XML 86 R46.htm IDEA: XBRL DOCUMENT v3.20.4
Servicing rights (Tables)
12 Months Ended
Dec. 31, 2020
Schedule of information regarding portfolio of servicing rights

Year Ended December 31,

(In Thousands)

  

2020

    

2019

SBA servicing rights, at amortized cost

Beginning net carrying amount

$

17,660

$

16,749

Additions due to loans sold, servicing retained

4,153

4,364

Amortization

(3,555)

(3,393)

Impairment

506

(60)

Ending net carrying value of SBA servicing rights

$

18,764

$

17,660

Freddie Mac multi-family servicing rights, at amortized cost

Beginning net carrying amount

$

13,135

$

10,248

Additions due to loans sold, servicing retained

8,850

5,195

Amortization

(2,926)

(2,308)

Ending net carrying value of Freddie Mac multi-family servicing rights

$

19,059

$

13,135

Total servicing rights, at amortized cost

$

37,823

$

30,795

Residential mortgage servicing rights, at fair value

Beginning net carrying amount

$

91,174

$

93,065

Additions due to loans sold, servicing retained

43,701

26,854

Loan pay-offs

(20,777)

(10,178)

Unrealized losses

(37,258)

(18,567)

Ending fair value of Residential mortgage servicing rights

$

76,840

$

91,174

Total servicing rights

$

114,663

$

121,969

Schedule of future amortization expense for the servicing rights

(In Thousands)

    

December 31, 2020

2021

$

7,146

2022

 

6,265

2023

 

5,492

2024

 

4,815

2025

 

4,217

Thereafter

 

9,888

Total

$

37,823

Residential MSRs  
Schedule of servicing rights

As of December 31, 2020

As of December 31, 2019

(In Thousands)

Unpaid Principal Amount

Fair Value

Unpaid Principal Amount

Fair Value

Fannie Mae

$

3,700,450

$

27,632

$

3,388,630

$

37,309

Ginnie Mae

2,757,124

25,899

2,504,993

29,869

Freddie Mac

3,071,312

23,309

2,270,981

23,996

Total

$

9,528,886

$

76,840

$

8,164,604

$

91,174

Schedule of mortgage servicing rights portfolio

December 31, 2020

December 31, 2019

    

Range of input
values

Weighted
Average

    

Range of input
values

Weighted
Average

Residential mortgage servicing rights (at fair value)

Forward prepayment rate

12.6

-

31.4

%

14.3

%

7.1

-

18.7

%

10.1

%

Discount rate

9.1

-

11.7

%

9.8

%

9.0

-

11.0

%

9.6

%

Servicing expense

$70

-

$85

$74

$70

-

$85

$75

Schedule of adverse changes to key assumptions on the carrying amount of the servicing rights

(In Thousands)

    

December 31, 2020

December 31, 2019

Residential mortgage servicing rights (at fair value)

Prepayment rate

Impact of 10% adverse change

$

(5,049)

$

(4,195)

Impact of 20% adverse change

$

(9,701)

$

(8,091)

Discount rate

Impact of 10% adverse change

$

(2,601)

$

(3,450)

Impact of 20% adverse change

$

(5,028)

$

(6,654)

Cost of servicing

Impact of 10% adverse change

$

(1,469)

$

(1,648)

Impact of 20% adverse change

$

(2,938)

$

(3,297)

SBA | Freddie Mac  
Schedule of servicing rights

As of December 31, 2020

As of December 31, 2019

Unpaid Principal

Unpaid Principal

(In Thousands)

Amount

Carrying Value

Amount

Carrying Value

SBA

$

643,135

$

18,764

$

568,017

$

17,660

Freddie Mac multi-family

1,501,998

19,059

1,167,476

13,135

Total

$

2,145,133

$

37,823

$

1,735,493

$

30,795

Schedule of adverse changes to key assumptions on the carrying amount of the servicing rights

(In Thousands)

    

December 31, 2020

    

December 31, 2019

 

SBA servicing rights (at amortized cost)

Forward prepayment rate

Impact of 10% adverse change

$

(729)

$

(563)

Impact of 20% adverse change

$

(1,420)

$

(1,097)

Default rate

 

 

Impact of 10% adverse change

$

(150)

$

(94)

Impact of 20% adverse change

$

(298)

$

(186)

Discount rate

Impact of 10% adverse change

$

(395)

$

(520)

Impact of 20% adverse change

$

(777)

$

(1,011)

Freddie Mac multi-family servicing rights (at amortized cost)

Forward prepayment rate

Impact of 10% adverse change

$

(163)

$

(285)

Impact of 20% adverse change

$

(324)

$

(558)

Default rate

 

 

Impact of 10% adverse change

$

(6)

$

(5)

Impact of 20% adverse change

$

(13)

$

(10)

Discount rate

Impact of 10% adverse change

$

(678)

$

(381)

Impact of 20% adverse change

$

(1,324)

$

(746)

SBA | Freddie Mac | Commercial  
Schedule of adverse changes to key assumptions on the carrying amount of the servicing rights

December 31, 2020

December 31, 2019

    

Range of input values

Weighted Average

    

Range of input values

Weighted Average

SBA servicing rights (at amortized cost)

Forward prepayment rate

6.7

-

20.8

%

8.5

%

6.3

-

21.2

%

9.3

%

Forward default rate

0.0

-

10.5

%

8.2

%

0.0

-

10.8

%

7.3

%

Discount rate

4.5

-

4.5

%

4.5

%

8.8

-

8.8

%

8.8

%

Servicing expense

0.4

-

0.4

%

0.4

%

0.4

-

0.4

%

0.4

%

Freddie Mac multi-family servicing rights (at amortized cost)

Forward prepayment rate

0.1

-

5.1

%

2.4

%

0.5

-

15.9

%

6.6

%

Forward default rate

0.0

-

0.4

%

0.3

%

0.0

-

0.5

%

0.4

%

Discount rate

6.0

-

6.0

%

6.0

%

6.0

-

6.0

%

6.0

%

Servicing expense

0.2

-

0.3

%

0.2

%

0.2

-

0.3

%

0.2

%