XML 37 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Servicing Rights, Net
6 Months Ended
Jun. 30, 2018
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 six months ended June 30, 2018 and 2017 were as follows (in thousands):

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

386,953

 

 

$

359,189

 

 

$

399,349

 

 

$

347,558

 

Additions

 

 

25,342

 

 

 

40,459

 

 

 

31,731

 

 

 

69,265

 

Purchases

 

 

1,099

 

 

 

577

 

 

 

1,608

 

 

 

577

 

Amortization

 

 

(20,011

)

 

 

(18,317

)

 

 

(39,305

)

 

 

(35,492

)

Ending balance

 

$

393,383

 

 

$

381,908

 

 

$

393,383

 

 

$

381,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(5,427

)

 

$

(4,574

)

 

$

(6,723

)

 

$

(7,742

)

Decrease (increase)

 

 

4,084

 

 

 

(907

)

 

 

5,380

 

 

 

2,261

 

Ending balance

 

 

(1,343

)

 

 

(5,481

)

 

 

(1,343

)

 

 

(5,481

)

      Net balance

 

$

392,040

 

 

$

376,427

 

 

$

392,040

 

 

$

376,427

 

 

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 June 30,

 

Six Months Ended June 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Servicing fees

 

$

26,092

 

 

$

23,734

 

 

$

51,224

 

 

$

45,784

 

Escrow interest and placement fees

 

 

3,867

 

 

 

2,021

 

 

 

6,834

 

 

 

3,480

 

Ancillary fees

 

 

2,374

 

 

 

1,085

 

 

 

3,201

 

 

 

2,408

 

Total Servicing fees

 

$

32,333

 

 

$

26,840

 

 

$

61,259

 

 

$

51,672

 

 

The Company’s primary servicing portfolio as of June 30, 2018 and December 31, 2017 was approximately $55.6 billion and $54.2 billion, respectively. Also, the Company is named special servicer for a number of commercial mortgage-backed securitizations. Upon certain specified events (such as, but not limited to, loan defaults and loan assumptions), the administration of the loan is transferred to the Company. The Company’s special servicing portfolio at June 30, 2018 and December 31, 2017 was $3.4 billion and $3.8 billion, respectively.

The estimated fair value of Mortgage servicing rights, net as of June 30, 2018 and December 31, 2017 were $435.1 million and $418.1 million, respectively.  

Fair values are estimated using a valuation model that calculates the present value of the future net servicing cash flows. The cash flow 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. The discount rates used in measuring fair value for the six months ended June 30, 2018 and for the year ended December 31, 2017 was between 3.0% and 13.5% and varied based on investor type. An increase in discount rate of 100 bps or 200 bps would result in a decrease in fair value by $12.2 million and $23.8 million, respectively, as of June 30, 2018 and by $11.8 million and $23.0 million, respectively, at December 31, 2017.