XML 38 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Servicing Rights, Net
9 Months Ended
Sep. 30, 2018
Transfers And Servicing [Abstract]  
Mortgage Servicing Rights, Net

16.

Mortgage Servicing Rights, Net

 

The changes in the carrying amount of mortgage servicing rights for the three and nine months ended September 30, 2018 and 2017 were as follows (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

393,383

 

 

$

381,908

 

 

$

399,349

 

 

$

347,558

 

Additions

 

 

33,901

 

 

 

29,549

 

 

 

65,632

 

 

 

98,814

 

Purchases

 

 

516

 

 

 

 

 

 

2,124

 

 

 

577

 

Amortization

 

 

(20,850

)

 

 

(19,183

)

 

 

(60,155

)

 

 

(54,675

)

Ending balance

 

$

406,950

 

 

$

392,274

 

 

$

406,950

 

 

$

392,274

 

Valuation Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(1,343

)

 

$

(5,481

)

 

$

(6,723

)

 

$

(7,742

)

Decrease (increase)

 

 

(366

)

 

 

(658

)

 

 

5,014

 

 

 

1,603

 

Ending balance

 

 

(1,709

)

 

 

(6,139

)

 

 

(1,709

)

 

 

(6,139

)

Net balance

 

$

405,241

 

 

$

386,135

 

 

$

405,241

 

 

$

386,135

 

 

The amount of contractually specified servicing fees (including primary and special servicing fees) and ancillary fees (including yield maintenance fees) earned by the Company were as follows:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Servicing fees

 

$

26,143

 

 

$

24,721

 

 

$

77,367

 

 

$

70,505

 

Escrow interest and placement fees

 

 

5,395

 

 

 

2,835

 

 

 

12,229

 

 

 

6,315

 

Ancillary fees

 

 

3,410

 

 

 

1,501

 

 

 

6,611

 

 

 

3,909

 

Total Servicing fees

 

$

34,948

 

 

$

29,057

 

 

$

96,207

 

 

$

80,729

 

 

The Company’s primary servicing portfolio as of September 30, 2018 and December 31, 2017 was approximately $56.1 billion and $54.2 billion, respectively. Also, the Company is named special servicer for a number of commercial mortgage-backed securitizations. Upon certain specified events (such as, but not limited to, loan defaults and loan assumptions), the administration of the loan is transferred to the Company. The Company’s special servicing portfolio at September 30, 2018 and December 31, 2017 was $3.2 billion and $3.8 billion, respectively.

The estimated fair value of Mortgage servicing rights, net as of September 30, 2018 and December 31, 2017 were $444.9 million and $418.1 million, respectively.  

Fair values are estimated using a valuation model that calculates the present value of the future net servicing cash flows. The cash flow assumptions used are based on assumptions the Company believes market participants would use to value the portfolio. Significant assumptions include estimates of the cost of servicing per loan, discount rate, earnings rate on escrow deposits and prepayment speeds. The discount rates used in measuring fair value for the nine months ended September 30, 2018 and for the year ended December 31, 2017 was between 3.0% and 13.5% and varied based on investor type. An increase in discount rate of 100 bps or 200 bps would result in a decrease in fair value by $13.5 million and $25.5 million, respectively, as of September 30, 2018 and by $11.8 million and $23.0 million, respectively, at December 31, 2017.