XML 69 R22.htm IDEA: XBRL DOCUMENT v3.19.3
MORTGAGE SERVICING RIGHTS (Tables)
9 Months Ended
Sep. 30, 2019
MORTGAGE SERVICING RIGHTS  
Schedule of Activity Related to Capitalized MSRs, Net of Accumulated Amortization

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

For the three months ended

​

For the nine months ended

 

​

​

September 30, 

​

September 30, 

 

Roll Forward of MSRs (in thousands)

    

2019

    

2018

    

2019

    

2018

 

Beginning balance

​

$

688,027

​

$

638,914

​

$

670,146

​

$

634,756

​

Additions, following the sale of loan

​

 

48,198

​

 

46,107

​

 

143,995

​

 

119,588

​

Purchases

​

​

—

​

​

—

​

​

—

​

​

1,814

​

Amortization

​

 

(34,531)

​

 

(33,157)

​

 

(103,001)

​

 

(98,119)

​

Pre-payments and write-offs

​

 

(4,344)

​

 

(4,676)

​

 

(13,790)

​

 

(10,851)

​

Ending balance

​

$

697,350

​

$

647,188

​

$

697,350

​

$

647,188

​

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

​

​

​

​

​

​

​

​

Components of MSRs (in thousands)

​

September 30, 2019

​

December 31, 2018

Gross Value

​

$

1,168,058

​

$

1,100,439

Accumulated amortization

​

 

(470,708)

​

 

(430,293)

Net carrying value

​

$

697,350

​

$

670,146

Schedule of Expected Amortization of MSRs

​

​

​

​

​

​

  

Expected

(in thousands)

​

  Amortization  

Three Months Ending December 31, 

​

​

​

2019

​

$

33,863

Year Ending December 31, 

​

​

​

2020

​

$

127,477

2021

​

 

114,030

2022

​

 

98,590

2023

​

 

86,425

2024

​

 

72,868

Thereafter

​

​

164,097

Total

​

$

697,350