XML 33 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
MORTGAGE SERVICING RIGHTS (Tables)
3 Months Ended
Mar. 31, 2018
MORTGAGE SERVICING RIGHTS  
Schedule of Activity Related to Capitalized MSRs

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

 

 

March 31, 

 

(in thousands)

    

2018

    

2017

 

Beginning balance

 

$

634,756

 

$

521,930

 

Additions, following the sale of loan

 

 

30,922

 

 

72,925

 

Amortization

 

 

(32,161)

 

 

(28,900)

 

Pre-payments and write-offs

 

 

(2,486)

 

 

(3,425)

 

Ending balance

 

$

631,031

 

$

562,530

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2018

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

183,715

 

$

(125,237)

 

$

58,478

 

Originated MSRs

 

 

839,745

 

 

(267,192)

 

 

572,553

 

Total

 

$

1,023,460

 

$

(392,429)

 

$

631,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

  

Gross

  

Accumulated

  

Net

 

(in thousands)

 

  carrying value  

 

  amortization  

 

  carrying value  

 

Acquired MSRs

 

$

183,715

 

$

(121,643)

 

$

62,072

 

Originated MSRs

 

 

820,137

 

 

(247,453)

 

 

572,684

 

Total

 

$

1,003,852

 

$

(369,096)

 

$

634,756

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Expected Amortization of MSRs

 

 

 

 

 

 

 

 

 

 

 

 

  

Originated MSRs

  

Acquired MSRs

  

Total MSRs

 

(in thousands)

 

Amortization

 

Amortization

 

  Amortization  

 

Nine Months Ending December 31, 

 

 

 

 

 

 

 

 

 

 

2018

 

$

84,201

 

$

8,575

 

$

92,776

 

Year Ending December 31, 

 

 

 

 

 

 

 

 

 

 

2019

 

$

100,069

 

$

10,517

 

$

110,586

 

2020

 

 

87,958

 

 

9,091

 

 

97,049

 

2021

 

 

76,770

 

 

7,466

 

 

84,236

 

2022

 

 

63,527

 

 

5,639

 

 

69,166

 

2023

 

 

52,262

 

 

4,960

 

 

57,222

 

Thereafter

 

 

107,766

 

 

12,230

 

 

119,996

 

Total

 

$

572,553

 

$

58,478

 

$

631,031