XML 46 R34.htm IDEA: XBRL DOCUMENT v3.4.0.3
Mortgage Servicing (Tables)
 3 Months Ended
Mar. 31, 2016
Transfers and Servicing [Abstract]  
Schedule of Activity Related to MSRs - Amortization Method
The following table summarizes the activity in the carrying value of amortization method servicing assets for the three months ended March 31. Amortization of mortgage servicing rights is reported net of the amortization of any servicing liabilities and includes the amount of charges we recognized to increase servicing liability obligations, if any.
 
2016
 
2015
Beginning balance
$
377,379

 
$
1,820,091

Fair value election - transfer of MSRs carried at fair value (1)
—

 
(787,142
)
Additions recognized in connection with asset acquisitions
4,263

 
3,267

Additions recognized on the sale of mortgage loans
7,156

 
8,528

Sales
—

 
(65,627
)
 
388,798

 
979,117

Amortization
(12,806
)
 
(38,494
)
Increase in impairment valuation allowance (2)
(29,953
)
 
(17,769
)
Ending balance
$
346,039

 
$
922,854

 
 
 
 
Estimated fair value at end of period
$
390,970

 
$
1,064,134

(1)
Effective January 1, 2015, we elected fair value accounting for a newly-created class of non-Agency MSRs, which were previously accounted for using the amortization method, based on a different strategy for managing the risks of the underlying portfolio compared to our other MSR classes. This irrevocable election applies to all subsequently acquired or originated servicing assets and liabilities that have characteristics consistent with this class. We recorded a cumulative-effect adjustment of $52.0 million (before deferred income taxes of $9.2 million) to retained earnings as of January 1, 2015 to reflect the excess of the fair value of these MSRs over their carrying amount. At December 31, 2014, the UPB of the loans related to the non-Agency MSRs for which the fair value election was made was $195.3 billion.
(2)
Impairment of MSRs is recognized in Servicing and origination expense in the Unaudited Consolidated Statements of Operations.
Schedule of Activity Related to MSRs - Fair Value Measurement Method
The following table summarizes the activity related to fair value servicing assets for the three months ended March 31:
 
2016
 
2015
 
Agency
 
Non-Agency
 
Total
 
Agency
 
Non-Agency
 
Total
Beginning balance
$
15,071

 
$
746,119

 
$
761,190

 
$
93,901

 
$
—

 
$
93,901

Fair value election - transfer of MSRs carried at amortized cost
—

 
—

 
—

 
—

 
787,142

 
787,142

Cumulative effect of fair value election
—

 
—

 
—

 
—

 
52,015

 
52,015

Sales
—

 
(142
)
 
(142
)
 
—

 
(947
)
 
(947
)
Servicing transfers and adjustments
—

 
419

 
419

 
—

 
(1,139
)
 
(1,139
)
Changes in fair value (1):
 
 
 
 

 
 
 
 
 

Changes in valuation inputs or other assumptions
(2,709
)
 
(3,671
)
 
(6,380
)
 
(6,110
)
 
—

 
(6,110
)
Realization of expected future cash flows and other changes
(351
)
 
(22,562
)
 
(22,913
)
 
(3,276
)
 
(23,789
)
 
(27,065
)
Ending balance
$
12,011

 
$
720,163

 
$
732,174

 
$
84,515

 
$
813,282

 
$
897,797

(1)
Changes in fair value are recognized in Servicing and origination expense in the Unaudited Consolidated Statements of Operations.
Schedule of Estimated Change in Fair Value of MSRs
The following table summarizes the estimated change in the value of the MSRs that we carry at fair value as of March 31, 2016 given hypothetical shifts in lifetime prepayments and yield assumptions:
 
Adverse change in fair value
 
10%
 
20%
Weighted average prepayment speeds
$
(77,665
)
 
$
(150,075
)
Discount rate (option-adjusted spread)
$
(17,894
)
 
$
(34,728
)
Schedule of Composition of Servicing and Subservicing Portfolios by Type of Property Serviced
The following table presents the composition of our primary servicing and subservicing portfolios by type of property serviced as measured by UPB. The servicing portfolio represents loans for which we own the servicing rights while subservicing represents all other loans. The UPB of assets serviced for others are not included on our Unaudited Consolidated Balance Sheets.
 
Residential
 
Commercial
 
Total
UPB at March 31, 2016
 

 
 

 
 

Servicing
$
223,731,371

 
$
—

 
$
223,731,371

Subservicing
13,349,665

 
136,473

 
13,486,138

 
$
237,081,036

 
$
136,473

 
$
237,217,509

UPB at December 31, 2015
 

 
 

 
 

Servicing
$
230,132,729

 
$
—

 
$
230,132,729

Subservicing
20,833,383

 
105,268

 
20,938,651

 
$
250,966,112

 
$
105,268

 
$
251,071,380

UPB at March 31, 2015
 

 
 

 
 

Servicing
$
337,125,187

 
$
—

 
$
337,125,187

Subservicing
45,088,815

 
161,887

 
45,250,702

 
$
382,214,002

 
$
161,887

 
$
382,375,889
Schedule of Components of Servicing and Subservicing Fees
The following table presents the components of servicing and subservicing fees for the three months ended March 31:
 
2016
 
2015
Loan servicing and subservicing fees:
 
 
 
Servicing
$
238,638

 
$
332,201

Subservicing
7,239

 
18,341

 
245,877

 
350,542

Home Affordable Modification Program (HAMP) fees
22,618

 
35,176

Late charges
18,603

 
24,122

Loan collection fees
7,129

 
9,563

Other
3,269

 
27,138

 
$
297,496

 
$
446,541