v3.26.3
MORTGAGE SERVICING RIGHTS
9 Months Ended
Sep. 30, 2026
MSRs  
MORTGAGE SERVICING RIGHTS  
MORTGAGE SERVICING RIGHTS

NOTE 3—MORTGAGE SERVICING RIGHTS

The fair value of the mortgage servicing rights (“MSRs”) was $1.4 billion as of both September 30, 2026 and December 31, 2025. The Company uses a discounted static cash flow valuation approach, and the key economic assumptions are the discount rate and placement fee rate. See the following sensitivities showing the changes in fair value related to changes in these key economic assumptions:

​

​

​

​

​

MSR Key Economic Assumptions Sensitivities (in millions)

​

Decrease in Fair Value

Discount Rate

​

​

​

100 basis point increase

​

$

38.8

200 basis point increase

​

​

74.9

Placement Fee Rate

​

​

​

50 basis point decrease

​

$

50.7

100 basis point decrease

​

​

101.4

​

These sensitivities are hypothetical and should be used with caution. These estimates do not include interplay among assumptions and are estimated as a portfolio rather than individual assets.

​

Activity related to capitalized MSRs (net of accumulated amortization) for the three and nine months ended September 30, 2026 and 2025 follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of and for the three months ended

​

As of and for the nine months ended

 

​

​

September 30, 

​

September 30, 

 

Roll Forward of MSRs (in thousands)

  ​ ​ ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

 

Beginning balance

​

$

793,351

​

$

817,814

​

$

808,145

​

$

852,399

​

Additions, following the sale of loan

​

 

39,377

​

 

44,607

​

 

139,815

​

 

118,518

​

Amortization

​

 

(54,998)

​

 

(52,254)

​

 

(162,341)

​

 

(157,340)

​

Pre-payments and write-offs

​

 

(2,190)

​

 

(4,192)

​

 

(10,079)

​

 

(7,602)

​

Ending balance

​

$

775,540

​

$

805,975

​

$

775,540

​

$

805,975

​

​

The following table summarizes the gross value, accumulated amortization, and net carrying value of the Company’s MSRs as of September 30, 2026 and December 31, 2025:

​

​

​

​

​

​

​

​

Components of MSRs (in thousands)

​

September 30, 2026

​

December 31, 2025

Gross value

​

$

1,851,103

​

$

1,824,350

Accumulated amortization

​

 

(1,075,563)

​

 

(1,016,205)

Net carrying value

​

$

775,540

​

$

808,145

​

The expected amortization of MSRs held on the Condensed Consolidated Balance Sheet as of September 30, 2026 is shown in the table below. Actual amortization may vary from these estimates.

​

​

​

​

​

(in thousands)

​

Expected

Three Months Ending December 31, 

​

  ​Amortization  

2026

​

$

54,370

Year Ending December 31,

​

​

​

2027

​

$

204,080

2028

​

 

173,468

2029

​

 

130,772

2030

​

 

83,868

2031

​

 

52,238

Thereafter

​

​

76,744

Total

​

$

775,540

​