XML 15 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mortgage Servicing Rights
9 Months Ended
Sep. 30, 2013
Mortgage Servicing Rights  
Mortgage Servicing Rights

Note 11—Mortgage Servicing Rights

 

Carried at Fair Value:

 

The activity in MSRs carried at fair value is as follows:

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(in thousands)

 

Balance at beginning of period

 

$

23,070

 

$

23,449

 

$

19,798

 

$

25,698

 

Additions:

 

 

 

 

 

 

 

 

 

Servicing resulting from MSR purchases

 

1,116

 

—

 

5,124

 

—

 

Servicing resulting from loan sales

 

4,157

 

30

 

4,177

 

772

 

Sales

 

—

 

—

 

(550

)

—

 

Change in fair value:

 

 

 

 

 

 

 

 

 

Due to changes in valuation inputs or assumptions used in valuation model (1)

 

(635

)

(882

)

1,233

 

(1,218

)

Other changes in fair value (2) 

 

(940

)

(1,357

)

(3,014

)

(4,012

)

Total change in fair value

 

(1,575

)

(2,239

)

(1,781

)

(5,230

)

Balance at end of period

 

$

26,768

 

$

21,240

 

$

26,768

 

$

21,240

 

 

(1)                                                Principally reflects changes in discount rates and prepayment speed assumptions, primarily due to changes in interest rates.

(2)                                                Represents changes due to realization of cash flows.

 

Carried at Lower of Amortized Cost or Fair Value:

 

The activity in MSRs carried at the lower of amortized cost or fair value is summarized below:

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(in thousands)

 

Amortized cost:

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

179,003

 

$

30,305

 

$

92,155

 

$

6,496

 

Additions:

 

 

 

 

 

 

 

 

 

Servicing resulting from loan sales

 

55,981

 

25,590

 

150,175

 

50,234

 

Amortization

 

(5,367

)

(1,127

)

(12,713

)

(1,962

)

Application of valuation allowance to write down MSRs with other-than-temporary impairment

 

—

 

—

 

—

 

—

 

Balance at end of period

 

229,617

 

54,768

 

229,617

 

54,768

 

 

 

 

 

 

 

 

 

 

 

Valuation allowance for impairment of MSRs:

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

(2,335

)

(854

)

(2,978

)

(70

)

Additions

 

(1,192

)

(1,000

)

(549

)

(1,784

)

Application of valuation allowance to write down MSRs with other-than-temporary impairment

 

—

 

—

 

—

 

—

 

Balance at end of period

 

(3,527

)

(1,854

)

(3,527

)

(1,854

)

MSRs, net

 

$

226,090

 

$

52,914

 

$

226,090

 

$

52,914

 

Estimated fair value of MSRs at end of period

 

$

239,326

 

$

53,419

 

$

239,326

 

$

53,419

 

 

The following table summarizes the Company’s estimate of future amortization of its existing MSRs. This projection was developed using the assumptions made by management in its September 30, 2013 valuation of MSRs. The assumptions underlying the following estimate will change as market conditions and portfolio composition and behavior change, causing both actual and projected amortization levels to change over time.

 

 

 

Estimated MSR

 

12-month period ending September 30,

 

amortization

 

 

 

(in thousands)

 

2014

 

$

22,633

 

2015

 

21,637

 

2016

 

20,658

 

2017

 

19,910

 

2018

 

18,859

 

Thereafter

 

125,920

 

Total

 

$

229,617

 

 

Servicing fees relating to MSRs are recorded in Net servicing income—Loan servicing fees—From non-affiliates on the consolidated statements of income; late charges, ancillary and other fees are recorded in Net servicing income—Loan servicing fees—Ancillary and other fees on the consolidated statements of income and are summarized below:

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

(in thousands)

 

Contractual servicing fees

 

$

14,596

 

$

2,154

 

$

35,397

 

$

8,776

 

Late charges

 

527

 

209

 

1,336

 

682

 

Ancillary and other fees

 

140

 

72

 

374

 

194

 

 

 

$

15,263

 

$

2,435

 

$

37,107

 

$

9,652