XML 34 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgage Servicing Assets
6 Months Ended
Jun. 30, 2016
Text Block [Abstract]  
Mortgage Servicing Assets

8. Mortgage Servicing Assets

We originate and periodically sell commercial mortgage loans but continue to service those loans for the buyers. We also may purchase the right to service commercial mortgage loans for other lenders. We record a servicing asset if we purchase or retain the right to service loans in exchange for servicing fees that exceed the going market servicing rate and are considered more than adequate compensation for servicing. Mortgage servicing assets are recorded as a component of “accrued income and other assets” on the balance sheet. Changes in the carrying amount of mortgage servicing assets are summarized as follows:

 

     Three months ended June 30,      Six months ended June 30,  

in millions

       2016              2015              2016              2015      

Balance at beginning of period

   $ 318       $ 324       $ 321       $ 323   

Servicing retained from loan sales

     15         18         22         28   

Purchases

     —          10         12         25   

Amortization

     (10      (23      (32      (47
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at end of period

   $ 323       $ 329       $ 323       $ 329   
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair value at end of period

   $ 404       $ 423       $ 404       $ 423   
  

 

 

    

 

 

    

 

 

    

 

 

 

The fair value of mortgage servicing assets is determined by calculating the present value of future cash flows associated with servicing the loans. This calculation uses a number of assumptions that are based on current market conditions. The range and weighted-average of the significant unobservable inputs used to fair value our mortgage servicing assets at June 30, 2016, December 31, 2015, and June 30, 2015, along with the valuation techniques, are shown in the following table:

 

June 30, 2016

dollars in millions

 

Valuation Technique

 

Significant

Unobservable Input

 

Range

(Weighted-Average)

Mortgage servicing assets

  Discounted cash flow   Prepayment speed   1.50 - 17.50% (4.20%)
    Expected defaults   1.00 - 3.00% (1.60%)
    Residual cash flows discount rate   7.00 - 15.00% (7.90%)
    Escrow earn rate   0.90 - 3.00% (2.10%)
    Servicing cost   $150 - $2,700 ($1,136)
    Loan assumption rate   0.00 - 3.00% (1.27%)
    Percentage late   0.00 - 2.10% (0.34%)

December 31, 2015

dollars in millions

 

Valuation Technique

 

Significant

Unobservable Input

 

Range

(Weighted-Average)

Mortgage servicing assets

  Discounted cash flow   Prepayment speed   1.90 - 17.20% (4.60%)
    Expected defaults   1.00 - 3.00% (1.70%)
    Residual cash flows discount rate   7.00 - 15.00% (7.80%)
    Escrow earn rate   1.00 - 3.50% (2.30%)
    Servicing cost   $150 - $2,700 ($1,215)
    Loan assumption rate   0.00 - 3.00% (1.34%)
    Percentage late   0.00 - 2.00% (0.33%)

June 30, 2015

dollars in millions

 

Valuation Technique

 

Significant

Unobservable Input

 

Range

(Weighted-Average)

Mortgage servicing assets

  Discounted cash flow   Prepayment speed   1.70 - 14.90% (4.70%)
    Expected defaults   1.00 - 3.00% (1.80%)
    Residual cash flows discount rate   7.00 - 15.00% (7.80%)
    Escrow earn rate   0.70 - 3.30% (2.00%)
    Servicing cost   $150 - $2,750 ($1,088)
    Loan assumption rate   0.20 - 3.00% (1.41%)
    Percentage late   0.00 - 2.00% (0.32%)

If these economic assumptions change or prove incorrect, the fair value of mortgage servicing assets may also change. Expected credit losses, escrow earn rates, and discount rates are critical to the valuation of servicing assets. Estimates of these assumptions are based on how a market participant would view the respective rates and reflect historical data associated with the loans, industry trends, and other considerations. Actual rates may differ from those estimated due to changes in a variety of economic factors. A decrease in the value assigned to the escrow earn rates would cause a decrease in the fair value of our mortgage servicing assets. An increase in the assumed default rates of commercial mortgage loans or an increase in the assigned discount rates would cause a decrease in the fair value of our mortgage servicing assets.

We have elected to account for servicing assets using the amortization method. The amortization of servicing assets is determined in proportion to, and over the period of, the estimated net servicing income. The amortization of servicing assets for each period, as shown in the table at the beginning of this note, is recorded as a reduction to contractual fee income. The contractual fee income from servicing commercial mortgage loans totaled $66 million for the six-month period ended June 30, 2016, and $69 million for the six-month period ended June 30, 2015. This fee income was offset by $44 million of amortization for the six-month period ended June 30, 2016, and $47 million for the six-month period ended June 30, 2015. Both the contractual fee income and the amortization are recorded, net, in “mortgage servicing fees” on the income statement.

Additional information pertaining to the accounting for mortgage and other servicing assets is included in Note 1 (“Summary of Significant Accounting Policies”) under the heading “Servicing Assets” on page 127 of our 2015 Form 10-K.