XML 29 R19.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgage Servicing Rights (Tables)
6 Months Ended
Jun. 30, 2016
MORTGAGE SERVICING RIGHTS  
Schedule of Activity Related to Capitalized MSRs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

 

 

June 30, 

 

June 30, 

 

(in thousands)

    

2016

    

2015

    

2016

    

2015

 

Beginning balance

 

$

421,651

 

$

375,159

 

$

412,348

 

$

375,907

 

Additions, following the sale of loan

 

 

29,053

 

 

43,209

 

 

64,026

 

 

67,391

 

Purchases

 

 

44,774

 

 

 —

 

 

44,774

 

 

 —

 

Amortization

 

 

(23,233)

 

 

(19,750)

 

 

(45,956)

 

 

(38,570)

 

Pre-payments and write-offs

 

 

(4,152)

 

 

(3,598)

 

 

(7,099)

 

 

(9,708)

 

Ending balance

 

$

468,093

 

$

395,020

 

$

468,093

 

$

395,020

 

 

Summary of Components of Net Carrying Value of Acquired and Originated MSRs

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

177,611

 

$

(100,013)

 

$

77,598

 

Originated MSRs

 

 

556,528

 

 

(166,033)

 

 

390,495

 

Total

 

$

734,139

 

$

(266,046)

 

$

468,093

 

 

Schedule of Expected Amortization of MSRs

 

 

 

 

 

 

 

 

 

 

 

 

  

Originated MSRs

  

Acquired MSRs

  

Total MSRs

 

(in thousands)

 

Amortization

 

Amortization

 

  Amortization  

 

Six Months Ending December 31, 

 

 

 

 

 

 

 

 

 

 

2016

 

$

40,564

 

$

7,443

 

$

48,007

 

Year Ending December 31, 

 

 

 

 

 

 

 

 

 

 

2017

 

 

72,809

 

 

13,910

 

 

86,719

 

2018

 

 

61,874

 

 

11,428

 

 

73,302

 

2019

 

 

55,295

 

 

10,081

 

 

65,376

 

2020

 

 

47,615

 

 

8,359

 

 

55,974

 

2021

 

 

38,521

 

 

6,452

 

 

44,973

 

Thereafter

 

 

73,817

 

 

19,925

 

 

93,742

 

Total

 

$

390,495

 

$

77,598

 

$

468,093