XML 46 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgage Servicing (Tables)
 9 Months Ended
Sep. 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 nine months ended September 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
15,968

 
10,055

Additions recognized on the sale of mortgage loans
26,494

 
27,791

Sales
(23,521
)
 
(591,605
)
 
396,320

 
479,190

Amortization (2)
(18,595
)
 
(88,188
)
Increase in impairment valuation allowance (3)
(37,164
)
 
(25,051
)
Ending balance
$
340,561

 
$
365,951

 
 
 
 
Estimated fair value at end of period
$
357,817

 
$
404,533

(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)
During 2016, principally in the third quarter, we participated in HUD’s Aged Delinquent Portfolio Loan Sale (ADPLS) program, which accelerates FHA insurance claims for a population of significantly delinquent FHA loans. The expedited claim filing process allows a servicer to reduce significantly its standard claim losses on accepted loans by shortening the servicing timeline and related expenses, some of which are not reimbursed by FHA insurance. Our participation required that we recognize $23.1 million of life-to-date losses on the claims filed in the third quarter. This loss is reported in Servicing and origination expense in the Unaudited Consolidated Statements of Operations. Because the MSRs related to the loans that were assigned to HUD had negative carrying values, our recognition of the losses on the loans reduced the negative carrying value of the MSRs thereby generating negative amortization expense for this population of MSRs. In the third quarter, this ADPLS-related negative amortization expense of $18.1 million exceeded the positive amortization expense on the remaining MSRs, generating net negative amortization for the quarter.
(3)
Impairment of MSRs is recognized in Servicing and origination expense. 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 nine months ended September 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
(3
)
 
(145
)
 
(148
)
 
(70,084
)
 
(1,234
)
 
(71,318
)
Servicing transfers and adjustments
—

 
(1,326
)
 
(1,326
)
 
—

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

 
 
 
 
 

Changes in valuation inputs or other assumptions
(4,654
)
 
—

 
(4,654
)
 
(2,592
)
 
12,031

 
9,439

Realization of expected future cash flows and other changes
(1,399
)
 
(57,555
)
 
(58,954
)
 
(6,808
)
 
(75,888
)
 
(82,696
)
Ending balance
$
9,015

 
$
687,093

 
$
696,108

 
$
14,417

 
$
772,927

 
$
787,344

(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 September 30, 2016 given hypothetical shifts in lifetime prepayments and yield assumptions:
 
Adverse change in fair value
 
10%
 
20%
Weighted average prepayment speeds
$
(66,764
)
 
$
(135,780
)
Discount rate (option-adjusted spread)
$
(18,758
)
 
$
(34,142
)
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 September 30, 2016
 

 
 

 
 

Servicing
$
206,615,310

 
$
—

 
$
206,615,310

Subservicing
10,276,692

 
151,432

 
10,428,124

 
$
216,892,002

 
$
151,432

 
$
217,043,434

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 September 30, 2015
 

 
 

 
 

Servicing
$
238,108,447

 
$
—

 
$
238,108,447

Subservicing
49,960,702

 
180,877

 
50,141,579

 
$
288,069,149

 
$
180,877

 
$
288,250,026
Schedule of Components of Servicing and Subservicing Fees
The following table presents the components of servicing and subservicing fees for the periods ended September 30:
 
Three Months
 
Nine Months
 
2016
 
2015
 
2016
 
2015
Loan servicing and subservicing fees:
 
 
 
 
 
 
 
Servicing
$
232,013

 
$
274,089

 
$
706,194

 
$
904,062

Subservicing
5,000

 
14,354

 
17,494

 
48,004

 
237,013

 
288,443

 
723,688

 
952,066

Home Affordable Modification Program (HAMP) fees
32,029

 
32,318

 
88,141

 
108,698

Late charges
15,225

 
19,162

 
51,301

 
63,557

Loan collection fees
6,746

 
6,682

 
20,860

 
25,176

Other
11,222

 
13,412

 
23,003

 
54,044

 
$
302,235

 
$
360,017

 
$
906,993

 
$
1,203,541