XML 50 R44.htm IDEA: XBRL DOCUMENT v3.20.1
Mortgage servicing rights (Tables)
 12 Months Ended
Dec. 31, 2019
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 years ended December 31, 2019, 2018, and 2017:
 
 
Year Ended December 31,
 
 
 
2019

 
2018

 
2017

Carrying value at beginning of period
 
$
88,829

 
$
76,107

 
$
32,070

Fair value impact of change in accounting policy (See Note 1)
 
—

 
—

 
1,011

Carrying value at beginning of period
 
88,829

 
76,107

 
33,081

Capitalization
 
42,151

 
54,913

 
58,984

Sales
 
(29,160
)
 
(39,428
)
 
(11,686
)
Loss on sale
 
—

 
—

 
(249
)
Change in fair value:
 
 
 
 
 
 
Due to pay-offs/pay-downs
 
(16,350
)
 
(11,062
)
 
(3,104
)
Due to change in valuation inputs or assumptions
 
(9,949
)
 
8,299

 
(919
)
Carrying value at end of period
 
$
75,521

 
$
88,829

 
$
76,107
Schedule of Servicing Income and Expense Included in Mortgage Banking Income
The following table summarizes servicing income and expense, which are included in mortgage banking income and other noninterest expense, respectively, within the Mortgage Segment operating results for the years ended December 31, 2019, 2018, and 2017: 
 
 
Year Ended December 31,
 
 
 
2019

 
2018

 
2017

Servicing income:
 
 
 
 
 
 
Servicing income
 
$
17,677

 
$
20,591

 
$
13,168

Change in fair value of mortgage servicing rights
 
(26,299
)
 
(2,763
)
 
(4,023
)
Change in fair value of derivative hedging instruments
 
9,310

 
(5,910
)
 
599

Servicing income
 
688

 
11,918

 
9,744

Servicing expenses:
 
 
 
 
 
 
Loss on sale of mortgage servicing rights, related hedges and
    transaction costs on sale
 
—

 
—

 
249

Other servicing expenses
 
6,832

 
7,675

 
4,896

Total servicing expenses
 
6,832

 
7,675

 
5,145

Net servicing (loss) income(1)
 
$
(6,144
)
 
$
4,243

 
$
4,599


(1) - Excludes benefit of custodial service related noninterest bearing deposits held by the Bank.
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, 2019 and 2018 are as follows: 
 
 


 
December 31,

 
 
2019


2018

Unpaid principal balance
 
$
6,734,496

 
$
6,755,114

Weighted-average prepayment speed (CPR)
 
10.05
%
 
8.58
%
Estimated impact on fair value of a 10% increase
 
$
(2,839
)
 
$
(2,072
)
Estimated impact on fair value of a 20% increase
 
$
(5,474
)
 
$
(4,006
)
Discount rate
 
9.68
%
 
10.45
%
Estimated impact on fair value of a 100 bp increase
 
$
(3,086
)
 
$
(2,505
)
Estimated impact on fair value of a 200 bp increase
 
$
(5,932
)
 
$
(4,807
)
Weighted-average coupon interest rate
 
4.20
%
 
4.21
%
Weighted-average servicing fee (basis points)
 
29

 
30

Weighted-average remaining maturity (in months)
 
335

 
325