Biggest changeTable 3 – Net Interest Income Years Ended December 31, 2023 2022 2021 (Dollars in Thousands) Interest Income/ (Expense) Average Balance (1) Yield Interest Income/ (Expense) Average Balance (1) Yield Interest Income/ (Expense) Average Balance (1) Yield Interest Income Residential loans, held-for-sale $ 21,128 $ 348,942 6.1 % $ 52,897 $ 1,256,532 4.2 % $ 49,779 $ 1,635,663 3.0 % Residential loans - HFI at Legacy Sequoia (2) 10,313 158,476 6.5 % 5,663 205,909 2.8 % 4,709 254,830 1.8 % Residential loans - HFI at Sequoia (2) 161,720 3,776,652 4.3 % 126,120 3,596,640 3.5 % 74,025 1,983,936 3.7 % Residential loans - HFI at Freddie Mac SLST (2) 60,750 1,387,656 4.4 % 65,822 1,651,215 4.0 % 76,288 2,067,313 3.7 % BPL loans - HFS 14,601 235,180 6.2 % 28,915 492,759 5.9 % 14,443 294,634 4.9 % BPL loans - HFI 150,218 1,608,067 9.3 % 85,345 1,115,981 7.6 % 49,145 643,899 7.6 % BPL term loans - HFI at CAFL (2) 166,861 2,871,111 5.8 % 214,942 3,049,569 7.0 % 201,838 3,404,933 5.9 % BPL bridge loans - HFI at CAFL (2) 50,636 517,844 9.8 % 33,279 436,764 7.6 % 5,365 76,008 7.1 % Multifamily loans - HFI at Freddie Mac K-Series (2) 18,645 422,053 4.4 % 18,938 445,062 4.3 % 19,266 486,095 4.0 % Trading securities (3) 12,560 72,486 17.3 % 17,446 142,027 12.3 % 22,783 146,328 15.6 % AFS securities 8,990 102,874 8.7 % 20,262 136,898 14.8 % 31,921 129,261 24.7 % Other interest income 48,040 1,001,953 4.8 % 38,225 924,629 4.1 % 25,364 817,808 3.1 % Total interest income 724,462 12,503,294 5.8 % 707,854 13,453,985 5.3 % 574,926 11,940,708 4.8 % Interest Expense Short-term debt facilities (92,018) 1,143,854 (8.0) % (69,898) 1,651,503 (4.2) % (37,714) 1,670,279 (2.3) % Short-term debt - servicer advance financing (14,323) 176,921 (8.1) % (9,570) 234,173 (4.1) % (4,867) 183,335 (2.7) % Promissory notes (1,325) 19,415 (6.8) % (1,040) 15,376 (6.8) % — — — % Short-term debt - convertible notes, net (8,695) 152,537 (5.7) % (3,835) 72,787 (5.3) % — — — % ABS issued - Legacy Sequoia (2) (9,980) 157,487 (6.3) % (5,207) 204,372 (2.5) % (3,040) 251,855 (1.2) % ABS issued - Sequoia (2) (144,325) 3,578,192 (4.0) % (111,060) 3,361,050 (3.3) % (59,949) 1,755,124 (3.4) % ABS issued - Freddie Mac SLST (2) (43,652) 1,112,095 (3.9) % (52,901) 1,373,679 (3.9) % (64,633) 1,805,744 (3.6) % ABS issued - Freddie Mac K-Series (2) (17,110) 389,610 (4.4) % (17,407) 413,223 (4.2) % (17,686) 456,353 (3.9) % ABS issued - CAFL Term (2) (135,166) 2,555,269 (5.3) % (167,729) 2,717,897 (6.2) % (158,548) 3,103,259 (5.1) % ABS issued - CAFL Bridge (2) (21,528) 486,928 (4.4) % (15,915) 397,349 (4.0) % (1,945) 70,317 (2.8) % Long-term debt facilities (95,644) 1,213,764 (7.9) % (51,456) 1,140,820 (4.5) % (40,516) 794,144 (5.1) % Long-term debt - corporate (47,753) 587,578 (8.1) % (46,382) 694,991 (6.7) % (37,851) 651,435 (5.8) % Total interest expense (631,519) 11,573,650 (5.5) % (552,400) 12,277,220 (4.5) % (426,749) 10,741,845 (4.0) % Net Interest Income $ 92,943 $ 155,454 $ 148,177 77 Footnotes to Table 3 (1) Average balances for residential loans held-for-sale and held-for-investment, business purpose loans held-for-sale and held-for-investment, multifamily loans held-for-investment, and trading securities are calculated based upon carrying values, which represent estimated fair values.
Biggest changeTable 2 – Consolidated Net Interest Income Years Ended December 31, 2024 2023 (Dollars in Thousands) Interest Income/ (Expense) Average Balance (1) Yield Interest Income/ (Expense) Average Balance (1) Yield Interest Income Residential consumer loans - HFS $ 59,218 $ 879,250 6.7 % $ 21,128 $ 348,942 6.1 % Residential consumer loans - HFI at Sequoia (2) 369,233 6,970,699 5.3 % 172,033 3,935,128 4.4 % Residential consumer loans - HFI at Freddie Mac SLST (2) 56,881 1,308,566 4.3 % 60,750 1,387,656 4.4 % Residential investor loans - HFS 19,644 267,574 7.3 % 14,601 235,180 6.2 % Residential investor loans - HFI 105,393 1,202,246 8.8 % 150,218 1,608,067 9.3 % Residential investor term loans - HFI at CAFL (2) 155,400 2,736,185 5.7 % 166,861 2,871,111 5.8 % Residential investor bridge loans - HFI at CAFL (2) 71,444 720,197 9.9 % 50,636 517,844 9.8 % Multifamily loans - HFI at Freddie Mac K-Series (2) 18,239 422,612 4.3 % 18,645 422,053 4.4 % Real estate securities (3) 49,694 247,251 20.1 % 21,550 175,360 12.3 % Other interest income 40,018 883,964 4.5 % 48,040 1,001,953 4.8 % Total interest income 945,164 15,638,544 6.0 % 724,462 12,503,294 5.8 % Interest Expense ABS issued - Sequoia (2) (340,234) 6,767,962 (5.0) % (154,305) 3,735,679 (4.1) % ABS issued - Freddie Mac SLST (2) (53,798) 1,211,117 (4.4) % (43,652) 1,112,095 (3.9) % ABS issued - Freddie Mac K-Series (2) (16,708) 388,671 (4.3) % (17,110) 389,610 (4.4) % ABS issued - CAFL Term (2) (126,566) 2,389,038 (5.3) % (135,166) 2,555,269 (5.3) % ABS issued - CAFL Bridge (2) (35,191) 661,635 (5.3) % (21,528) 486,928 (4.4) % Debt Facilities (199,095) 2,496,168 (8.0) % (201,985) 2,534,539 (8.0) % Corporate Debt (70,964) 776,475 (9.1) % (57,773) 759,530 (7.6) % Total interest expense (842,556) 14,691,066 (5.7) % (631,519) 11,573,650 (5.5) % Net Interest Income $ 102,608 $ 92,943 (1) Average balances for residential consumer loans held-for-sale and held-for-investment, r esidential investor loans held-for-sale and held-for-investment, multifamily loans held-for-investment, and trading securities are calculated based upon carrying values, which represent fair values.