XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2
Servicing rights (Tables)
6 Months Ended
Jun. 30, 2022
Schedule of information regarding portfolio of servicing rights

Three Months Ended June 30, 

Six Months Ended June 30, 

(in thousands)

    

2022

    

2021

    

2022

    

2021

SBA servicing rights, at amortized cost

Beginning net carrying amount

$

22,891

$

18,642

$

22,157

$

18,764

Additions due to loans sold, servicing retained

 

2,045

 

2,741

 

3,779

 

3,700

Amortization

 

(1,000)

 

(1,042)

 

(1,949)

 

(2,089)

Impairment

 

(2,266)

 

(620)

 

(2,317)

 

(654)

Ending net carrying amount

$

21,670

$

19,721

$

21,670

$

19,721

Multi-family servicing rights, at amortized cost

Beginning net carrying amount

$

61,418

$

21,757

$

62,300

$

19,059

Additions due to loans sold, servicing retained

 

4,164

 

3,909

 

5,627

 

7,468

Amortization

 

(2,394)

 

(942)

 

(4,739)

 

(1,803)

Ending net carrying amount

$

63,188

$

24,724

$

63,188

$

24,724

Total servicing rights, at amortized cost

$

84,858

$

44,445

$

84,858

$

44,445

Residential MSRs, at fair value

Beginning net carrying amount

$

159,834

$

98,542

$

120,142

$

76,840

Additions due to loans sold, servicing retained

 

12,448

 

11,925

 

22,954

 

23,973

Loan pay-offs

(3,614)

(4,948)

(7,026)

(10,650)

Unrealized gains (losses)

 

(15)

 

(4,699)

 

32,583

 

10,657

Ending fair value amount

$

168,653

$

100,820

$

168,653

$

100,820

Total servicing rights

$

253,511

$

145,265

$

253,511

$

145,265

Residential MSRs  
Schedule of servicing rights

June 30, 2022

December 31, 2021

(in thousands)

UPB

Fair Value

UPB

Fair Value

Fannie Mae

$

4,352,916

$

58,659

$

4,056,595

$

41,698

Freddie Mac

4,429,902

61,789

4,131,904

45,017

Ginnie Mae

2,940,107

48,205

2,807,186

33,427

Total

$

11,722,925

$

168,653

$

10,995,685

$

120,142

Schedule of mortgage servicing rights portfolio

June 30, 2022

December 31, 2021

    

Range of input
values

Weighted
Average

    

Range of input
values

Weighted
Average

Residential MSRs

Forward prepayment rate

6.2

-

15.8

%

6.7

%

8.4

-

20.9

%

9.5

%

Discount rate

9.5

-

12.5

%

10.2

%

9.0

-

11.0

%

9.4

%

Servicing expense

$80

-

$95

$93

$70

-

$85

$74

Schedule of adverse changes to key assumptions on the carrying amount of the servicing rights

(in thousands)

    

June 30, 2022

December 31, 2021

Residential MSRs

Prepayment rate

Impact of 10% adverse change

$

(5,133)

$

(5,262)

Impact of 20% adverse change

$

(9,995)

$

(9,262)

Discount rate

Impact of 10% adverse change

$

(7,541)

$

(4,533)

Impact of 20% adverse change

$

(14,469)

$

(8,745)

Servicing expense

Impact of 10% adverse change

$

(2,563)

$

(2,125)

Impact of 20% adverse change

$

(5,127)

$

(4,251)

SBA | Multi-family  
Schedule of servicing rights

As of June 30, 2022

As of December 31, 2021

(in thousands)

UPB

Carrying Value

UPB

Carrying Value

SBA

$

926,364

$

21,670

$

856,188

$

22,157

Multi-family

4,624,421

63,188

4,232,969

62,300

Total

$

5,550,785

$

84,858

$

5,089,157

$

84,457

Schedule of assumptions used in the estimated valuation of servicing rights carried at amortized cost

June 30, 2022

December 31, 2021

    

Range of input values

Weighted
Average

    

Range of input values

Weighted
Average

SBA servicing rights

Forward prepayment rate

9.0

-

21.7

%

9.6

%

7.9

-

21.0

%

8.9

%

Forward default rate

0.0

-

10.1

%

9.1

%

0.0

-

10.4

%

9.1

%

Discount rate

12.3

-

19.7

%

12.9

%

10.0

-

21.3

%

10.7

%

Servicing expense

0.4

-

0.4

%

0.4

%

0.4

-

0.4

%

0.4

%

Multi-family servicing rights

Forward prepayment rate

0.0

-

7.3

%

3.5

%

0.0

-

7.3

%

3.5

%

Forward default rate

0.0

-

1.3

%

0.9

%

0.0

-

1.3

%

1.0

%

Discount rate

6.0

-

6.0

%

6.0

%

6.0

-

6.0

%

6.0

%

Servicing expense

0.0

-

0.8

%

0.1

%

0.0

-

0.8

%

0.1

%

Schedule of adverse changes to key assumptions on the carrying amount of the servicing rights

(in thousands)

    

June 30, 2022

    

December 31, 2021

SBA servicing rights

Forward prepayment rate

Impact of 10% adverse change

$

(656)

$

(670)

Impact of 20% adverse change

$

(1,277)

$

(1,305)

Default rate

 

 

Impact of 10% adverse change

$

(145)

$

(155)

Impact of 20% adverse change

$

(289)

$

(309)

Discount rate

Impact of 10% adverse change

$

(791)

$

(746)

Impact of 20% adverse change

$

(1,522)

$

(1,443)

Servicing expense

Impact of 10% adverse change

$

(1,315)

$

(1,344)

Impact of 20% adverse change

$

(2,630)

$

(2,687)

Multi-family servicing rights

Forward prepayment rate

Impact of 10% adverse change

$

(283)

$

(291)

Impact of 20% adverse change

$

(560)

$

(575)

Default rate

 

 

Impact of 10% adverse change

$

(25)

$

(25)

Impact of 20% adverse change

$

(50)

$

(50)

Discount rate

Impact of 10% adverse change

$

(1,892)

$

(1,910)

Impact of 20% adverse change

$

(3,693)

$

(3,726)

Servicing expense

Impact of 10% adverse change

$

(2,685)

$

(2,659)

Impact of 20% adverse change

$

(5,369)

$

(5,318)

Schedule of future amortization expense for the servicing rights

(in thousands)

    

June 30, 2022

2022

$

8,659

2023

 

11,753

2024

 

10,348

2025

 

9,135

2026

 

8,190

Thereafter

 

36,773

Total

$

84,858