Mortgage Servicing Rights (Tables)

12 Months Ended

Dec. 31, 2022

Changes in Fair Value of Capitalized MSRs

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


(Dollars in Millions)	2022			2021			2020
Balance at beginning of period	$	2,953		$	2,210		$	2,546
Rights purchased		156			42			34
Rights capitalized		590			1,136			1,030
Rights sold (a)		(255	)		2			3
Changes in fair value of MSRs
Due to fluctuations in market interest rates (b)		804			272			(719	)
Due to revised assumptions or models (c)		(29	)		(196	)		(12	)
Other changes in fair value (d)		(464	)		(513	)		(672	)

Balance at end of period	$	3,755		$	2,953		$	2,210

(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.

Sensitivity to Changes in Interest Rates of the Fair Value of MSR Portfolio and Related Derivative Instruments

The estimated sensitivity to changes in interest rates of the fair value of the MSR portfolio and the related derivative instruments as of December 31 follows:


	2022																	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	$	(334	)	$	(153	)	$	(73	)	$	66		$	125		$	224	$	(636	)	$	(324	)	$	(160	)	$	150	$	287	$	511
Derivative instrument hedges		337			153			73			(67)			(127)			(236)		614			309			152			(142)		(278)		(536)
Net sensitivity	$	3		$	–		$	–		$	(1	)	$	(2	)	$	(12)	$	(22	)	$	(15	)	$	(8)		$	8	$	9	$	(25)

A summary of the Company’s MSRs and related characteristics by portfolio as of December 31 follows:


	2022												2021
(Dollars in Millions)	HFA			Government			Conventional (d)			Total			HFA			Government			Conventional (d)			Total
Servicing portfolio (a)	$	44,071		$	23,141		$	172,541		$	239,753		$	40,652		$	21,919		$	156,382		$	218,953
Fair value	$	725		$	454		$	2,576		$	3,755		$	527		$	308		$	2,118		$	2,953
Value (bps) (b)		165			196			149			157			130			141			135			135
Weighted-average servicing fees (bps)		36			42			27			30			36			41			30			32
Multiple (value/servicing fees)		4.56			4.69			5.52			5.20			3.63			3.43			4.50			4.18
Weighted-average note rate		4.16	%		3.81	%		3.52	%		3.67	%		4.07	%		3.70	%		3.41	%		3.56	%
Weighted-average age (in years)		4.0			5.7			3.7			3.9			3.8			5.9			3.3			3.7
Weighted-average expected prepayment (constant prepayment rate)		7.4	%		8.5	%		7.8	%		7.8	%		11.5	%		13.2	%		9.6	%		10.3	%
Weighted-average expected life (in years)		8.8			7.6			7.5			7.7			6.5			5.6			6.9			6.7
Weighted-average option adjusted spread (c)		7.6	%		6.9	%		5.1	%		5.8	%		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.