XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgage Servicing Rights
3 Months Ended
Mar. 31, 2018
Mortgage Servicing Rights  
Mortgage Servicing Rights

5. Mortgage Servicing Rights

 

Mortgage servicing activities include collecting principal, interest, tax, and insurance payments from borrowers while accounting for and remitting payments to investors, taxing authorities, and insurance companies. The Company also monitors delinquencies and administers foreclosure proceedings.

 

Mortgage loan servicing income is recorded in noninterest income as a part of other service charges and fees and amortization of the servicing assets is recorded in noninterest income as part of other income. The unpaid principal amount of consumer loans serviced for others was $2.9 billion and $2.3 billion as of March 31, 2018 and December 31, 2017, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.7 million for both the three months ended March 31, 2018 and 2017.

 

Amortization of mortgage servicing rights (“MSRs”) was $1.0 million for both the three months ended March 31, 2018 and 2017. The estimated future amortization expense for MSRs over the next five years is as follows:

 

 

 

 

 

 

 

Estimated

(dollars in thousands)

  

Amortization

Under one year

 

$

2,593

One to two years

 

 

2,296

Two to three years

 

 

2,034

Three to four years

 

 

1,799

Four to five years

 

 

1,591

 

The details of the Company’s MSRs are presented below:

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

(dollars in thousands)

  

2018

  

2017

Gross carrying amount

 

$

63,022

 

$

56,571

Less: accumulated amortization

 

 

44,363

 

 

43,375

Net carrying value

 

$

18,659

 

$

13,196

 

The following table presents changes in amortized MSRs for the three months ended March 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

(dollars in thousands)

  

2018

  

2017

Balance at beginning of period

 

$

13,196

 

$

16,809

Originations

 

 

 7

 

 

 3

Purchases

 

 

6,444

 

 

 —

Amortization

 

 

(988)

 

 

(1,012)

Balance at end of period

 

$

18,659

 

$

15,800

Fair value of amortized MSRs at beginning of period

 

$

21,697

 

$

25,160

Fair value of amortized MSRs at end of period

 

$

29,048

 

$

24,495

 

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the three months ended March 31, 2018 and 2017.

 

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of March 31, 2018 and December 31, 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018

 

December 31, 2017

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

  

Range

 

Average

 

Range

 

Average

 

Conditional prepayment rate

 

7.76

%

 -

18.94

%

8.12

%

8.53

%

 -

19.63

%

9.04

%

Life in years (of the MSR)

 

3.40

 

 -

8.01

 

7.35

 

3.29

 

 -

7.15

 

6.76

 

Weighted-average coupon rate

 

3.96

%

 -

6.77

%

4.02

%

3.97

%

 -

6.79

%

4.04

%

Discount rate

 

10.50

%

 -

10.50

%

10.50

%

10.50

%

 -

10.52

%

10.50

%

 

The sensitivities surrounding MSRs are expected to have an immaterial impact on fair value.