CONTACTS:
|
Mike
McMahon
|
|
Redwood
Trust, Inc.
|
(415)
384-3805
|
|
Thursday,
February 26, 2009
|
||
Martin
S. Hughes
|
||
(415)
389-7373
|
Consolidated Income Statement
|
Fourth
|
Third
|
Second
|
First
|
Fourth
|
|||||||||||||||
($
in millions, except share data)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||||
2008
|
2008
|
2008
|
2008
|
2007
|
||||||||||||||||
Interest
income
|
$ | 123 | $ | 131 | $ | 137 | $ | 177 | $ | 207 | ||||||||||
Interest
expense
|
(99 | ) | (92 | ) | (98 | ) | (127 | ) | (153 | ) | ||||||||||
Net
interest income
|
24 | 39 | 39 | 50 | 54 | |||||||||||||||
Provision
for loan losses
|
(19 | ) | (18 | ) | (10 | ) | (8 | ) | (5 | ) | ||||||||||
Market
valuation adjustments, net
|
(111 | ) | (127 | ) | (60 | ) | (195 | ) | (1,119 | ) | ||||||||||
Net interest income
after provision and
market
valuation adjustments
|
(106 | ) | (106 | ) | (31 | ) | (153 | ) | (1,070 | ) | ||||||||||
Operating
expenses
|
(14 | ) | (17 | ) | (15 | ) | (16 | ) | (16 | ) | ||||||||||
Realized
gains on sales and calls, net
|
6 | - | 3 | - | 7 | |||||||||||||||
Minority
interest allocation
|
2 | 2 | (2 | ) | - | - | ||||||||||||||
(Provision
for) benefit from income taxes
|
(4 | ) | 10 | (1 | ) | (2 | ) | 2 | ||||||||||||
GAAP
net loss
|
$ | (116 | ) | $ | (111 | ) | $ | (46 | ) | $ | (171 | ) | $ | (1,077 | ) | |||||
Average
diluted shares (thousands)
|
33,366 | 33,334 | 32,871 | 32,511 | 29,531 | |||||||||||||||
GAAP
earnings per share (diluted)
|
$ | (3.46 | ) | $ | (3.34 | ) | $ | (1.40 | ) | $ | (5.28 | ) | $ | (36.49 | ) | |||||
Regular
dividends declared per common share
|
$ | 0.75 | $ | 0.75 | $ | 0.75 | $ | 0.75 | $ | 0.75 | ||||||||||
Special
dividends declared per common share
|
- | - | - | - | 2.00 | |||||||||||||||
Total
dividends declared per common share
|
$ | 0.75 | $ | 0.75 | $ | 0.75 | $ | 0.75 | $ | 2.75 |
Consolidated Income
Statement
|
Year
Ended
|
|||||||
($
in millions, except share data)
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Interest
income
|
$ | 568 | $ | 868 | ||||
Interest
expense
|
(416 | ) | (652 | ) | ||||
Net
interest income
|
152 | 216 | ||||||
Provision
for loan losses
|
(55 | ) | (13 | ) | ||||
Market
valuation adjustments, net
|
(493 | ) | (1,261 | ) | ||||
Net
interest income after provision and market valuation
adjustments
|
(396 | ) | (1,058 | ) | ||||
Operating
expenses
|
(62 | ) | (59 | ) | ||||
Realized
gains on sales and calls, net
|
9 | 13 | ||||||
Minority
interest allocation
|
2 | - | ||||||
Benefit
from (provision for) income taxes
|
3 | (5 | ) | |||||
GAAP
net loss
|
$ | (444 | ) | $ | (1,109 | ) | ||
Average
diluted shares (thousands)
|
33,023 | 27,928 | ||||||
GAAP
earnings per share (diluted)
|
$ | (13.46 | ) | $ | (39.70 | ) | ||
Regular
dividends declared per common share
|
$ | 3.00 | $ | 3.00 | ||||
Special
dividends declared per common share
|
- | 2.00 | ||||||
Total
dividends declared per common share
|
$ | 3.00 | $ | 5.00 |
Consolidated Balance
Sheet
|
31-Dec
|
30-Sep
|
30-Jun
|
31-Mar
|
1-Jan (1)
|
31-Dec
|
||||||||||||||||||
($
in millions, except share data)
|
2008
|
2008
|
2008
|
2008
|
2008
|
2007
|
||||||||||||||||||
Real
estate loans
|
$ | 4,659 | $ | 6,101 | $ | 6,377 | $ | 6,775 | $ | 7,204 | $ | 7,204 | ||||||||||||
Real
estate securities, at fair value:
|
||||||||||||||||||||||||
Trading
securities
|
340 | 574 | 841 | 952 | 1,805 | 12 | ||||||||||||||||||
Available-for-sale
securities
|
233 | 288 | 400 | 242 | 317 | 2,110 | ||||||||||||||||||
Other
investments
|
78 | 79 | 79 | 79 | 79 | 79 | ||||||||||||||||||
Cash
and cash equivalents
|
126 | 177 | 148 | 257 | 290 | 290 | ||||||||||||||||||
Other
assets
|
146 | 155 | 201 | 241 | 223 | 244 | ||||||||||||||||||
Total
assets
|
$ | 5,582 | $ | 7,374 | $ | 8,046 | $ | 8,546 | $ | 9,918 | $ | 9,939 | ||||||||||||
Short-term
debt
|
$ | - | $ | 7 | $ | 9 | $ | 2 | $ | 8 | $ | 8 | ||||||||||||
Other
liabilities
|
252 | 167 | 166 | 211 | 170 | 170 | ||||||||||||||||||
Asset-backed
securities issued - Sequoia
|
4,508 | 5,930 | 6,175 | 6,544 | 6,946 | 6,946 | ||||||||||||||||||
Asset-backed
securities issued - Acacia(2)
|
347 | 673 | 935 | 1,046 | 1,893 | 3,383 | ||||||||||||||||||
Long-term
debt
|
150 | 150 | 150 | 150 | 150 | 150 | ||||||||||||||||||
Minority
interest
|
23 | 35 | 47 | 8 | - | - | ||||||||||||||||||
Stockholders’
equity (deficit)
|
302 | 412 | 564 | 585 | 751 | (718 | ) | |||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 5,582 | $ | 7,374 | $ | 8,046 | $ | 8,546 | $ | 9,918 | $ | 9,939 | ||||||||||||
Shares
outstanding at period end (thousands)
|
33,471 | 33,238 | 33,184 | 32,710 | 32,385 | 32,385 | ||||||||||||||||||
GAAP
book value per share
|
$ | 9.02 | $ | 12.40 | $ | 17.00 | $ | 17.89 | $ | 23.18 | $ | (22.18 | ) |
Consolidating
Income
Statement
|
||||||||||||||||||||||||
Three
Months Ended December 31,
2008
|
||||||||||||||||||||||||
($ in millions) |
The
|
Intercompany
|
Redwood
|
|||||||||||||||||||||
Redwood
|
Fund
|
Sequoia
|
Acacia
|
Adjustments
|
Consolidated
|
|||||||||||||||||||
Interest
income
|
$ | 18 | $ | 2 | $ | 71 | $ | 36 | $ | (1 | ) | $ | 126 | |||||||||||
Net
discount (premium) amortization
|
(3 | ) | 1 | (1 | ) | - | - | (3 | ) | |||||||||||||||
Total
interest income
|
15 | 3 | 70 | 36 | (1 | ) | 123 | |||||||||||||||||
Management
fees
|
1 | $ | - | $ | - | $ | - | $ | - | 1 | ||||||||||||||
Interest
expense
|
(2 | ) | - | (64 | ) | (35 | ) | 1 | (100 | ) | ||||||||||||||
Net
interest income
|
$ | 14 | $ | 3 | $ | 6 | $ | 1 | $ | - | $ | 24 | ||||||||||||
Provision
for loan losses
|
- | - | (19 | ) | - | - | (19 | ) | ||||||||||||||||
Market
valuation adjustments, net
|
(103 | ) | (7 | ) | (3 | ) | (4 | ) | 6 | (111 | ) | |||||||||||||
Net
interest (loss) income after provision and market valuation
adjustments
|
(89 | ) | (4 | ) | (16 | ) | (3 | ) | 6 | (106 | ) | |||||||||||||
Operating
expenses
|
(13 | ) | (1 | ) | - | - | - | (14 | ) | |||||||||||||||
Realized
gains (losses) on sales and calls, net
|
- | - | 12 | - | (6 | ) | 6 | |||||||||||||||||
Loss
from the Fund
|
(3 | ) | - | - | - | 3 | - | |||||||||||||||||
Loss
from Sequoia
|
(4 | ) | - | - | - | 4 | - | |||||||||||||||||
Loss
from Acacia
|
(3 | ) | - | - | - | 3 | - | |||||||||||||||||
Minority
interest allocation
|
- | 2 | - | - | - | 2 | ||||||||||||||||||
Provision
for income taxes
|
(4 | ) | - | - | - | - | (4 | ) | ||||||||||||||||
Net
(loss) Income
|
$ | (116 | ) | $ | (3 | ) | $ | (4 | ) | $ | (3 | ) | $ | 10 | $ | (116 | ) |
Consolidating Income
Statement
Year
Ended December 31, 2008
($
in
millions)
|
|
The
|
Intercompany
|
Redwood
|
||||||||||||||||||||
Redwood
|
Fund
|
Sequoia
|
Acacia
|
Adjustments
|
Consolidated
|
|||||||||||||||||||
Interest
income
|
$ | 79 | $ | 5 | $ | 327 | $ | 161 | $ | (7 | ) | $ | 565 | |||||||||||
Net
discount (premium) amortization
|
19 | 5 | (22 | ) | - | - | 2 | |||||||||||||||||
Total
interest income
|
98 | 10 | 305 | 161 | (7 | ) | 567 | |||||||||||||||||
Management
fees
|
5 | - | - | - | - | 5 | ||||||||||||||||||
Interest
expense
|
(9 | ) | - | (276 | ) | (141 | ) | 7 | (419 | ) | ||||||||||||||
Net
interest income
|
$ | 94 | $ | 10 | $ | 29 | $ | 20 | $ | - | $ | 153 | ||||||||||||
Provision
for loan losses
|
- | - | (55 | ) | - | - | (55 | ) | ||||||||||||||||
Market
valuation adjustments, net
|
(390 | ) | (15 | ) | (7 | ) | (88 | ) | 7 | (493 | ) | |||||||||||||
Net
interest (loss) income after provision and market valuation
adjustments
|
(296 | ) | (5 | ) | (33 | ) | (68 | ) | 7 | (395 | ) | |||||||||||||
Operating
expenses
|
(61 | ) | (1 | ) | - | - | - | (62 | ) | |||||||||||||||
Realized
gains on sales and calls, net
|
1 | 2 | 12 | - | (7 | ) | 8 | |||||||||||||||||
Loss
from the Fund
|
(2 | ) | - | - | - | 2 | - | |||||||||||||||||
Loss
from Sequoia
|
(21 | ) | - | - | - | 21 | - | |||||||||||||||||
Loss
from Acacia
|
(68 | ) | - | - | - | 68 | - | |||||||||||||||||
Minority
interest allocation
|
- | 2 | - | - | - | 2 | ||||||||||||||||||
Benefit
from income taxes
|
3 | - | - | - | - | 3 | ||||||||||||||||||
Net
(loss) Income
|
$ | (444 | ) | $ | (2 | ) | $ | (21 | ) | $ | (68 | ) | $ | 91 | $ | (444 | ) |
Consolidating Balance Sheet
|
||||||||||||||||||||||||
December
31, 2008
|
||||||||||||||||||||||||
($
in millions)
|
The
|
Intercompany
|
Redwood
|
|||||||||||||||||||||
Redwood
|
Fund
|
Sequoia
|
Acacia
|
Adjustments
|
Consolidated
|
|||||||||||||||||||
Real
estate loans
|
$ | 3 | $ | - | $ | 4,644 | $ | 12 | $ | - | $ | 4,659 | ||||||||||||
Real
estate securities, at fair value:
|
||||||||||||||||||||||||
Trading
securities
|
6 | - | - | 334 | - | 340 | ||||||||||||||||||
Available-for-sale
securities
|
185 | 48 | - | 74 | (74 | ) | 233 | |||||||||||||||||
Other
investments
|
- | - | - | 78 | - | 78 | ||||||||||||||||||
Cash
and cash equivalents
|
126 | - | - | - | - | 126 | ||||||||||||||||||
Investment
in the Fund
|
28 | - | - | - | (28 | ) | - | |||||||||||||||||
Investment
in Sequoia
|
97 | - | - | - | (97 | ) | - | |||||||||||||||||
Investment
in Acacia
|
16 | - | - | - | (16 | ) | - | |||||||||||||||||
Total
earning assets
|
461 | 48 | 4,644 | 498 | (215 | ) | 5,436 | |||||||||||||||||
Other
assets
|
37 | 5 | 44 | 60 | - | 146 | ||||||||||||||||||
Total
Assets
|
$ | 498 | $ | 53 | $ | 4,688 | $ | 558 | $ | (215 | ) | $ | 5,582 | |||||||||||
Short-term
debt
|
$ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
Other
liabilities
|
46 | 2 | 9 | 195 | - | 252 | ||||||||||||||||||
Asset-backed
securities issued - Sequoia
|
- | - | 4,582 | - | (74 | ) | 4,508 | |||||||||||||||||
Asset-backed
securities issued - Acacia
|
- | - | - | 347 | - | 347 | ||||||||||||||||||
Long-term
debt
|
150 | - | - | - | - | 150 | ||||||||||||||||||
Total
liabilities
|
196 | 2 | 4,591 | 542 | (74 | ) | 5,257 | |||||||||||||||||
Minority
interest
|
- | 23 | - | - | - | 23 | ||||||||||||||||||
Total
stockholders’ equity
|
302 | 28 | 97 | 16 | (141 | ) | 302 | |||||||||||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 498 | $ | 53 | $ | 4,688 | $ | 558 | $ | (215 | ) | $ | 5,582 |
GAAP and Taxable (Loss) Income
Differences
|
Fourth
|
Third
|
Second
|
First
|
Fourth
|
|||||||||||||||
($
in millions, except share data)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||||
2008
|
2008
|
2008
|
2008
|
2007
|
||||||||||||||||
GAAP
net loss
|
$ | (116 | ) | $ | (111 | ) | $ | (46 | ) | $ | (171 | ) | $ | (1,077 | ) | |||||
Difference in taxable (loss) income
calculations
|
||||||||||||||||||||
Amortization
and credit losses
|
7 | 4 | (7 | ) | 6 | (15 | ) | |||||||||||||
Operating
expenses
|
(1 | ) | 3 | 1 | 2 | 9 | ||||||||||||||
Gross
realized gains on calls and sales
|
(14 | ) | (11 | ) | (6 | ) | (5 | ) | (5 | ) | ||||||||||
Market
valuation adjustments, net
|
111 | 127 | 61 | 194 | 1,119 | |||||||||||||||
Provision
for income taxes
|
4 | (10 | ) | 1 | 1 | (2 | ) | |||||||||||||
Total
differences in GAAP and taxable (loss) income
|
107 | 113 | 50 | 198 | 1,106 | |||||||||||||||
Taxable
(loss) income
|
$ | (9 | ) | $ | 2 | $ | 4 | $ | 27 | $ | 29 | |||||||||
Taxable
(loss) income per share
|
$ | (0.25 | ) | $ | 0.07 | $ | 0.11 | $ | 0.79 | $ | 0.91 |
GAAP and Taxable (Loss) Income
Differences
|
Year
Ended
|
|||||||
($
in millions, except share data)
|
December
31, 2008
|
|||||||
2008
|
2007
|
|||||||
GAAP
net (loss) income
|
$ | (444 | ) | $ | (1,109 | ) | ||
Difference in taxable (loss) income
calculations
|
||||||||
Amortization
and credit losses
|
10 | 16 | ||||||
Operating
expenses
|
3 | 3 | ||||||
Gross
realized gains on calls and sales
|
(36 | ) | (10 | ) | ||||
Market
valuation adjustments, net
|
493 | 1,261 | ||||||
Provision
for income taxes
|
(3 | ) | 3 | |||||
Total
differences in GAAP and taxable (loss) income
|
467 | 1,273 | ||||||
Taxable
income
|
$ | 23 | $ | 164 | ||||
Taxable
income per share
|
$ | 0.72 | $ | 5.79 |