XML 23 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Capitalized Mortgage Servicing Rights
3 Months Ended
Mar. 31, 2018
Capitalized Mortgage Servicing Rights  
Capitalized Mortgage Servicing Rights

 

Note 5 — Capitalized Mortgage Servicing Rights

 

Our capitalized mortgage servicing rights (“MSRs”) reflect commercial real estate MSRs derived from loans sold in our Agency Business. The discount rates used to determine the present value of our MSRs throughout the periods presented for all MSRs were between 8% - 15% (representing a weighted average discount rate of 12%) based on our best estimate of market discount rates. The weighted average estimated life remaining of our MSRs was 7.2 years at both March 31, 2018 and December 31, 2017.

 

A summary of our capitalized MSR activity is as follows (in thousands):

 

 

 

Three Months Ended March 31, 2018

 

 

 

Acquired

 

Originated

 

Total

 

Balance at beginning of period

 

$

143,270

 

$

109,338

 

$

252,608

 

Additions

 

 

19,800

 

19,800

 

Amortization

 

(7,995

)

(3,870

)

(11,865

)

Write-downs and payoffs

 

(3,341

)

(1,470

)

(4,811

)

 

 

 

 

 

 

 

 

Balance at end of period

 

$

131,934

 

$

123,798

 

$

255,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

Balance at beginning of period

 

$

194,801

 

$

32,942

 

$

227,743

 

Additions

 

 

26,469

 

26,469

 

Amortization

 

(10,462

)

(1,426

)

(11,888

)

Write-downs and payoffs

 

(3,393

)

 

(3,393

)

 

 

 

 

 

 

 

 

Balance at end of period

 

$

180,946

 

$

57,985

 

$

238,931

 

 

 

 

 

 

 

 

 

 

 

 

 

We collected prepayment fees of $3.7 million and $2.0 million during the three months ended March 31, 2018 and 2017, respectively, which are included as a component of servicing revenue, net on the consolidated statements of income. As of March 31, 2018 and December 31, 2017, we had no valuation allowance recorded on any of our MSRs.

 

The expected amortization of capitalized MSRs recorded as of March 31, 2018 is shown in the table below. Actual amortization may vary from these estimates (in thousands).

 

Year

 

Amortization

 

2018 (nine months ending 12/31/2018)

 

$

35,767

 

2019

 

44,539

 

2020

 

39,231

 

2021

 

31,900

 

2022

 

25,314

 

2023

 

20,802

 

Thereafter

 

58,179

 

 

 

 

 

Total

 

$

255,732