XML 84 R13.htm IDEA: XBRL DOCUMENT v3.19.3
Mortgage Servicing Rights
9 Months Ended
Sep. 30, 2019
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 residential real estate loans serviced for others was $2.4 billion and $2.7 billion as of September 30, 2019 and December 31, 2018, respectively. Servicing fees include contractually specified fees, late charges, and ancillary fees, and were $1.6 million and $1.7 million for the three months ended September 30, 2019 and 2018, respectively, and $4.8 million and $5.3 million for the nine months ended September 30, 2019 and 2018, respectively.

Amortization of mortgage servicing rights (“MSRs”) was $1.0 million for both the three months ended September 30, 2019 and 2018, and $2.6 million and $3.0 million for the nine months ended September 30, 2019 and 2018, respectively. The estimated future amortization expenses for MSRs over the next five years are as follows:

Estimated

(dollars in thousands)

  

Amortization

Under one year

$

2,467

One to two years

2,048

Two to three years

1,693

Three to four years

1,403

Four to five years

1,172

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

September 30, 

December 31, 

(dollars in thousands)

  

2019

  

2018

Gross carrying amount

$

63,401

$

63,342

Less: accumulated amortization

49,771

47,187

Net carrying value

$

13,630

$

16,155

The following table presents changes in amortized MSRs for the three and nine months ended September 30, 2019 and 2018:

Three Months Ended September 30, 

Nine Months Ended September 30, 

(dollars in thousands)

  

2019

  

2018

  

2019

  

2018

Balance at beginning of period

$

14,573

$

17,660

$

16,155

$

13,196

Originations

35

233

59

262

Purchases

6,444

Amortization

(978)

(956)

(2,584)

(2,965)

Balance at end of period

$

13,630

$

16,937

$

13,630

$

16,937

Fair value of amortized MSRs at beginning of period

$

23,398

$

28,344

$

27,662

$

21,697

Fair value of amortized MSRs at end of period

$

19,678

$

27,945

$

19,678

$

27,945

MSRs are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment of MSRs was recorded for the nine months ended September 30, 2019 and 2018.

The quantitative assumptions used in determining the lower of cost or fair value of the Company’s MSRs as of September 30, 2019 and December 31, 2018 were as follows:

September 30, 2019

December 31, 2018

Weighted

Weighted

  

Range

Average

Range

Average

Conditional prepayment rate

12.41

%

-

21.77

%

12.61

%

7.86

%

-

19.26

%

8.31

%

Life in years (of the MSR)

2.13

-

5.79

5.51

3.43

-

7.68

7.19

Weighted-average coupon rate

3.97

%

-

7.31

%

4.02

%

3.97

%

-

6.70

%

4.02

%

Discount rate

10.00

%

-

10.01

%

10.00

%

10.00

%

-

10.02

%

10.00

%

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