XML 47 R29.htm IDEA: XBRL DOCUMENT v3.21.2
MORTGAGE BANKING AND OTHER (Tables)
9 Months Ended
Sep. 30, 2021
Mortgage Banking [Abstract]  
Schedule of mortgage banking activities
The following table summarizes activity related to residential mortgage loans sold with servicing rights retained:
Three Months Ended September 30,Nine Months Ended September 30,
(in millions)2021202020212020
Cash proceeds from residential mortgage loans sold with servicing retained$9,024 $9,504 $28,601 $23,668 
Repurchased residential mortgages114 — 1,283 — 
Gain on sales(1)
96 273 321 699 
Contractually specified servicing, late and other ancillary fees(1)
63 56 181 169 
(1) Reported in mortgage banking fees in the Consolidated Statements of Operations.
Servicing asset at fair value
The following table summarizes changes in MSRs recorded using the fair value method:
As of and for the Three Months Ended September 30,As of and for the Nine Months Ended September 30,
(in millions)2021202020212020
Fair value as of beginning of the period$902 $568 $658 $642 
Transfers upon election of fair value method(1)
— — — 190 
Fair value as of beginning of the period, adjusted902 568 658 832 
Amounts capitalized109 85 318 238 
Changes in unpaid principal balance during the period(2)
(54)(55)(159)(141)
Changes in fair value during the period(3)
21 161 (323)
Fair value at end of the period$978 $606 $978 $606 
(1) Effective January 1, 2020, the Company elected to account for all MSRs previously accounted for under the amortization method under the fair value method.
(2) Represents changes in value of the MSRs due to i) passage of time including the impact from both regularly scheduled loan principal payments and partial
paydowns, and ii) loans that paid off during the period.
(3) Represents changes in value primarily driven by market conditions. These changes are recorded in mortgage banking fees in the Consolidated Statements of Operations.
Schedule of fair value assumptions used to estimate the value of Mortgage Servicing Rights
September 30, 2021December 31, 2020
ActualDecline in fair value due toActualDecline in fair value due to
(dollars in millions)
Fair value$978
50 bps adverse change
100 bps adverse change
$658
50 bps adverse change
100 bps adverse change
Weighted average life (in years)6.04.2
Weighted average constant prepayment rate(1)
11.3%$125$27517.3%$122$202
Weighted average option adjusted spread582 bps2039595 bps1224
(1) Estimated adverse change for the weighted average constant prepayment rate based on an adverse change in market interest rates.
Schedule of other serviced loans The following table presents the unpaid principal balance of other serviced loans:
(in millions)September 30, 2021December 31, 2020
Education$809 $974 
Commercial(1)
67 51 
(1) Represents the government guaranteed portion of SBA loans sold to outside investors.