Mortgage Servicing Rights

9 Months Ended

Sep. 30, 2022

Note 7

Mortgage Servicing Rights

The Company capitalizes MSRs as separate assets when loans are sold and servicing is retained. MSRs may also be purchased from others. The Company carries MSRs at fair value, with changes in the fair value recorded in earnings during the period in which they occur. The Company serviced $229.0 billion of residential mortgage loans for others at September 30, 2022, and $222.4 billion at December 31, 2021, including subserviced mortgages with no corresponding MSR asset. Included in mortgage banking revenue are the MSR fair value changes arising from market rate and model assumption changes, net of the value change in derivatives used to economically hedge MSRs. These changes resulted in net losses of $19 million and $21 million for the three months ended September 30, 2022 and 2021, respectively, and net losses of $35 million and $168 million for the nine months ended September 30, 2022 and 2021, respectively. Loan servicing and ancillary fees, not including valuation changes, included in mortgage banking revenue were $190 million and $183 million for the three months ended September 30, 2022 and 2021 respectively, and $561 million and $536 million for the nine months ended September 30, 2022 and 2021, respectively.

Changes in fair value of capitalized MSRs are summarized as follows:


	Three Months Ended September 30						Nine Months Ended September 30
(Dollars in Millions)	2022			2021			2022			2021
Balance at beginning of period	$	3,707		$	2,713		$	2,953		$	2,210
Rights purchased		1			9			7			36
Rights capitalized		134			284			473			896
Rights sold (a)		—			—			1			1
Changes in fair value of MSRs
Due to fluctuations in market interest rates (b)		153			53			810			307
Due to revised assumptions or models (c)		(5	)		(30	)		(26	)		(169	)
Other changes in fair value (d)		(121	)		(119	)		(349	)		(371	)
Balance at end of period	$	3,869		$	2,910		$	3,869		$	2,910

(a)	MSRs sold include those having a negative fair value, resulting from the loans being severely delinquent.

(b)	Includes changes in MSR value associated with changes in market interest rates, including estimated prepayment rates and anticipated earnings on escrow deposits.

(c)	Includes changes in MSR value not caused by changes in market interest rates, such as changes in assumed cost to service, ancillary income and option adjusted spread, as well as the impact of any model changes.

(d)	Primarily the change in MSR value from passage of time and cash flows realized (decay), but also includes the impact of changes to expected cash flows not associated with changes in market interest rates, such as the impact of delinquencies.

The estimated sensitivity to changes in interest rates of the fair value of the MSR portfolio and the related derivative instruments was as follows:


	September 30, 2022																		December 31, 2021
(Dollars in Millions)	Down 100 bps			Down 50 bps			Down 25 bps			Up 25 bps			Up 50 bps			Up 100 bps			Down 100 bps			Down 50 bps			Down 25 bps			Up 25 bps			Up 50 bps			Up 100 bps
MSR portfolio	$	(289	)	$	(131	)	$	(62	)	$	55		$	104		$	184		$	(636	)	$	(324	)	$	(160	)	$	150		$	287		$	511
Derivative instrument hedges		303			131			61			(53	)		(100	)		(179	)		614			309			152			(142	)		(278	)		(536	)
Net sensitivity	$	14		$	—		$	(1	)	$	2		$	4		$	5		$	(22	)	$	(15	)	$	(8	)	$	8		$	9		$	(25	)

The fair value of MSRs and their sensitivity to changes in interest rates is influenced by the mix of the servicing portfolio and characteristics of each segment of the portfolio. The Company’s servicing portfolio consists of the distinct portfolios of government-insured mortgages, conventional mortgages and Housing Finance Agency (“HFA”) mortgages. The servicing portfolios are predominantly comprised of fixed-rate agency loans with limited adjustable-rate or jumbo mortgage loans. The HFA servicing portfolio is comprised of loans originated under state and local housing authority program guidelines which assist purchases by first-time or

low-

to moderate-income homebuyers through a favorable rate subsidy, down payment and/or closing cost assistance on government- and conventional-insured mortgages.

A summary of the Company’s MSRs and related characteristics by portfolio was as follows:


	September 30, 2022												December 31, 2021
(Dollars in Millions)	HFA			Government			Conventional (d)			Total			HFA			Government			Conventional (d)			Total
Servicing portfolio (a)	$	42,952		$	21,800		$	160,433		$	225,185		$	40,652		$	21,919		$	156,382		$	218,953
Fair value	$	731		$	440		$	2,698		$	3,869		$	527		$	308		$	2,118		$	2,953
Value (bps) (b)		170			202			168			172			130			141			135			135
Weighted-average servicing fees (bps)		36			42			31			33			36			41			30			32
Multiple (value/servicing fees)		4.73			4.80			5.51			5.26			3.63			3.43			4.50			4.18
Weighted-average note rate		4.08	%		3.73	%		3.45	%		3.60	%		4.07	%		3.70	%		3.41	%		3.56	%
Weighted-average age (in years)		4.0			6.0			3.5			3.8			3.8			5.9			3.3			3.7
Weighted-average expected prepayment (constant prepayment rate)		7.1	%		8.0	%		6.5	%		6.8	%		11.5	%		13.2	%		9.6	%		10.3	%
Weighted-average expected life (in years)		8.9			7.7			8.2			8.3			6.5			5.6			6.9			6.7
Weighted-average option adjusted spread (c)		6.9	%		6.5	%		5.6	%		5.9	%		7.3	%		7.3	%		6.3	%		6.6	%

(a)	Represents principal balance of mortgages having corresponding MSR asset.

(b)	Calculated as fair value divided by the servicing portfolio.

(c)	Option adjusted spread is the incremental spread added to the risk-free rate to reflect optionality and other risk inherent in the MSRs.

(d)	Represents loans sold primarily to GSEs.