XML 58 R38.htm IDEA: XBRL DOCUMENT v3.22.4
Mortgage Servicing Rights (Tables)
12 Months Ended
Dec. 31, 2022
Transfers and Servicing [Abstract]  
Changes in the Fair Value of Residential First Mortgage MSRs

Changes in the fair value of residential first mortgage MSRs were as follows:

 

 

For the Month Ended December 31,

 

 

2022

 

(in millions)

 

 

 

Balance at beginning of period, December 1, 2022

$

 

1,012

 

Additions from loans sold with servicing retained

 

 

19

 

Reductions from sales

 

 

-

 

Decrease in MSR fair value due to pay-offs, pay-downs, run-off, model changes, and other (1)

 

 

(8

)

Changes in estimates of fair value due to interest rate risk (1) (2)

 

 

10

 

Fair value of MSRs at end of period

$

 

1,033

 

 

(1)
Changes in fair value are included within net return on mortgage servicing rights on the Consolidated Statements of Income and Comprehensive Income.
(2)
Represents estimated MSR value change resulting primarily from market-driven changes which we manage through the use of derivatives.
Summary of Adverse Changes to Weighted Average of Certain Significant Assumptions Used in Valuing These Assets

The following table summarizes the hypothetical effect on the fair value of servicing rights using adverse changes of 10 percent and 20 percent to the weighted average of certain significant assumptions used in valuing these assets:

 

 

December 31, 2022

 

 

 

Fair value

 

 

Actual

 

10% adverse change

 

 

20% adverse change

 

(dollars in millions)

 

 

 

 

 

 

 

 

 

Option adjusted spread

 

5.9

%

$

 

1,012

 

$

 

992

 

Constant prepayment rate

 

7.9

%

 

 

1,000

 

 

 

970

 

Weighted average cost to service per loan

$

68

 

 

 

1,023

 

 

 

1,013

 

Summary of Income and Fees Associated With Owned MRSs and Mortgage Loans Subserviced for Others

The following table summarizes income and fees associated with owned MSRs:

 

 

For the Month Ended December 31,

 

 

2022

 

(in millions)

 

 

 

Net return on mortgage servicing rights

 

 

 

Servicing fees, ancillary income and late fees (1)

$

 

20

 

Decrease in MSR fair value due to pay-offs, pay-downs, run-off, model changes and other

 

 

(8

)

Changes in fair value due to interest rate risk

 

 

10

 

Loss on MSR derivatives (2)

 

 

(16

)

Net transaction costs

 

 

-

 

Total return (loss) included in net return on mortgage servicing rights

$

 

6

 

 

(1)
Servicing fees are recorded on an accrual basis. Ancillary income and late fees are recorded on a cash basis.
(2)
Changes in the derivatives utilized as economic hedges to offset changes in fair value of the MSRs.

 

The following table summarizes income and fees associated with our mortgage loans subserviced for others:
 

 

For the Month Ended December 31,

 

 

2022

 

(in millions)

 

 

 

Loan administration income on mortgage loans subserviced

 

 

Servicing fees, ancillary income and late fees (1)

$

 

11

 

Charges on subserviced custodial balances (2)

 

 

(8

)

Other servicing charges

 

 

-

 

Total income on mortgage loans subserviced, included in loan administration

$

 

3

 

 

(1)
Servicing fees are recorded on an accrual basis. Ancillary income and late fees are recorded on a cash basis.
(2)
Charges on subserviced custodial balances represent interest due to MSR owner.