XML 23 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Capitalized Mortgage Servicing Rights
9 Months Ended
Sep. 30, 2018
Capitalized Mortgage Servicing Rights  
Capitalized Mortgage Servicing Rights

Note 5 — Capitalized Mortgage Servicing Rights

 

Our capitalized mortgage servicing rights (“MSRs”) reflect commercial real estate MSRs derived from loans sold in our Agency Business. The discount rates used to determine the present value of our MSRs throughout the periods presented for all MSRs were between 8% - 15% (representing a weighted average discount rate of 12%) based on our best estimate of market discount rates. The weighted average estimated life remaining of our MSRs was 7.4 years and 7.2 years at September 30, 2018 and December 31, 2017, respectively.

 

A summary of our capitalized MSR activity is as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

Nine Months Ended September 30, 2018

 

     

Acquired

     

Originated

     

Total

     

Acquired

     

Originated

     

 

Total

Balance at beginning of period

 

$

120,017

 

$

137,004

 

$

257,021

 

$

143,270

 

$

109,338

 

$

252,608

Additions

 

 

 —

 

 

21,368

 

 

21,368

 

 

 —

 

 

59,660

 

 

59,660

Amortization

 

 

(7,052)

 

 

(4,786)

 

 

(11,838)

 

 

(22,564)

 

 

(13,075)

 

 

(35,639)

Write-downs and payoffs

 

 

(4,419)

 

 

(2,731)

 

 

(7,150)

 

 

(12,160)

 

 

(5,068)

 

 

(17,228)

Balance at end of period

 

$

108,546

 

$

150,855

 

$

259,401

 

$

108,546

 

$

150,855

 

$

259,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     

Three Months Ended September 30, 2017

     

Nine Months Ended September 30, 2017

Balance at beginning of period

 

$

168,189

 

$

74,894

 

$

243,083

 

$

194,801

 

$

32,942

 

$

227,743

Additions

 

 

 —

 

 

20,720

 

 

20,720

 

 

 —

 

 

66,273

 

 

66,273

Amortization

 

 

(8,952)

 

 

(2,759)

 

 

(11,711)

 

 

(29,074)

 

 

(6,353)

 

 

(35,427)

Write-downs and payoffs

 

 

(4,194)

 

 

(22)

 

 

(4,216)

 

 

(10,684)

 

 

(29)

 

 

(10,713)

Balance at end of period

 

$

155,043

 

$

92,833

 

$

247,876

 

$

155,043

 

$

92,833

 

$

247,876

 

We collected prepayment fees of $7.5 million and $16.2 million during the three and nine months ended September 30, 2018, respectively, which are included as a component of servicing revenue, net on the consolidated statements of income. During the three and nine months ended September 30, 2017, we collected prepayment fees totaling $3.8 million and $7.9 million, respectively.  As of September 30, 2018 and December 31, 2017, we had no valuation allowance recorded on any of our MSRs.

 

The expected amortization of capitalized MSRs recorded as of September 30, 2018 is shown in the table below (in thousands). Actual amortization may vary from these estimates.

 

 

 

 

 

Year

     

Amortization

2018 (three months ending 12/31/2018)

 

$

12,000

2019

 

 

45,946

2020

 

 

41,383

2021

 

 

34,919

2022

 

 

28,357

2023

 

 

23,850

Thereafter

 

 

72,946

Total

 

$

259,401