XML 74 R45.htm IDEA: XBRL DOCUMENT v3.7.0.1
Mortgage Servicing Rights (Tables)
12 Months Ended
Dec. 31, 2016
Transfers And Servicing Of Financial Assets [Abstract]  
Schedule of Changes in Mortgage Servicing Rights

Changes in the Company’s mortgage servicing rights were as follows for year ended December 31, 2016, 2015 and 2014:

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

 

2016

 

 

 

2015

 

 

 

2014

 

Carrying value at beginning of period

 

$

29,711

 

 

$

6,032

 

 

$

 

Capitalization

 

 

46,070

 

 

 

26,474

 

 

 

6,429

 

Amortization

 

 

(8,321

)

 

 

(2,601

)

 

 

(397

)

Sales

 

 

(34,118

)

 

 

 

 

 

 

Gain on sale

 

 

3,406

 

 

 

 

 

 

 

Impairment

 

 

(4,678

)

 

 

(194

)

 

 

 

Carrying value at December 31

 

$

32,070

 

 

$

29,711

 

 

$

6,032

 

 

Schedule of Servicing Income and Expense Included in Mortgage Banking Income

The following table summarizes servicing income and expense included in mortgage banking income and other noninterest expense within the Mortgage Segment operating results, respectively, for the years ended December 31, 2016, 2015 and 2014, respectively:

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

 

2016

 

 

 

2015

 

 

 

2014

 

Gross servicing income

 

$

12,063

 

 

$

3,614

 

 

$

341

 

Servicing expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Servicing asset amortization

 

 

8,321

 

 

 

2,601

 

 

 

397

 

Servicing asset impairment

 

 

4,678

 

 

 

194

 

 

 

 

Loss on sale of mortgage servicing rights

 

 

4,447

 

 

 

 

 

 

 

Other servicing expenses

 

 

2,325

 

 

 

633

 

 

140

 

Gross servicing expenses

 

 

19,771

 

 

 

3,428

 

 

 

537

 

Net servicing (loss) income

 

$

(7,708

)

 

$

186

 

 

$

(196

)

 

Schedule of Data and Key Economic Assumptions Related to Mortgage Servicing Rights

Data and key economic assumptions related to the Company’s mortgage servicing rights as of December 31, 2016 and 2015 are as follows:

 

 

 

As of December 31,

 

 

 

2016

 

 

2015

 

Unpaid principal balance

 

$

2,833,958

 

 

$

2,545,449

 

Weighted-average prepayment speed (CPR)

 

 

8.40

%

 

 

7.30

%

Estimated impact on fair value of a 10% increase

 

 

(1,256

)

 

 

(371

)

Estimated impact on fair value of a 20% increase

 

 

(2,434

)

 

 

(726

)

Discount rate

 

 

9.54

%

 

 

10.14

%

Estimated impact on fair value of a 100 bp increase

 

 

(1,394

)

 

 

(1,201

)

Estimated impact on fair value of a 200 bp increase

 

 

(2,679

)

 

 

(2,317

)

Weighted-average coupon interest rate

 

 

3.59

%

 

 

3.79

%

Weighted-average servicing fee (basis points)

 

 

27

 

 

 

25

 

Weighted-average remaining maturity (in months)

 

 

328

 

 

 

311

 

 

Summary of Transaction Resulted in Net Loss

The transaction resulted in a net loss of $4,447, which is composed of the following:

 

 

Year Ended

 

 

 

December 31,

 

 

 

 

2016

 

Gain on sale

 

$

3,406

 

Transaction costs

 

 

(2,284

)

Loss on fair value hedge on sale

 

$

(5,569

)

Net loss on sale of mortgage servicing rights

 

$

(4,447

)