XML 62 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Servicing (Tables)
 12 Months Ended
Dec. 31, 2018
Transfers and Servicing [Abstract]  
Summary of Activity in Carrying Value of Amortization Method Servicing Assets
Mortgage Servicing Rights – Amortization Method
Years Ended December 31,
2018
 
2017
 
2016
Beginning balance
$
336,882

 
$
363,722

 
$
377,379

Fair value election - transfer to MSRs carried at fair value (1)
(361,670
)
 
—

 
—

Additions recognized in connection with asset acquisitions
—

 
1,658

 
17,356

Additions recognized on the sale of mortgage loans
—

 
20,738

 
37,230

Sales
—

 
(1,066
)
 
(24,452
)
Servicing transfers and adjustments
—

 
252

 
—

 
(24,788
)
 
385,304

 
407,513

Decrease (increase) in impairment valuation allowance (1) (2)
24,788

 
3,366

 
(10,813
)
Amortization (1)
—

 
(51,788
)
 
(32,978
)
Ending balance
$
—

 
$
336,882

 
$
363,722

 
 
 
 
 
 
Estimated fair value at end of year
$
—

 
$
418,745

 
$
467,911


(1)
Effective January 1, 2018, we elected fair value accounting for our MSRs previously accounted for using the amortization method, which included Agency MSRs and government-insured MSRs. This irrevocable election applies to all subsequently acquired or originated servicing assets and liabilities that have characteristics consistent with each of these classes. We recorded a cumulative-effect adjustment of $82.0 million to retained earnings as of January 1, 2018 to reflect the excess of the fair value of the Agency MSRs over their carrying amount. We also recognized the tax effect of this adjustment through an increase in retained earnings of $6.8 million and a deferred tax asset for the same amount. However, we established a full valuation allowance on the resulting deferred tax asset through a reduction in retained earnings. The government-insured MSRs were impaired by $24.8 million at December 31, 2017; therefore, these MSRs were already effectively carried at fair value.
(2)
Impairment of MSRs is recognized in MSR valuation adjustments, net in the consolidated statements of operations for 2017 and 2016. Impairment valuation allowance balance of $24.8 million was reclassified to reduce the carrying value of the related MSRs on January 1, 2018 in connection with our fair value election. See Note 4 — Fair Value for additional information regarding impairment and the valuation allowance.
Summary of Activity Related to Fair Value Servicing Assets
Mortgage Servicing Rights – Fair Value Measurement Method
Years Ended December 31,
2018
 
2017
 
2016
 
Agency
 
Non-Agency
 
Total
 
Agency
 
Non-Agency
 
Total
 
Agency
 
Non-Agency
 
Total
Beginning balance
$
11,960

 
$
660,002

 
$
671,962

 
$
13,357

 
$
665,899

 
$
679,256

 
$
15,071

 
$
746,119

 
$
761,190

Fair value election - transfer from MSRs carried at amortized cost
336,882

 
—

 
336,882

 
—

 
—

 
—

 
—

 
—

 
—

Cumulative effect of fair value election
82,043

 
—

 
82,043

 
—

 
—

 
—

 
—

 
—

 
—

Sales
(4,748
)
 
(1,492
)
 
(6,240
)
 
—

 
(540
)
 
(540
)
 
(3
)
 
(145
)
 
(148
)
Additions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recognized on the sale of residential mortgage loans
8,279

 
—

 
8,279

 
162

 
—

 
162

 
—

 
—

 
—

Recognized in connection with the acquisition of PHH
494,348

 
23,779

 
518,127

 
—

 
—

 
—

 
—

 
—

 
—

Purchase of MSRs
5,433

 
—

 
5,433

 
—

 
—

 
—

 
—

 
—

 
—

Servicing transfers and adjustments
(1,047
)
 
(4,833
)
 
(5,880
)
 
—

 
(2,376
)
 
(2,376
)
 
—

 
(1,548
)
 
(1,548
)
Changes in fair value (1):
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 

Changes in valuation inputs or other assumptions
11,558

 
(5,705
)
 
5,853

 
243

 
86,721

 
86,964

 
305

 
—

 
305

Realization of expected future cash flows and other changes
(79,121
)
 
(80,189
)
 
(159,310
)
 
(1,802
)
 
(89,702
)
 
(91,504
)
 
(2,016
)
 
(78,527
)
 
(80,543
)
Ending balance
$
865,587

 
$
591,562

 
$
1,457,149

 
$
11,960

 
$
660,002

 
$
671,962

 
$
13,357

 
$
665,899

 
$
679,256

(1)
Changes in fair value are recognized in MSR valuation adjustments, net in the consolidated statements of operations.
Summary of Estimated Change in the Value of MSRs Carried at Fair Value
The following table summarizes the estimated change in the value of the MSRs that we carry at fair value as of December 31, 2018 given hypothetical shifts in lifetime prepayments and yield assumptions:
 
Adverse change in fair value
 
10%
 
20%
Weighted average prepayment speeds
$
(122,911
)
 
$
(237,916
)
Discount rate (option-adjusted spread)
(43,410
)
 
(84,631
)
Schedule of Composition of Primary Servicing and Subservicing Portfolios by Type of Property Serviced as Measured by UPB
The following table presents the composition of our residential primary servicing and subservicing portfolios as measured by UPB, including foreclosed real estate and small-balance commercial loans. 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 consolidated balance sheets.
UPB at December 31, 2018
 

Servicing (3)
$
72,378,693

Subservicing (3)
53,104,560

NRZ (1) (3)
130,517,237

 
$
256,000,490

UPB at December 31, 2017
 

Servicing
$
75,469,327

Subservicing
2,063,669

NRZ (1)
101,819,557

 
$
179,352,553

UPB at December 31, 2016
 

Servicing
$
86,049,298

Subservicing (2)
4,330,084

NRZ (1)
118,712,748

 
$
209,092,130


(1)
UPB of loans for which the Rights to MSRs have been sold to NRZ, including those for which third-party consents have been received and the MSRs have been transferred to NRZ.
(2)
Excludes $92.9 million of large-balance commercial foreclosed real estate. During 2017, we sold or transferred servicing on the remaining managed assets.
(3)
Includes $6.3 billion, $51.3 billion and $42.3 billion UPB of loans serviced, subserviced or subserviced on behalf of NRZ, respectively, added to the portfolio in connection with the PHH acquisition.
Summary of Geographic Distributions of UPB and Count of Residential Loans and Real Estate Serviced
The geographic distribution of the UPB and count of residential loans and real estate we serviced at December 31, 2018 was as follows:
 
Amount
 
Count
California
$
56,455,157

 
201,058

New York
25,411,051

 
101,444

Florida
20,345,407

 
134,335

New Jersey
13,711,894

 
65,263

Texas
11,858,287

 
111,512

Other
128,218,694

 
948,626

 
$
256,000,490

 
1,562,238
Schedule of Components of Servicing and Subservicing Fees


Years Ended December 31,
Servicing Revenue
2018
 
2017
 
2016
Loan servicing and subservicing fees
 
 
 
 
 
Servicing
$
224,892

 
$
257,419

 
$
293,210

Subservicing
8,904

 
7,775

 
21,427

NRZ
539,039

 
549,411

 
633,545

 
772,835

 
814,605

 
948,182

Late charges
61,453

 
61,763

 
66,709

Home Affordable Modification Program (HAMP) fees (1)
14,312

 
43,310

 
110,367

Custodial accounts (float earnings)
40,115

 
25,237

 
8,969

Loan collection fees
18,392

 
22,770

 
27,213

Other
27,229

 
21,691

 
25,180

 
$
934,336

 
$
989,376

 
$
1,186,620


(1)
The HAMP expired on December 31, 2016. Borrowers who had requested assistance or to whom an offer of assistance had been extended as of that date had until September 30, 2017 to finalize their modification.