XML 54 R44.htm IDEA: XBRL DOCUMENT v3.22.2.2
Servicing rights (Tables)
9 Months Ended
Sep. 30, 2022
Schedule of information regarding portfolio of servicing rights

Three Months Ended September 30, 

Nine Months Ended September 30, 

(in thousands)

    

2022

    

2021

    

2022

    

2021

SBA servicing rights, at amortized cost

Beginning net carrying amount

$

21,670

$

19,721

$

22,157

$

18,764

Additions due to loans sold, servicing retained

 

1,921

 

2,778

 

5,700

 

6,478

Amortization

 

(929)

 

(986)

 

(2,878)

 

(3,075)

Impairment

 

(765)

 

(308)

 

(3,082)

 

(962)

Ending net carrying amount

$

21,897

$

21,205

$

21,897

$

21,205

Multi-family servicing rights, at amortized cost

Beginning net carrying amount

$

63,188

$

24,724

$

62,300

$

19,059

Additions due to loans sold, servicing retained

 

2,883

 

3,292

 

8,510

 

10,760

Acquisitions

 

 

15,800

 

 

15,800

Amortization

 

(2,429)

 

(1,504)

 

(7,168)

 

(3,307)

Ending net carrying amount

$

63,642

$

42,312

$

63,642

$

42,312

Total servicing rights, at amortized cost

$

85,539

$

63,517

$

85,539

$

63,517

Residential MSRs, at fair value

Beginning net carrying amount

$

168,653

$

100,820

$

120,142

$

76,840

Additions due to loans sold, servicing retained

 

9,463

 

11,622

 

32,417

 

35,595

Loan pay-offs

(2,610)

(5,000)

(9,636)

(15,650)

Unrealized gains

 

16,647

 

147

 

49,230

 

10,804

Ending fair value amount

$

192,153

$

107,589

$

192,153

$

107,589

Total servicing rights

$

277,692

$

171,106

$

277,692

$

171,106

Residential MSRs  
Schedule of servicing rights

September 30, 2022

December 31, 2021

(in thousands)

UPB

Fair Value

UPB

Fair Value

Fannie Mae

$

4,435,689

$

64,610

$

4,056,595

$

41,698

Freddie Mac

4,502,736

68,710

4,131,904

45,017

Ginnie Mae

3,033,547

58,833

2,807,186

33,427

Total

$

11,971,972

$

192,153

$

10,995,685

$

120,142

Schedule of mortgage servicing rights portfolio

September 30, 2022

December 31, 2021

    

Range of input
values

Weighted
Average

    

Range of input
values

Weighted
Average

Residential MSRs

Forward prepayment rate

6.0

-

8.6

%

6.2

%

8.4

-

20.9

%

9.5

%

Discount rate

9.5

-

12.0

%

10.1

%

9.0

-

11.0

%

9.4

%

Servicing expense

$70

-

$85

$74

$70

-

$85

$74

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

(in thousands)

    

September 30, 2022

December 31, 2021

Residential MSRs

Prepayment rate

Impact of 10% adverse change

$

(5,564)

$

(5,262)

Impact of 20% adverse change

$

(10,845)

$

(9,262)

Discount rate

Impact of 10% adverse change

$

(8,957)

$

(4,533)

Impact of 20% adverse change

$

(17,158)

$

(8,745)

Servicing expense

Impact of 10% adverse change

$

(2,682)

$

(2,125)

Impact of 20% adverse change

$

(5,365)

$

(4,251)

SBA | Multi-family  
Schedule of servicing rights

As of September 30, 2022

As of December 31, 2021

(in thousands)

UPB

Carrying Value

UPB

Carrying Value

SBA

$

976,135

$

21,897

$

856,188

$

22,157

Multi-family

4,659,868

63,642

4,232,969

62,300

Total

$

5,636,003

$

85,539

$

5,089,157

$

84,457

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

September 30, 2022

December 31, 2021

    

Range of input values

Weighted
Average

    

Range of input values

Weighted
Average

SBA servicing rights

Forward prepayment rate

9.6

-

21.7

%

10.1

%

7.9

-

21.0

%

8.9

%

Forward default rate

0.0

-

10.0

%

9.2

%

0.0

-

10.4

%

9.1

%

Discount rate

13.4

-

21.4

%

13.9

%

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)

    

September 30, 2022

    

December 31, 2021

SBA servicing rights

Forward prepayment rate

Impact of 10% adverse change

$

(679)

$

(670)

Impact of 20% adverse change

$

(1,320)

$

(1,305)

Default rate

 

 

Impact of 10% adverse change

$

(146)

$

(155)

Impact of 20% adverse change

$

(290)

$

(309)

Discount rate

Impact of 10% adverse change

$

(828)

$

(746)

Impact of 20% adverse change

$

(1,591)

$

(1,443)

Servicing expense

Impact of 10% adverse change

$

(1,339)

$

(1,344)

Impact of 20% adverse change

$

(2,679)

$

(2,687)

Multi-family servicing rights

Forward prepayment rate

Impact of 10% adverse change

$

(280)

$

(291)

Impact of 20% adverse change

$

(553)

$

(575)

Default rate

 

 

Impact of 10% adverse change

$

(25)

$

(25)

Impact of 20% adverse change

$

(49)

$

(50)

Discount rate

Impact of 10% adverse change

$

(1,894)

$

(1,910)

Impact of 20% adverse change

$

(3,698)

$

(3,726)

Servicing expense

Impact of 10% adverse change

$

(2,658)

$

(2,659)

Impact of 20% adverse change

$

(5,316)

$

(5,318)

Schedule of future amortization expense for the servicing rights

(in thousands)

    

September 30, 2022

2022

$

5,480

2023

 

12,266

2024

 

10,840

2025

 

9,583

2026

 

8,589

Thereafter

 

38,781

Total

$

85,539