XML 169 R20.htm IDEA: XBRL DOCUMENT v3.3.0.814
Sales of Receivables and Servicing Rights
9 Months Ended
Sep. 30, 2015
Sales of Receivables and Servicing Rights  
Sales of Receivables and Servicing Rights

12. Sales of Receivables and Servicing Rights

 

Residential Mortgage TDR Loan Sale

In March of 2015, the Bancorp recognized a $37 million gain, included in other noninterest income in the Condensed Consolidated Statements of Income, on the sale of certain HFS residential mortgage loans with a carrying value of $568 million that were previously modified in a TDR. As part of this sale, the Bancorp provided certain standard representations and warranties. Additionally, the Bancorp did not obtain servicing responsibilities on the sales of these loans and the investors have no credit recourse to the Bancorp's other assets for failure of debtors to pay when due.

 

Residential Mortgage Loan Sales

The Bancorp sold fixed and adjustable rate residential mortgage loans during the three and nine months ended September 30, 2015 and 2014. In those sales, the Bancorp obtained servicing responsibilities and the investors have no recourse to the Bancorp's other assets for failure of debtors to pay when due however the Bancorp provided certain standard representations and warranties. The Bancorp receives annual servicing fees based on a percentage of the outstanding balance. The Bancorp identifies classes of servicing assets based on financial asset type and interest rates.

            
Information related to residential mortgage loan sales and the Bancorp’s mortgage banking activity, which is included in mortgage banking net revenue in the Condensed Consolidated Statements of Income, is as follows:
            
  For the three months ended For the nine months ended
  September 30, September 30,
($ in millions) 20152014 20152014
Residential mortgage loan sales(a)$ 1,421 1,228   3,798 (b) 4,423 
            
Origination fees and gains on loan sales  46 34   134  117 
Gross mortgage servicing fees  54 61   169  186 

  • Represents the unpaid principal balance at the time of the sale.
  • Excludes $568 of HFS residential mortgage loans previously modified in a TDR that were sold during the first quarter of 2015.

Servicing Rights     
The following table presents changes in the servicing rights related to residential mortgage and automobile loans for the nine months ended September 30:
      
($ in millions) 2015 2014 
Carrying amount before valuation allowance as of the beginning of the period$ 1,392 1,440 
Servicing rights that result from the transfer of residential mortgage loans  48  60 
Amortization (111) (89) 
Carrying amount before valuation allowance  1,329 1,411 
Valuation allowance for servicing rights:     
Beginning balance (534) (469) 
Provision for MSR impairment (38) (7) 
Ending balance (572) (476) 
Carrying amount as of the end of the period$757 935 
      

Amortization expense recognized on servicing rights for the three months ended September 30, 2015 and 2014 was $37 million and $34 million, respectively. For the nine months ended September 30, 2015 and 2014, amortization expense was $111 million and $89 million, respectively. The Bancorp's projections of amortization expense shown below are based on existing asset balances and static key economic assumptions as of September 30, 2015. Future amortization expense may vary from these projections.

    
Estimated amortization expense for the remainder of 2015 through 2019 is as follows:
    
($ in millions) Total
Remainder of 2015$34 
2016 127 
2017 114 
2018 103 
2019 93 
    

Temporary impairment or impairment recovery, affected through a change in the MSR valuation allowance, is captured as a component of mortgage banking net revenue in the Condensed Consolidated Statements of Income. The Bancorp maintains a non-qualifying hedging strategy to manage a portion of the risk associated with changes in the value of the MSR portfolio. This strategy may include the purchase of free-standing derivatives and various available-for-sale securities. The interest income, mark-to-market adjustments and gain or loss from sale activities associated with these portfolios are expected to economically hedge a portion of the change in value of the MSR portfolio caused by fluctuating discount rates, earnings rates and prepayment speeds. The fair value of the servicing asset is based on the present value of expected future cash flows.

      
The following table displays the beginning and ending fair value of the servicing rights for the nine months ended September 30:
      
($ in millions) 2015 2014 
Fixed-rate residential mortgage loans:     
Beginning balance$823 929 
Ending balance 731 898 
Adjustable-rate residential mortgage loans:     
Beginning balance 33 38 
Ending balance 25 35 
Fixed-rate automobile loans:     
Beginning balance  2  4 
Ending balance  1  2 
      

The following table presents activity related to valuations of the MSR portfolio and the impact of the non-qualifying hedging strategy, which is included in mortgage banking net revenue in the Condensed Consolidated Statements of Income:
           
  For the three months ended For the nine months ended
  September 30, September 30,
($ in millions) 20152014 20152014
Changes in fair value and settlement of free-standing derivatives purchased          
to economically hedge the MSR portfolio$85 (22)  119 40 
(Provision for) recovery of MSR impairment (77) 21  (38) (7) 
           

As of September 30, 2015 and 2014, the key economic assumptions used in measuring the interests in residential mortgage loans that continued to be held by the Bancorp at the date of sale or securitization resulting from transactions completed during the three months ended were as follows:
                   
  September 30, 2015 September 30, 2014
 RateWeighted-Average Life (in years)Prepayment Speed (annual)OAS Spread (bps)Weighted-Average Default Rate Weighted-Average Life (in years)Prepayment Speed (annual)Discount Rate (annual)Weighted-Average Default Rate
Residential mortgage loans:                 
Servicing rightsFixed7.4 10.9%674 N/A  7.0 10.5%9.9%N/A 
Servicing rightsAdjustable2.8 32.9  671 N/A  3.7 22.2 11.8 N/A 
                   

During the first quarter of 2015, the Bancorp adopted an OAS valuation approach for valuing its MSRs. This approach projects servicing cash flows over multiple interest rate scenarios, which are then discounted at risk-adjusted rates.

 

Based on historical credit experience, expected credit losses for residential mortgage loan servicing rights have been deemed immaterial, as the Bancorp sold the majority of the underlying loans without recourse. At September 30, 2015 and December 31, 2014, the Bancorp serviced $60.3 billion and $65.4 billion, respectively, of residential mortgage loans for other investors. The value of MSRs that continue to be held by the Bancorp is subject to credit, prepayment and interest rate risks on the sold financial assets.

                       
At September 30, 2015, the sensitivity of the current fair value of residual cash flows to immediate 10%, 20% and 50% adverse changes in prepayment speed assumptions and immediate 10% and 20% adverse changes in other assumptions are as follows:
                       
       Prepayment Residual Servicing
       Speed AssumptionCash Flows
   FairWeighted-Average Life    Impact of Adverse Change on Fair ValueOAS  Impact of Adverse Change on Fair Value
($ in millions)(a)Rate Value(in years)Rate  10%20%50% Spread (bps) 10%20%
Residential mortgage loans:                     
Servicing rightsFixed$731 5.7 11.7% $(34) (66)(146) 706 $(19) (37) 
Servicing rightsAdjustable 25 2.5 32.7   (2) (3)(7) 668   - (1) 

  • The impact of the weighted-average default rate on the current fair value of residual cash flows for all scenarios is immaterial.

 

These sensitivities are hypothetical and should be used with caution. As the figures indicate, changes in fair value based on these variations in the assumptions typically cannot be extrapolated because the relationship of the change in assumption to the change in fair value may not be linear. The Bancorp believes variations of these levels are reasonably possible; however, there is the potential that adverse changes in key assumptions could be even greater. Also, in the previous table, the effect of a variation in a particular assumption on the fair value of the interests that continue to be held by the Bancorp is calculated without changing any other assumption; in reality, changes in one factor may result in changes in another (for example, increases in market interest rates may result in lower prepayments), which might magnify or counteract these sensitivities.