XML 11 R24.htm IDEA: XBRL DOCUMENT v3.19.3
Mortgage Servicing Rights, Net ("MSRs")
9 Months Ended
Sep. 30, 2019
Transfers And Servicing [Abstract]  
Mortgage Servicing Rights, Net ("MSRs")

(15)

Mortgage Servicing Rights, Net (“MSRs”)

The changes in the carrying amount of MSRs were as follows (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

Mortgage Servicing Rights

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Beginning Balance

 

$

413,425

 

 

$

393,383

 

 

$

416,131

 

 

$

399,349

 

Additions

 

 

35,186

 

 

 

33,901

 

 

 

73,873

 

 

 

65,632

 

Purchases from an affiliate

 

 

123

 

 

 

516

 

 

 

845

 

 

 

2,124

 

Amortization

 

 

(22,503

)

 

 

(20,850

)

 

 

(64,618

)

 

 

(60,155

)

Ending Balance

 

$

426,231

 

 

$

406,950

 

 

$

426,231

 

 

$

406,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

(12,642

)

 

$

(1,343

)

 

$

(4,322

)

 

$

(6,723

)

Decrease (increase)

 

 

(7,380

)

 

 

(366

)

 

 

(15,700

)

 

 

5,014

 

Ending Balance

 

$

(20,022

)

 

$

(1,709

)

 

$

(20,022

)

 

$

(1,709

)

Net balance

 

$

406,209

 

 

$

405,241

 

 

$

406,209

 

 

$

405,241

 

 

Servicing fees are included in “Management services, servicing fees and other” on the accompanying unaudited condensed consolidated statements of operations and were as follows (in thousands):

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Servicing fees

 

$

26,526

 

 

$

26,143

 

 

$

78,134

 

 

$

77,367

 

Escrow interest and placement fees

 

 

6,518

 

 

 

5,395

 

 

 

17,505

 

 

 

12,229

 

Ancillary fees

 

 

3,955

 

 

 

3,410

 

 

 

11,270

 

 

 

6,611

 

Total

 

$

36,999

 

 

$

34,948

 

 

$

106,909

 

 

$

96,207

 

 

Newmark’s primary servicing portfolio at September 30, 2019 and December 31, 2018 was $59.2 billion and $57.1 billion, respectively. Also, Newmark is the named special servicer for a number of commercial mortgage-backed securitizations. Upon certain specified events (such as, but not limited to, loan defaults and loans assumptions), the administration of the loan is transferred to Newmark. Newmark’s special servicing portfolio at September 30, 2019 and December 31, 2018 was $2.1 billion and $2.9 billion, respectively.

The estimated fair value of the MSRs at September 30, 2019 and December 31, 2018 was $430.4 million and $451.9 million, respectively.

Fair values are estimated using a valuation model that calculates the present value of the future net servicing cash flows. The cash flows assumptions used are based on assumptions Newmark believes market participants would use to value the portfolio. Significant assumptions include estimates of the cost of servicing per loan, discount rate, earnings rate on escrow deposits and prepayment speeds. The discount rates used in measuring fair value for the nine months ended September 30, 2019 and the year ended December 31, 2018 were between 3.0% and 13.5% and varied based on investor type. An increase in discount rate of 100 basis points or 200 basis points would result in a decrease in fair value by $11.6 million and $22.7 million, respectively, at September 30, 2019 and by $12.4 million and $24.4 million, respectively, at December 31, 2018.