XML 35 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
MORTGAGE SERVICING RIGHTS (Tables)
3 Months Ended
Mar. 31, 2017
MORTGAGE SERVICING RIGHTS  
Schedule of Activity Related to Capitalized MSRs

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

March 31, 

 

(in thousands)

    

2017

    

2016

 

Beginning balance

 

$

521,930

 

$

412,348

 

Additions, following the sale of loan

 

 

72,925

 

 

34,973

 

Amortization

 

 

(28,900)

 

 

(22,723)

 

Pre-payments and write-offs

 

 

(3,425)

 

 

(2,947)

 

Ending balance

 

$

562,530

 

$

421,651

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2017

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

175,934

 

$

(109,552)

 

$

66,382

 

Originated MSRs

 

 

704,240

 

 

(208,092)

 

 

496,148

 

Total

 

$

880,174

 

$

(317,644)

 

$

562,530

 

 

Schedule of Expected Amortization of MSRs

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Originated MSRs

  

Acquired MSRs

  

Total MSRs

 

 

(in thousands)

 

Amortization

 

Amortization

 

  Amortization  

 

 

Nine Months Ending December 31, 

 

 

 

 

 

 

 

 

 

 

 

2017

 

$

73,246

 

$

10,545

 

$

83,791

 

 

Year Ending December 31, 

 

 

 

 

 

 

 

 

 

 

 

2018

 

$

86,820

 

$

11,804

 

$

98,624

 

 

2019

 

 

74,090

 

 

10,375

 

 

84,465

 

 

2020

 

 

66,297

 

 

8,713

 

 

75,010

 

 

2021

 

 

56,993

 

 

6,970

 

 

63,963

 

 

2022

 

 

44,992

 

 

4,989

 

 

49,981

 

 

Thereafter

 

 

93,710

 

 

12,986

 

 

106,696

 

 

Total

 

$

496,148

 

$

66,382

 

$

562,530