XML 41 R27.htm IDEA: XBRL DOCUMENT v3.6.0.2
MORTGAGE SERVICING RIGHTS (Tables)
12 Months Ended
Dec. 31, 2016
MORTGAGE SERVICING RIGHTS  
Schedule of Activity Related to Capitalized MSRs

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 

 

(in thousands)

    

2016

    

2015

 

Beginning balance

 

$

412,348

 

$

375,907

 

Additions, following the sale of loan

 

 

181,032

 

 

135,441

 

Purchases

 

 

43,097

 

 

 —

 

Amortization

 

 

(99,417)

 

 

(80,702)

 

Pre-payments and write-offs

 

 

(15,130)

 

 

(18,298)

 

Ending balance

 

$

521,930

 

$

412,348

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

175,934

 

$

(104,264)

 

$

71,670

 

Originated MSRs

 

 

642,030

 

 

(191,770)

 

 

450,260

 

Total

 

$

817,964

 

$

(296,034)

 

$

521,930

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

132,837

 

$

(84,754)

 

$

48,083

 

Originated MSRs

 

 

511,915

 

 

(147,650)

 

 

364,265

 

Total

 

$

644,752

 

$

(232,404)

 

$

412,348

 

 

Schedule of Expected Amortization of MSRs

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Originated MSRs

  

Acquired MSRs

  

Total MSRs

 

 

(in thousands)

 

Amortization

 

Amortization

 

  Amortization  

 

 

Year Ending December 31, 

 

 

 

 

 

 

 

 

 

 

 

2017

 

$

90,304

 

$

14,711

 

$

105,015

 

 

2018

 

 

78,092

 

 

12,227

 

 

90,319

 

 

2019

 

 

67,493

 

 

10,795

 

 

78,288

 

 

2020

 

 

59,847

 

 

8,924

 

 

68,771

 

 

2021

 

 

50,738

 

 

7,018

 

 

57,756

 

 

Thereafter

 

 

103,786

 

 

17,995

 

 

121,781

 

 

Total

 

$

450,260

 

$

71,670

 

$

521,930