XML 47 R36.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgage Servicing (Tables)
 6 Months Ended
Jun. 30, 2016
Transfers and Servicing [Abstract]  
Schedule of Activity Related to MSRs - Amortization Method
The following table summarizes changes in the net carrying value of servicing assets that we account for using the amortization method for the six months ended June 30:
 
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
12,432

 
6,252

Additions recognized on the sale of mortgage loans
16,668

 
18,305

Sales
178

 
(459,201
)
 
406,657

 
598,305

Amortization
(21,153
)
 
(70,080
)
Increase in impairment valuation allowance (2)
(39,030
)
 
(1,608
)
Ending balance
$
346,474

 
$
526,617

 
 
 
 
Estimated fair value at end of period
$
367,951

 
$
648,840

(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. See Note 3 – Fair Value for additional information regarding impairment and the valuation allowance.
Schedule of Activity Related to MSRs - Fair Value Measurement Method
The following table summarizes changes in the fair value of servicing assets that we account for at fair value on a recurring basis for the six months ended June 30:
 
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
—

 
(143
)
 
(143
)
 
(68,144
)
 
(845
)
 
(68,989
)
Servicing transfers and adjustments
—

 
(1,275
)
 
(1,275
)
 
—

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

 
 
 
 
 

Changes in valuation inputs or other assumptions
(5,033
)
 
—

 
(5,033
)
 
(580
)
 
—

 
(580
)
Realization of expected future cash flows and other changes
(855
)
 
(53,216
)
 
(54,071
)
 
(6,256
)
 
(41,644
)
 
(47,900
)
Ending balance
$
9,183

 
$
691,485

 
$
700,668

 
$
18,921

 
$
795,529

 
$
814,450

(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 June 30, 2016 given hypothetical shifts in lifetime prepayments and yield assumptions:
 
Adverse change in fair value
 
10%
 
20%
Weighted average prepayment speeds
$
(68,131
)
 
$
(138,502
)
Discount rate (option-adjusted spread)
$
(18,605
)
 
$
(33,629
)
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 June 30, 2016
 

 
 

 
 

Servicing
$
216,555,948

 
$
—

 
$
216,555,948

Subservicing
12,720,053

 
144,639

 
12,864,692

 
$
229,276,001

 
$
144,639

 
$
229,420,640

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 June 30, 2015
 

 
 

 
 

Servicing
$
267,996,046

 
$
—

 
$
267,996,046

Subservicing
53,674,533

 
181,329

 
53,855,862

 
$
321,670,579

 
$
181,329

 
$
321,851,908
Schedule of Components of Servicing and Subservicing Fees
The following table presents the components of servicing and subservicing fees for the periods ended June 30:
 
Three Months
 
Six Months
 
2016
 
2015
 
2016
 
2015
Loan servicing and subservicing fees:
 
 
 
 
 
 
 
Servicing
$
235,542

 
$
297,773

 
$
474,180

 
$
629,973

Subservicing
5,256

 
15,309

 
12,495

 
33,650

 
240,798

 
313,082

 
486,675

 
663,623

Home Affordable Modification Program (HAMP) fees
33,493

 
41,204

 
56,111

 
76,380

Late charges
17,474

 
20,273

 
36,076

 
44,395

Loan collection fees
6,985

 
8,930

 
14,114

 
18,494

Other
8,512

 
13,494

 
11,782

 
40,632

 
$
307,262

 
$
396,983

 
$
604,758

 
$
843,524