XML 154 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Goodwill and Mortgage Servicing Rights (Tables)
6 Months Ended
Jun. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Mortgage Servicing Rights
Changes in the commercial and residential MSRs follow:

Table 53: Mortgage Servicing Rights
 Commercial MSRsResidential MSRs
In millions202220212022 2021
January 1 $740 $569 $1,078 $673 
Additions:
BBVA Acquisition35 
From loans sold with servicing retained35 39 38 37 
Purchases25 21 257 372 
Changes in fair value due to:
Time and payoffs (a)(74)(57)(123)(160)
Other (b)262 110 370 154 
June 30$988 $682 $1,620 $1,111 
Related unpaid principal balance at June 30$281,671 $262,856 $144,533 $145,312 
Servicing advances at June 30$459 $473 $143 $134 
(a)Represents decrease in MSR value due to passage of time, including the impact from both regularly scheduled loan principal payments and loans that were paid down or paid off during the period.
(b)Represents MSR value changes resulting primarily from market-driven changes in interest rates.
Commercial Mortgage Loan Servicing Assets - Key Valuation Assumptions The following tables set forth the fair value of commercial and residential MSRs and the sensitivity analysis of the hypothetical effect on the fair value of MSRs to immediate adverse changes of 10% and 20% in those assumptions.
Table 54: Commercial Mortgage Servicing Rights – Key Valuation Assumptions
Dollars in millionsJune 30
2022
December 31
2021
Fair value$988 $740 
Weighted-average life (years)4.14.2
Weighted-average constant prepayment rate4.85 %5.49 %
Decline in fair value from 10% adverse change$11 $12 
Decline in fair value from 20% adverse change$20 $21 
Effective discount rate8.94 %7.75 %
Decline in fair value from 10% adverse change$29 $20 
Decline in fair value from 20% adverse change$58 $40 
Residential Mortgage Loan Servicing Assets - Key Valuation Assumptions The following tables set forth the fair value of commercial and residential MSRs and the sensitivity analysis of the hypothetical effect on the fair value of MSRs to immediate adverse changes of 10% and 20% in those assumptions.
Table 55: Residential Mortgage Servicing Rights – Key Valuation Assumptions
Dollars in millions
June 30
2022
 December 31
2021
 
Fair value$1,620  $1,078  
Weighted-average life (years)7.4 5.7 
Weighted-average constant prepayment rate8.08 %12.63 %
Decline in fair value from 10% adverse change$42  $46  
Decline in fair value from 20% adverse change$82  $89  
Weighted-average option adjusted spread818 bps857 bps
Decline in fair value from 10% adverse change$50  $31  
Decline in fair value from 20% adverse change$97  $60