XML 47 R33.htm IDEA: XBRL DOCUMENT v3.25.4
MORTGAGE SERVICING RIGHTS (Tables)
12 Months Ended
Dec. 31, 2025
MORTGAGE SERVICING RIGHTS  
Schedule of MSR Key Economic Assumptions Sensitivities

​

​

​

​

​

MSR Key Economic Assumptions Sensitivities (in millions)

​

Decrease in Fair Value

Discount Rate

​

​

​

100 basis point increase

​

$

39.4

200 basis point increase

​

​

76.1

Placement Fee Rate

​

​

​

50 basis point decrease

​

$

49.7

100 basis point decrease

​

​

99.5

Schedule of Activity Related to MSRs

​

​

​

​

​

​

​

​

​

​

​

For the year ended December 31, 

 

Roll Forward of MSRs (in thousands)

  ​ ​ ​

2025

  ​ ​ ​

2024

 

Beginning balance

​

$

852,399

​

$

907,415

​

Additions, following the sale of loan

​

 

178,136

​

 

156,984

​

Amortization

​

 

(210,536)

​

 

(203,600)

​

Pre-payments and write-offs

​

 

(11,854)

​

 

(8,400)

​

Ending balance

​

$

808,145

​

$

852,399

​

​

Summary of Components of Net Carrying Value of MSRs

​

​

​

​

​

​

​

​

Components of MSRs (in thousands)

​

December 31, 2025

​

December 31, 2024

Gross value

​

$

1,824,350

​

$

1,808,295

Accumulated amortization

​

 

(1,016,205)

​

 

(955,896)

Net carrying value

​

$

808,145

​

$

852,399

Schedule of Expected Amortization of MSRs

​

​

​

​

​

​

​

Expected

​

Amortization

Year Ending December 31, (in thousands)

​

​

​

2026

​

$

199,489

2027

​

 

178,400

2028

​

 

147,206

2029

​

 

107,607

2030

​

 

69,735

Thereafter

​

​

105,708

Total

​

$

808,145