in general, non-taxable. However, based on federal income tax rules related to capital loss carryforwards, none of our 2016 dividend distributions are expected to be characterized as long-term capital gains for federal income tax purposes.

Our estimated total taxable income for the three months ended June 30, 2016 and 2015 included $2 million and $1 million in realized credit losses on investments, respectively. Our estimated total taxable income for the six months ended June 30, 2016 and 2015 included $5 million and $4 million in realized credit losses on investments, respectively. We anticipate an additional $20 million of tax credit losses to be realized over an estimated three- to five-year period based on the securities we currently own. For the three and six months ended June 30, 2016, we realized net capital gain of $7 million and $14 million, respectively, at the REIT for tax purposes.

Tax Provision under GAAP

For three and six months ended June 30, 2016, we recorded a tax provision of $0.3 million and $0.4 million, respectively, compared to a tax provision of $2 million and a tax benefit of $3 million for the three and six months ended June 30, 2015, respectively. Our tax provision or benefit is primarily derived from the activities at our TRS as we do not book a material tax provision associated with income generated at our REIT. The reduction of our tax benefit year-over-year was primarily the result of a valuation allowance being recorded against the net deferred tax assets ("DTAs"), which were generated from GAAP losses, primarily from residential and commercial mortgage banking operations, at our TRS in 2016. The income or loss generated at our TRS will not affect the tax characterization of our 2016 dividends.

Realization of our DTAs is dependent on many factors, including generating sufficient taxable income prior to the expiration of NOL carryforwards and generating sufficient capital gains in future periods prior to the expiration of capital loss carryforwards. We determine the extent to which realization of our DTAs is not assured and establish a valuation allowance accordingly. At December 31, 2015, we reported net federal DTAs, for which we recorded a full valuation allowance. As a result of GAAP losses at our TRS in the first two quarters of 2016, we are forecasting that we will report net federal DTAs at December 31, 2016. We remain uncertain about our ability to generate sufficient taxable income or capital gains in future periods needed to utilize net DTAs beyond the reversal of our deferred tax liabilities, and included a valuation allowance against these forecasted DTAs in the calculation of our estimated annual effective tax rate. Consistent with prior periods, we continued to maintain a valuation allowance against our net state DTAs. Our estimate of net deferred tax assets could change in future periods to the extent that actual or revised estimates of future taxable income during the carryforward periods change from current expectations.

103

Differences between Estimated Total Taxable Income and GAAP Income

Differences between estimated taxable income and GAAP income are largely due to the following: (i) we cannot establish loss reserves for future anticipated events for tax but we can for GAAP, as realized credit losses are expensed when incurred for tax and these losses are anticipated through lower yields on assets or through loss provisions for GAAP; (ii) the timing, and possibly the amount, of some expenses (e.g., certain compensation expenses) are different for tax than for GAAP; (iii) since amortization and impairments differ for tax and GAAP, the tax and GAAP gains and losses on sales may differ, resulting in differences in realized gains on sale; (iv) at the REIT and certain TRS entities, unrealized gains and losses on market valuation adjustments of securities and derivatives are not recognized for tax until the instrument is sold or extinguished; (v) for tax, basis may not be assigned to mortgage servicing rights retained when whole loans are sold resulting in lower tax gain on sale; and, (vi) for tax, we do not consolidate securitization entities as we do under GAAP. As a result of these differences in accounting, our estimated taxable income can vary significantly from our GAAP income during certain reporting periods.

The tables below reconcile our estimated total taxable income to our GAAP income for the six months ended June 30, 2016.

Table 37 – Differences between Estimated Total Taxable Income and GAAP Net Income



	Six Months Ended June 30, 2016
(In Thousands, except per Share Data)	REIT (Est.)			TRS (Est.)			Total Tax (Est.)			GAAP			Differences
Interest income	$	103,440		$	16,353		$	119,793		$	129,115		$	(9,322	)
Interest expense	(26,692		)	(14,693		)	(41,385		)	(46,394		)	5,009
Net interest income	76,748			1,660			78,408			82,721			(4,313		)
Reversal of provision for loan losses	—			—			—			6,243			(6,243		)
Realized credit losses	(4,595		)	—			(4,595		)	—			(4,595		)
Mortgage banking activities, net	—			9,028			9,028			14,946			(5,918		)
MSR income, net	—			43,994			43,994			9,064			34,930
Investment fair value changes, net	(1,169		)	(3,982		)	(5,151		)	(30,604		)	25,453
Operating expenses	(26,341		)	(21,584		)	(47,925		)	(50,607		)	2,682
Other income	537			751			1,288			2,514			(1,226		)
Realized gains, net	—			284			284			19,422			(19,138		)
Provision for income taxes	(12		)	(37		)	(49		)	(355		)	306
Net Income	$	45,168		$	30,114		$	75,282		$	53,344		$	21,938

Income per share	$	0.59		$	0.39		$	0.98		$	0.67		$	0.31

Potential Taxable Income Volatility

We expect period-to-period volatility in our estimated taxable income. A description of the factors that can cause this volatility is described in the Taxable Income portion of the "Results of Operations" section in the MD&A included in Part II, Item 7, of our Annual Report on Form 10-K.

104

LIQUIDITY AND CAPITAL RESOURCES

Summary

Our principal sources of cash consist of borrowings under mortgage loan warehouse facilities, securities repurchase agreements, our FHLB-member subsidiary’s borrowing facility with the FHLBC, payments of principal and interest we receive from our residential and commercial investment portfolios, and cash generated from our operating activities. Our most significant uses of cash are to purchase mortgage loans for our mortgage banking operations, to fund investments in residential loans, to repay principal and interest on our warehouse facilities, repurchase agreements, and long-term debt, to purchase investment securities, to make dividend payments on our capital stock, and to fund our operations.

At June 30, 2016, we held $217 million in cash and we estimated that our capital available for investments (defined as the approximate amount of capital we had readily available for long-term investments) was approximately $140 million. We expect this amount to increase by an additional $240 million to $260 million upon the anticipated completion of our commercial mezzanine loan sale during the third quarter of 2016.

In February 2016, our Board of Directors authorized the repurchase of up to $100 million of our common stock and also authorized the repurchase of outstanding debt securities, including convertible and exchangeable debt. This authorization replaced all previous share repurchase plans and has no expiration date. This repurchase authorization does not obligate us to acquire any specific number of shares or securities. Under this authorization, shares or securities may be repurchased in privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. During the six months ended June 30, 2016, we repurchased 819,738 shares for $10 million pursuant to this new authorization. At June 30, 2016, approximately $90 million of this current authorization remained available for the repurchases of shares of our common stock. Like other investments we may make, any repurchases of our common stock under this authorization would reduce our available capital described above.

While we believe our available capital is sufficient to fund our currently contemplated investment activities, we may raise capital from time-to-time to make long-term investments or for other purposes. To the extent we seek additional capital to fund our operations and investment activities, our approach to raising capital will continue to be based on what we believe to be in the best long-term interests of shareholders. Any future capital raising transaction could include the issuance of debt or equity securities under the shelf registration statement we currently have on file with the SEC or the issuance of similar or other types of securities in public or private offerings.

We are subject to risks relating to our liquidity and capital resources, including risks relating to incurring debt under residential and commercial loan warehouse facilities, securities repurchase facilities, and other short- and long-term debt facilities and other risks relating to our use of derivatives. A further discussion of these risks is set forth below under the heading “Risks Relating to Debt Incurred under Short-and Long-Term Borrowing Facilities."

Cash Flows and Liquidity for the Six Months Ended June 30, 2016

Cash flows from our mortgage banking activities and our investments can be volatile from quarter to quarter depending on many factors, including the timing and amount of loan and securities acquisitions and sales and repayments, the profitability of mortgage banking activities, as well as changes in credit losses, prepayments, and interest rates. Therefore, cash flows generated in the current period are not necessarily reflective of the long-term cash flows we will receive from these investments or activities.

105

Cash Flows from Operating Activities

Cash flows used in operating activities were $361 million in the first six months of 2016. This amount includes the net cash utilized during the period from the purchase and sale of residential and commercial mortgage loans associated with our mortgage banking activities. Purchases of loans are financed to a large extent with short-term debt, for which changes in cash are included as a component of financing activities. Cash flows for the six months ended June 30, 2016, benefited from the restructuring of our conforming and commercial mortgage banking activities, whereby cash inflows from sales of loans associated with these activities during the first quarter of 2016 were not offset by ongoing outflows of cash as we discontinued the purchase of these types of loans. Excluding cash flows from the purchase, sale, and principal payments of loans classified as held-for-sale, cash flows from operating activities were positive $24 million and negative $25 million during the first half of 2016 and 2015, respectively.

Additionally, cash flows from operating activities were reduced by the purchase of $9 million of FHLBC stock during the first six months of 2016. Under our FHLB-member subsidiary’s borrowing agreement with the FHLBC, our subsidiary must purchase and hold stock in the FHLBC in an amount equal to a specified percentage of outstanding advances.

Cash Flows from Investing Activities

During the six months ended June 30, 2016, our net cash provided by investing activities was $732 million and primarily resulted from principal payments on loans held-for-investment at our consolidated Sequoia entities and at Redwood as well as principal payments from, and proceeds from sales of, real estate securities. Although we generally intend to hold our investment securities as long-term investments, we may sell certain of these securities in order to manage our interest rate risk and liquidity needs, to meet other operating objectives, and to adapt to market conditions. We cannot predict the timing and impact of future sales of investment securities, if any. Because many of our investment securities are financed through repurchase agreements, a significant portion of the proceeds from any sales of our investment securities would generally be used to repay balances under these financing sources. Similarly, all or a significant portion of cash flows from prepayments and scheduled amortization in respect of our investment in securities would also generally be used to repay balances under these financing sources.

In addition, during the six months ended June 30, 2016, we had transfers of residential loans with a carrying value of $726 million from held-for-sale to held-for-investment, transfers of commercial loans with a carrying value of $359 million from held-for-investment to held-for-sale, and we retained MSRs with a carrying value of $6 million from the sale of residential loans. These non-cash transactions were not included in cash flows from investing activities.

Cash Flows from Financing Activities

During the first six months of 2016, our net cash used in financing activities was $374 million. This primarily resulted from $658 million of net repayments of short-term debt, $159 million of repayments of ABS issued, and $24 million of cash utilized for stock repurchases. These payments were offset by $519 million of net borrowings from the FHLBC that were used to finance residential loans held-for-investment.

In December 2015, our Board of Directors announced its intention to pay a regular dividend of $0.28 per share per quarter in 2016. During the six months ended June 30, 2016, we paid $44 million of cash dividends on our common stock, representing a dividend of $0.56 per share. In August 2016, the Board of Directors declared a regular dividend of $0.28 per share for the third quarter of 2016, which is payable on September 30, 2016 to shareholders of record on September 15, 2016.

In accordance with the terms of outstanding deferred stock units, which are stock-based compensation awards, each time we declare and pay a dividend on our common stock, we are required to make a dividend equivalent payment in that same per share amount on each outstanding deferred stock unit.

106

Short-Term Debt

In the ordinary course of our business, we use recourse debt through several different types of borrowing facilities and use cash borrowings under these facilities to, among other things, fund the acquisition of residential loans and the origination of commercial loans (including those we acquire and originate in anticipation of securitization), finance investments in securities and other investments, and otherwise fund our business and operations.

At June 30, 2016, we had four short-term residential loan warehouse facilities with a total outstanding debt balance of $706 million (secured by residential loans with an aggregate fair value of $775 million) and a total uncommitted borrowing limit of $1.40 billion. At June 30, 2016, we also had one short-term commercial loan warehouse facilities with no outstanding balances. In addition, at June 30, 2016, we had an aggregate outstanding short-term debt balance of $353 million under seven securities repurchase facilities, which were secured by securities with a fair market value of $446 million and a commercial loan with a carrying value of $0 million. We also had a secured line of credit with no outstanding debt balance and a total borrowing limit of $10 million (secured by securities with a fair market value in excess of $10 million) at June 30, 2016.

At June 30, 2016, we had $1.06 billion of short-term debt outstanding. During the first six months of 2016, the highest balance of our short-term debt outstanding was $1.87 billion.

Long-Term Debt

FHLBC Borrowings

In July 2014, our FHLB-member subsidiary entered into a borrowing agreement with the Federal Home Loan Bank of Chicago. At June 30, 2016, under this agreement, our subsidiary could incur borrowings up to $2.00 billion, also referred to as “advances,” from the FHLBC secured by eligible collateral, including, but not limited to residential mortgage loans. During the six months ended June 30, 2016, our FHLB-member subsidiary borrowed an additional $519 million under this agreement. Under a final rule published by the Federal Housing Finance Agency in January 2016, our FHLB-member subsidiary will remain an FHLB member through the five-year transition period for captive insurance companies. Our FHLB-member subsidiary's existing $2.00 billion of FHLB debt, which matures beyond this transition period, is permitted to remain outstanding until stated maturity. As residential loans pledged as collateral for this debt pay down, we are permitted to pledge additional loans or other eligible assets to collateralize this debt; however, we do not expect to be able to increase our subsidiary's FHLB debt above the existing $2.00 billion maximum.

At June 30, 2016, $2.00 billion of advances were outstanding under this agreement, which were classified as long-term debt, with a weighted average interest rate of 0.57% and a weighted average maturity of nine years. At June 30, 2016, accrued interest payable on these borrowings was $2 million. Advances under this agreement are charged interest based on a specified margin over the FHLBC’s 13-week discount note rate, which resets every 13 weeks. Our total advances under this agreement were secured by residential mortgage loans with a fair value of $2.27 billion at June 30, 2016. This agreement also requires our subsidiary to purchase and hold stock in the FHLBC in an amount equal to a specified percentage of outstanding advances. At June 30, 2016, our subsidiary held $43 million of FHLBC stock that is included in other assets in our consolidated balance sheets.

Convertible Notes

In November 2014, one of our taxable subsidiaries issued $205 million principal amount of 5.625% exchangeable senior notes due 2019. After deducting the underwriting discount and issuance costs, we received approximately $198 million of net proceeds. Including amortization of deferred issuance costs, the interest expense yield on these exchangeable notes is approximately 6.5%. During the six months ended June 30, 2016, we repurchased $4 million par value of these notes at a discount and recorded a gain on extinguishment of debt of $0.3 million in Realized gains, net on our consolidated statements of income. At June 30, 2016, the outstanding principal amount of these notes was $201 million. At June 30, 2016, the accrued interest payable balance on this debt was $2 million.

In March 2013, we issued $288 million principal amount of 4.625% convertible senior notes due 2018. After deducting the underwriting discount and issuance costs, we received approximately $279 million of net proceeds. Including amortization of deferred issuance costs, the interest expense yield on our convertible notes is approximately 5.4%. At June 30, 2016, the accrued interest payable balance on this debt was $3 million.

107

Trust Preferred Securities and Subordinated Notes

At June 30, 2016, we had trust preferred securities and subordinated notes of $100 million and $40 million, respectively, issued by us in 2006 and 2007. This debt requires quarterly distributions at a floating rate equal to three-month LIBOR plus 2.25% until the notes are redeemed in whole. Prior to 2014, we entered into interest rate swaps with aggregate notional values totaling $140 million to hedge the variability in this long-term debt interest expense, fixing our gross interest expense yield at 6.75%. These swaps are accounted for as cash flow hedges with all interest recorded as a component of net interest income and other valuation changes recorded as a component of equity.

Commercial Secured Borrowings

At June 30, 2016, we had commercial secured borrowings of $65 million resulting from transfers of portions of senior commercial mortgage loans to third parties that did not meet the criteria for sale treatment under GAAP and were accounted for as financings. We structured certain of our senior commercial mortgage loans into a senior portion that was sold to a third party and a junior portion that we retained as an investment. Although GAAP requires us to record a secured borrowing liability when we receive cash from selling the senior portion of the loan, the liability has no economic substance to us in that it does not require periodic interest payments and has no maturity. For each commercial secured borrowing, at such time that the associated senior portion of the loan is repaid or we sell our retained junior portion, the secured borrowing liability and associated senior portion of the loan would be derecognized from our consolidated balance sheet.

Asset-Backed Securities

At June 30, 2016, there were $995 million (principal balance) of loans owned at consolidated Sequoia securitization entities, which were funded with $987 million (principal balance) of ABS issued at these entities. The loans and ABS issued from these entities are reported at estimated fair value. See the subsection titled "Results of Consolidated Sequoia Entities" in the Results of Operations section of this MD&A for additional details on these entities. During the second quarter of 2016, the debt of the Commercial Securitization was repaid.

Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities

As described above under the heading “Results of Operations,” in the ordinary course of our business, we use debt financing obtained through several different types of borrowing facilities to, among other things, finance the acquisition of residential mortgage loans (including those we acquire in anticipation of sale or securitization), and finance investments in securities and other investments. We may also use short- and long-term borrowings to fund other aspects of our business and operations, including the repurchase of shares of our common stock. Debt incurred under these facilities is generally either the direct obligation of Redwood Trust, Inc., or the direct obligation of subsidiaries of Redwood Trust, Inc. and guaranteed by Redwood Trust, Inc. Risks relating to debt incurred under these facilities are described in Part I, Item 2 of our Annual Report on Form 10-K for the year ended December 31, 2015, under the caption “Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities.”

Our sources of debt financing include short-term secured borrowings under residential loan warehouse facilities, short-term securities repurchase facilities, short-term secured borrowings under commercial loan warehouse facilities, a $10 million committed line of short-term secured credit from a bank, and secured borrowings by our wholly-owned subsidiary, RWT Financial, LLC, under its borrowing facility with the FHLBC.

108

Aggregate borrowing limits are stated under certain of these facilities, and certain other facilities have no stated borrowing limit, but each of the facilities (with the exception of the $10 million committed line of short-term secured credit) is uncommitted, which means that any request we make to borrow funds under these uncommitted facilities may be declined for any reason, even if at the time of the borrowing request we have then-outstanding borrowings that are less than the borrowing limits under these facilities. In general, financing under these facilities is obtained by transferring or pledging mortgage loans or securities to the counterparty in exchange for cash proceeds (in an amount less than 100% of the principal amount of the transferred or pledged assets). While transferred or pledged assets are financed under a facility, to the extent the market value of the assets declines, we are generally required to either immediately reacquire the assets or meet a margin requirement to transfer or pledge additional assets or cash in an amount at least equal to the decline in value. Margin call provisions under these facilities are further described in Part I, Item 2 of our Annual Report on Form 10-K for the year ended December 31, 2015 under the caption “Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities - Margin Call Provisions Associated with Short-Term Debt and Other Debt Financing.” Financial covenants included in these facilities are further described Part I, Item 2 of our Annual Report on Form 10-K for the year ended December 31, 2015 under the caption “Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities - Financial Covenants Associated with Short-Term Debt and Other Debt Financing.” Financial covenants included in these facilities are further described Part I, Item 2 of our Annual Report on Form 10-K for the year ended December 31, 2015 under the caption “Risks Relating to Debt Incurred under Short- and Long-Term Borrowing Facilities - Financial Covenants Associated with Short-Term Debt and Other Debt Financing.”

Because these warehouse facilities are uncommitted, at any given time we may not be able to obtain additional financing under them when we need it, exposing us to, among other things, liquidity risks of the types described in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015 under the heading “Risk Factors,” and in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2015 under the heading “Market Risks.” In addition, with respect to loans and securities that at any given time are already being financed through these facilities, we are exposed to market, credit, liquidity, and other risks of the types described in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015 under the heading “Risk Factors,” and in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2015 under the heading “Market Risks,” if and when those loans or securities become ineligible to be financed, decline in value, or have been financed for the maximum term permitted under the applicable facility. Additionally, our access to financing under the borrowing facility with the FHLBC is subject to the risks described under the heading “Risk Factors - Recently Adopted Federal regulations may limit, eliminate, or reduce the attractiveness of our subsidiary’s ability to use borrowings from the Federal Home Loan Bank of Chicago to finance the mortgage loans and securities it holds and acquires, which could negatively impact our business and operating results” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015.

At June 30, 2016, and through the date of this Quarterly Report on Form 10-Q, we were in compliance with the financial covenants associated with our short-term debt and other debt financing facilities. In particular, with respect to: (i) financial covenants that require us to maintain a minimum dollar amount of stockholders’ equity or tangible net worth, at June 30, 2016 our level of stockholders’ equity and tangible net worth resulted in our being in compliance with these covenants by more than $200 million; and (ii) financial covenants that require us to maintain recourse indebtedness below a specified ratio, at June 30, 2016 our level of recourse indebtedness resulted in our being in compliance with these covenants at a level such that we could incur at least $600 million in additional recourse indebtedness.

109

OFF BALANCE SHEET ARRANGEMENTS AND CONTRACTUAL OBLIGATIONS

Off Balance Sheet Arrangements

We do not have any material off balance sheet arrangements.

Contractual Obligations

The following table presents our contractual obligations and commitments at June 30, 2016, as well as the obligations of the securitization entities that we sponsor and consolidate for financial reporting purposes.

Table 38 – Contractual Obligations and Commitments



June 30, 2016	Payments Due or Commitment Expiration by Period
(In Millions)	Less Than 1 Year		1 to 3 Years		3 to 5 Years		After 5 Years		Total
Obligations of Redwood
Short-term debt	$	1,059	$	—	$	—	$	—	$	1,059
Convertible notes	—		288		201		—		489
Anticipated interest payments on convertible notes	25		36		6		—		67
FHLBC borrowings	—		—		—		2,000		2,000
Anticipated interest payments on FHLBC borrowings	12		59		81		208		360
Other long-term debt	—		—		—		138		138
Anticipated interest payments on other long-term debt ⁽¹⁾	9		19		19		147		194
Accrued interest payable	9		—		—		—		9
Operating leases	2		2		2		—		6
Total Redwood Obligations and Commitments	$	1,116	$	404	$	309	$	2,493	$	4,322

Obligations of Consolidated Entities for Financial Reporting Purposes
Consolidated ABS ⁽²⁾	$	—	$	—	$	—	$	987	$	987
Anticipated interest payments on ABS⁽³⁾	12		36		40		125		213
Accrued interest payable	1		—		—		—		1
Total Obligations of Entities Consolidated for Financial Reporting Purposes	13		36		40		1,112		1,201
Total Consolidated Obligations and Commitments	$	1,129	$	440	$	349	$	3,605	$	5,523


(1)	Includes anticipated interest payments related to hedges.


(2)	All consolidated ABS issued are collateralized by real estate loans and securities. Although the stated maturity is as shown, the ABS obligations will pay down as the principal balances of these real estate loans or securities pay down. The amount shown is the principal balance of the ABS issued and not necessarily the value reported in our consolidated financial statements.


(3)	The anticipated interest payments on consolidated ABS issued is calculated based on the contractual maturity of the ABS and therefore assumes no prepayments of the principal outstanding at June 30, 2016.

110

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates. A discussion of critical accounting policies and the possible effects of changes in estimates on our consolidated financial statements is included in Note 3 — Summary of Significant Accounting Policies included in Part I, Item 1 of this Quarterly Report on Form 10-Q and in Part I, Item 8 of our Annual Report on Form 10-K for the year ended December 31, 2015. Management discusses the ongoing development and selection of these critical accounting policies with the audit committee of the board of directors.

We expect quarter-to-quarter GAAP earnings volatility from our business activities. This volatility can occur for a variety of reasons, including the timing and amount of purchases, sales, calls, and repayment of consolidated assets, changes in the fair values of consolidated assets and liabilities, increases or decreases in earnings from mortgage banking activities, the recording of provision for or benefit from taxes, and certain non-recurring events. In addition, the amount or timing of our reported earnings may be impacted by technical accounting issues and estimates. Our critical accounting policies and the possible effects of changes in estimates on our consolidated financial statements are included in the "Critical Accounting Policies and Estimates" section of Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2015.

Market Risks

We seek to manage risks inherent in our business — including but not limited to credit risk, interest rate risk, prepayment risk, liquidity risk, and fair value risk — in a prudent manner designed to enhance our earnings and dividends and preserve our capital. In general, we seek to assume risks that can be quantified from historical experience, to actively manage such risks, and to maintain capital levels consistent with these risks. Information concerning the risks we are managing, how these risks are changing over time, and potential GAAP earnings and taxable income volatility we may experience as a result of these risks is discussed in Part II, Item 7A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015.

Other Risks

In addition to the market and other risks described above, our business and results of operations are subject to a variety of types of risks and uncertainties, including, among other things, those described under the caption “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015.

NEW ACCOUNTING STANDARDS

A discussion of new accounting standards and the possible effects of these standards on our consolidated financial statements is included in Note 3 — Summary of Significant Accounting Policies included in Part I, Item 1 of this Quarterly Report on Form 10-Q.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Information concerning market risk is incorporated herein by reference to Part II, Item 7A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, as supplemented by the information under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Market Risks” within Item 2 above. Other than the developments described thereunder, including changes in the fair values of our assets, there have been no other material changes in our quantitative or qualitative exposure to market risk since December 31, 2015.

111

Item 4. Controls and Procedures

We have adopted and maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed on our reports under the Securities Exchange Act of 1934, as amended (the Exchange Act), is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms and that the information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Rule 13a-15(b) of the Exchange Act, we have carried out an evaluation, under the supervision and with the participation of management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the quarter covered by this report. Based on the foregoing, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective at a reasonable assurance level.

There have been no changes in our internal control over financial reporting during the second quarter of 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

112

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

On or about December 23, 2009, the Federal Home Loan Bank of Seattle (the “FHLB-Seattle”) filed a complaint in the Superior Court for the State of Washington (case number 09-2-46348-4 SEA) against Redwood Trust, Inc., our subsidiary, Sequoia Residential Funding, Inc. (“SRF”), Morgan Stanley & Co., and Morgan Stanley Capital I, Inc. (collectively, the “FHLB-Seattle Defendants”) alleging that the FHLB-Seattle Defendants made false or misleading statements in offering materials for a mortgage pass-through certificate (the “Seattle Certificate”) issued in the Sequoia Mortgage Trust 2005-4 securitization transaction (the “2005-4 RMBS”) and purchased by the FHLB-Seattle. Specifically, the complaint alleges that the alleged misstatements concern the (1) loan-to-value ratio of mortgage loans and the appraisals of the properties that secured loans supporting the 2005-4 RMBS, (2) occupancy status of the properties, (3) standards used to underwrite the loans, and (4) ratings assigned to the Seattle Certificate. The FHLB-Seattle alleges claims under the Securities Act of Washington (Section 21.20.005, et seq.) and seeks to rescind the purchase of the Seattle Certificate and to collect interest on the original purchase price at the statutory interest rate of 8% per annum from the date of original purchase (net of interest received) as well as attorneys’ fees and costs. The Seattle Certificate was issued with an original principal amount of approximately $133 million, and, at June 30, 2016, the FHLB-Seattle has received approximately $121 million of principal and $11 million of interest payments in respect of the Seattle Certificate. At June 30, 2016, the Seattle Certificate had a remaining outstanding principal amount of approximately $13 million. The claims were subsequently dismissed for lack of personal jurisdiction as to Redwood Trust and SRF. At the time the Settle Certificate was issued, Redwood agreed to indemnify the underwriters of the 2005-4 RMBS for certain losses and expenses they might incur as a result of claims made against them relating to this RMBS, including, without limitation, certain legal expenses. The FHLB-Seattle’s claims against the underwriters of this RMBS were not dismissed and remain pending. Regardless of the outcome of this litigation, we could incur a loss as a result of these indemnities.

On or about July 15, 2010, The Charles Schwab Corporation (“Schwab”) filed a complaint in the Superior Court for the State of California in San Francisco (case number CGC-10-501610) against SRF and 26 other defendants (collectively, the “Schwab Defendants”) alleging that the Schwab Defendants made false or misleading statements in offering materials for various residential mortgage-backed securities sold or issued by the Schwab Defendants. Schwab alleged only a claim for negligent misrepresentation under California state law against SRF and sought unspecified damages and attorneys’ fees and costs from SRF. Schwab claims that SRF made false or misleading statements in offering materials for a mortgage pass-through certificate (the “Schwab Certificate”) issued in the 2005-4 RMBS and purchased by Schwab. Specifically, the complaint alleges that the misstatements for the 2005-4 RMBS concern the (1) loan-to-value ratio of mortgage loans and the appraisals of the properties that secured loans supporting the 2005-4 RMBS, (2) occupancy status of the properties, (3) standards used to underwrite the loans, and (4) ratings assigned to the Schwab Certificate. On November 14, 2014, Schwab voluntarily dismissed with prejudice its negligent misrepresentation claim, which resulted in the dismissal with prejudice of SRF from the action. The Schwab Certificate was issued with an original principal amount of approximately $15 million, and, at June 30, 2016, approximately $13 million of principal and $1 million of interest payments have been made in respect of the Schwab Certificate. At June 30, 2016, the Schwab Certificate had a remaining outstanding principal amount of approximately $1 million. At the time the Schwab Certificate was issued, Redwood agreed to indemnify the underwriters of the 2005-4 RMBS, which underwriters were also named and remain as defendants in the action, for certain losses and expenses they might incur as a result of claims made against them relating to this RMBS, including, without limitation, certain legal expenses. Regardless of the outcome of this litigation, Redwood could incur a loss as a result of these indemnities.

113

Item 1A. Risk Factors

Our risk factors are discussed under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2015.

114

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

During the three months ended June 30, 2016, we did not sell any equity securities that were not registered under the Securities Act of 1933, as amended. In February 2016, our Board of Directors authorized the repurchase of up to $100 million of our common stock and also authorized the repurchase of outstanding debt securities, including convertible and exchangeable debt. This authorization replaced all previous share repurchase plans and has no expiration date. This repurchase authorization does not obligate us to acquire any specific number of shares or securities. Under this authorization, shares or securities may be repurchased in privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended. Under this authorization, during the three and six months ended June 30, 2016, we repurchased 49,683 shares for $1 million and 819,738 shares for $10 million, respectively. At June 30, 2016, approximately $90 million of this current authorization remained available for the repurchase of shares of our common stock.

The following table contains information on the shares of our common stock that we purchased or otherwise acquired during the three months ended June 30, 2016.



	Total Number of Shares Purchased or Acquired	Average Price per Share Paid		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number (or approximate dollar value) of Shares that May Yet be Purchased under the Plans or Programs
(In Thousands, except per Share Data)	Total Number of Shares Purchased or Acquired	Average Price per Share Paid
April 1, 2016 - April 30, 2016	—	$	—	—	$	—
May 1, 2016 - May 31, 2016	—	$	—	—	$	—
June 1, 2016 - June 30, 2016	50	$	13.27	50	$	89,934
Total	50	$	13.27	50	$	89,934

Item 3. Defaults Upon Senior Securities

None.

Item 4. Not Applicable

Item 5. Other Information

None.

115

Item 6. Exhibits



Exhibit Number		Exhibit
3.1		Articles of Amendment and Restatement of the Registrant, effective July 6, 1994 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1, filed on August 6, 2008)
3.1.1		Articles Supplementary of the Registrant, effective August 10, 1994 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.1, filed on August 6, 2008)
3.1.2		Articles Supplementary of the Registrant, effective August 11, 1995 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.2, filed on August 6, 2008)
3.1.3		Articles Supplementary of the Registrant, effective August 9, 1996 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.3, filed on August 6, 2008)
3.1.4		Certificate of Amendment of the Registrant, effective June 30, 1998 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.4, filed on August 6, 2008)
3.1.5		Articles Supplementary of the Registrant, effective April 7, 2003 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.5, filed on August 6, 2008)
3.1.6		Articles of Amendment of the Registrant, effective June 12, 2008 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.6, filed on August 6, 2008)
3.1.7		Articles of Amendment of the Registrant, effective May 19, 2009 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2009)
3.1.8		Articles of Amendment of the Registrant, effective May 24, 2011 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 20, 2011)
3.1.9		Articles of Amendment of the Registrant, effective May 18, 2012 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2012)
3.1.10		Articles of Amendment of the Registrant, effective May 16, 2013 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2013)
3.2.1		Amended and Restated Bylaws of the Registrant, as adopted on March 5, 2008 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on March 11, 2008)
3.2.2		First Amendment to Amended and Restated Bylaws of the Registrant, as adopted on May 17, 2012 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.2, filed on May 21, 2012)
10.1*		First Amendment to Employment Agreement, by and between Christopher J. Abate and the Registrant, dated as of August 8, 2016
31.1		Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101		Pursuant to Rule 405 of Regulation S-T, the following financial information from the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2016, is filed in XBRL-formatted interactive data files: (i) Consolidated Balance Sheets at June 30, 2016 and December 31, 2015; (ii) Consolidated Statements of Income for the three and six months ended June 30, 2016 and 2015; (iii) Statements of Consolidated Comprehensive Income for the three and six months ended June 30, 2016 and 2015; (iv) Consolidated Statements of Changes in Stockholder's Equity for the six months ended June 30, 2016 and 2015; (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015; and (vi) Notes to Consolidated Financial Statements.

____________

*Indicates exhibits that include management contracts or compensatory plans or arrangements.

116

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



		REDWOOD TRUST, INC.

Date:	August 8, 2016	By:	/s/ Martin S. Hughes
			Martin S. Hughes
			Chief Executive Officer
			(Principal Executive Officer)

Date:	August 8, 2016	By:	/s/ Christopher J. Abate
			Christopher J. Abate
			President and Chief Financial Officer
			(Principal Financial Officer)

Date:	August 8, 2016	By:	/s/ Collin L. Cochrane
			Collin L. Cochrane
			Controller and Managing Director
			(Principal Accounting Officer)

117

EXHIBIT INDEX



Exhibit Number		Exhibit
3.1		Articles of Amendment and Restatement of the Registrant, effective July 6, 1994 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1, filed on August 6, 2008)
3.1.1		Articles Supplementary of the Registrant, effective August 10, 1994 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.1, filed on August 6, 2008)
3.1.2		Articles Supplementary of the Registrant, effective August 11, 1995 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.2, filed on August 6, 2008)
3.1.3		Articles Supplementary of the Registrant, effective August 9, 1996 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.3, filed on August 6, 2008)
3.1.4		Certificate of Amendment of the Registrant, effective June 30, 1998 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.4, filed on August 6, 2008)
3.1.5		Articles Supplementary of the Registrant, effective April 7, 2003 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.5, filed on August 6, 2008)
3.1.6		Articles of Amendment of the Registrant, effective June 12, 2008 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, Exhibit 3.1.6, filed on August 6, 2008)
3.1.7		Articles of Amendment of the Registrant, effective May 19, 2009 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2009)
3.1.8		Articles of Amendment of the Registrant, effective May 24, 2011 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 20, 2011)
3.1.9		Articles of Amendment of the Registrant, effective May 18, 2012 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2012)
3.1.10		Articles of Amendment of the Registrant, effective May 16, 2013 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on May 21, 2013)
3.2.1		Amended and Restated Bylaws of the Registrant, as adopted on March 5, 2008 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.1, filed on March 11, 2008)
3.2.2		First Amendment to Amended and Restated Bylaws of the Registrant, as adopted on May 17, 2012 (incorporated by reference to the Registrant’s Current Report on Form 8-K, Exhibit 3.2, filed on May 21, 2012)
10.1*		First Amendment to Employment Agreement, by and between Christopher J. Abate and the Registrant, dated as of August 8, 2016
31.1		Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2		Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certification of the Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2		Certification of the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101		Pursuant to Rule 405 of Regulation S-T, the following financial information from the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2016, is filed in XBRL-formatted interactive data files: (i) Consolidated Balance Sheets at June 30, 2016 and December 31, 2015; (ii) Consolidated Statements of Income for the three and six months ended June 30, 2016 and 2015; (iii) Statements of Consolidated Comprehensive Income for the three and six months ended June 30, 2016 and 2015; (iv) Consolidated Statements of Changes in Stockholder's Equity for the six months ended June 30, 2016 and 2015; (v) Consolidated Statements of Cash Flows for the six months ended June 30, 2016 and 2015; and (vi) Notes to Consolidated Financial Statements.

*Indicates exhibits that include management contracts or compensatory plans or arrangements.

118