XML 36 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgage Servicing Rights, Net
9 Months Ended
Sep. 30, 2017
Transfers And Servicing [Abstract]  
Mortgage Servicing Rights, Net

16.

Mortgage Servicing Rights, Net

 

The changes in the carrying amount of mortgage servicing rights for the three and nine months ended September 30, 2017 and 2016 were as follows (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

381,908

 

 

$

292,809

 

 

$

347,558

 

 

$

271,849

 

Additions

 

 

29,549

 

 

 

46,293

 

 

 

98,814

 

 

 

92,555

 

Purchases from an affiliate

 

 

 

 

 

198

 

 

 

577

 

 

 

2,379

 

Purchases from third parties

 

 

 

 

 

3,465

 

 

 

 

 

 

3,465

 

Amortization

 

 

(19,183

)

 

 

(15,278

)

 

 

(54,675

)

 

 

(42,761

)

Ending balance

 

$

392,274

 

 

$

327,487

 

 

$

392,274

 

 

$

327,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(5,481

)

 

$

(11,377

)

 

$

(7,742

)

 

$

(7,936

)

Decrease (increase)

 

 

(658

)

 

 

(2,181

)

 

 

1,603

 

 

 

(5,622

)

Ending balance

 

 

(6,139

)

 

 

(13,558

)

 

 

(6,139

)

 

 

(13,558

)

      Net balance

 

$

386,135

 

 

$

313,929

 

 

$

386,135

 

 

$

313,929

 

 

On July 21, 2016, the Company purchased the mortgage servicing rights to a portfolio of FHA/GNMA construction loans from an unaffiliated third party for $3.8 million.

The amount of contractually specified servicing fees (including primary and special servicing fees) and ancillary fees (including yield maintenance fees) earned by the Company were as follows:

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

2016

 

Servicing fees

 

$

24,721

 

 

$

19,985

 

 

$

70,505

 

$

56,617

 

Escrow interest and placement fees

 

 

2,835

 

 

 

945

 

 

 

6,315

 

 

2,584

 

Ancillary fees

 

 

1,501

 

 

 

1,572

 

 

 

3,909

 

 

2,998

 

Total Servicing fees

 

$

29,057

 

 

$

22,502

 

 

$

80,729

 

$

62,199

 

 

The Company’s primary servicing portfolio as of September 30, 2017 and December 31, 2016 was approximately $53.4 billion and $50.6 billion, respectively. The Company’s special servicing portfolio at September 30, 2017 and December 31, 2016 was $4.9 billion and $5.1 billion, respectively.

The estimated fair value of Mortgage servicing rights, net as of September 30, 2017 and December 31, 2016 was $403.5 million and $344.9 million, respectively.  

Fair values are estimated using a valuation model that calculates the present value of the future net servicing cash flows. The cash flows assumptions used are based on assumptions the Company believes market participants would use to value the portfolio. Significant assumptions include estimates of the cost of servicing per loan, discount rate, earnings rate on escrow deposits and prepayment speeds. An increase in discount rate of 100 bps or 200 bps would result in a decrease in fair value by $11.5 million and $22.4 million, respectively, as of September 30, 2017 and by $9.9 million and $19.3 million, respectively, at December 31, 2016.