The following tables present core earnings for Farmer Mac's reportable operating segments and a reconciliation to consolidated net income for the three and six months ended June 30, 2014 and 2013:

Table 9.1



Core Earnings by Business Segment
For the Three Months Ended June 30, 2014
	Farm & Ranch			USDA Guarantees			Rural Utilities			Institutional Credit			Corporate			Reconciling Adjustments				Consolidated Net Income
	(in thousands)
Interest income (1)	$	19,598		$	13,307		$	6,782		$	17,373		$	5,185		$	(470	)		$	61,775
Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income	(513		)	—			—			—			—			513				—
Interest expense (2)	(11,265		)	(9,148		)	(3,829		)	(10,116		)	(1,025		)	(7,119		)		(42,502		)
Net effective spread	7,820			4,159			2,953			7,257			4,160			(7,076		)		19,273
Guarantee and commitment fees	3,807			23			—			3,086			—			(513		)		6,403
Other income/(expense) (3)	242			9			—			—			(603		)	2,913				2,561
Non-interest income/(loss)	4,049			32			—			3,086			(603		)	2,400				8,964

Release of allowance for loan losses	1,583			—			—			—			—			—				1,583

Release of reserve for losses	974			—			—			—			—			—				974
Other non-interest expense	(3,914		)	(764		)	(830		)	(492		)	(2,830		)	—				(8,830		)
Non-interest expense (4)	(2,940		)	(764		)	(830		)	(492		)	(2,830		)	—				(7,856		)
Core earnings before income taxes	10,512			3,427			2,123			9,851			727			(4,676		)	(5)	21,964
Income tax (expense)/benefit	(3,679		)	(1,200		)	(743		)	(3,447		)	13,803			1,634				6,368
Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends	6,833			2,227			1,380			6,404			14,530			(3,042		)	(5)	28,332
Preferred stock dividends	—			—			—			—			(2,308		)	—				(2,308		)
Non-controlling interest - preferred stock dividends	—			—			—			—			(5,819		)	—				(5,819		)
Segment core earnings	$	6,833		$	2,227		$	1,380		$	6,404		$	6,403		$	(3,042	)	(5)	$	20,205

Total assets at carrying value	$	2,387,899		$	1,721,003		$	1,022,421		$	5,115,147		$	4,423,632		$	—			$	14,670,102
Total on- and off-balance sheet program assets at principal balance	5,310,664			1,710,335			1,012,313			6,039,230						—				14,072,542


(1)	Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts and interest income related to securities purchased under agreements to resell.


(2)	Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "(Losses)/gains on financial derivatives and hedging activities" on the consolidated financial statements. Includes reconciling adjustments for interest expense related to securities sold, not yet purchased.

(3)

Includes interest income and interest expense related to securities purchased under agreements to resell and securities sold, not yet purchased, respectively; reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets; and a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities.


(4)	Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount.


(5)	Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively.



Core Earnings by Business Segment
For the Three Months Ended June 30, 2013
	Farm & Ranch			USDA Guarantees			Rural Utilities			Institutional Credit			Corporate			Reconciling Adjustments				Consolidated Net Income
	(in thousands)
Interest income (1)	$	16,046		$	13,157		$	8,981		$	19,329		$	5,471		$	(1,239	)		$	61,745
Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income	(195		)													195				—
Interest expense (2)	(7,623		)	(8,649		)	(5,925		)	(13,352		)	(1,177		)	3,142				(33,584		)
Net effective spread	8,228			4,508			3,056			5,977			4,294			2,098				28,161
Guarantee and commitment fees	3,703			42			—			3,209			—			(195		)		6,759
Other income (3)	1,299			317			—			—			2,782			15,326				19,724
Non-interest income/(loss)	5,002			359			—			3,209			2,782			15,131				26,483

Release of allowance for loan losses	529			—			—			—			—			—				529

Release of reserve for losses	175															—				175
Other non-interest expense	(3,795		)	(708		)	(771		)	(441		)	(2,424		)	—				(8,139		)
Non-interest expense (4)	(3,620		)	(708		)	(771		)	(441		)	(2,424		)	—				(7,964		)
Core earnings before income taxes	10,139			4,159			2,285			8,745			4,652			17,229			(5)	47,209
Income tax (expense)/benefit	(3,549		)	(1,456		)	(800		)	(3,061		)	1,859			(6,029		)		(13,036		)
Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends	6,590			2,703			1,485			5,684			6,511			11,200			(5)	34,173
Preferred stock dividends	—			—			—			—			(881		)	—				(881		)
Non-controlling interest - preferred stock dividends	—			—			—			—			(5,547		)	—				(5,547		)
Segment core earnings	$	6,590		$	2,703		$	1,485		$	5,684		$	83		$	11,200		(5)	$	27,745

Total assets at carrying value	$	1,925,419		$	1,659,134		$	1,091,561		$	5,083,860		$	3,175,977		$	—			$	12,935,951
Total on- and off-balance sheet program assets at principal balance	4,917,489			1,667,170			1,049,920			5,960,939						—				13,595,518


(1)	Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts.


(2)	Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "(Losses)/gains on financial derivatives and hedging activities" on the consolidated financial statements.


(3)	Includes reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities.


(4)	Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount.


(5)	Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively.



Core Earnings by Business Segment
For the Six Months Ended June 30, 2014
	Farm & Ranch			USDA Guarantees			Rural Utilities			Institutional Credit			Corporate			Reconciling Adjustments				Consolidated Net Income
	(in thousands)
Interest income (1)	$	37,936		$	26,266		$	14,525		$	35,021		$	10,420		$	(12,675	)		$	111,493
Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income	(1,044		)	—			—			—			—			1,044				—
Interest expense (2)	(21,958		)	(18,323		)	(9,582		)	(21,092		)	(2,118		)	(4,155		)		(77,228		)
Net effective spread	14,934			7,943			4,943			13,929			8,302			(15,786		)		34,265
Guarantee and commitment fees	7,716			49			—			6,200			—			(1,044		)		12,921
Other income/(expense) (3)	373			36			—			—			(1,174		)	(3,493		)		(4,258		)
Non-interest income/(loss)	8,089			85			—			6,200			(1,174		)	(4,537		)		8,663

Release of allowance for loan losses	1,010			—			—			—			—			—				1,010

Release of reserve for losses	873			—			—			—			—			—				873
Other non-interest expense	(7,466		)	(1,495		)	(1,607		)	(937		)	(5,171		)	—				(16,676		)
Non-interest expense (4)	(6,593		)	(1,495		)	(1,607		)	(937		)	(5,171		)	—				(15,803		)
Core earnings before income taxes	17,440			6,533			3,336			19,192			1,957			(20,323		)	(5)	28,135
Income tax (expense)/benefit	(6,103		)	(2,288		)	(1,168		)	(6,717		)	16,676			7,109				7,509
Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends	11,337			4,245			2,168			12,475			18,633			(13,214		)	(5)	35,644
Preferred stock dividends	—			—			—			—			(3,260		)	—				(3,260		)
Non-controlling interest - preferred stock dividends	—			—			—			—			(11,366		)	—				(11,366		)
Segment core earnings	$	11,337		$	4,245		$	2,168		$	12,475		$	4,007		$	(13,214	)	(5)	$	21,018

Total assets at carrying value	$	2,387,899		$	1,721,003		$	1,022,421		$	5,115,147		$	4,423,632		$	—			$	14,670,102
Total on- and off-balance sheet program assets at principal balance	5,310,664			1,710,335			1,012,313			6,039,230						—				14,072,542


(1)	Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts and interest income related to securities purchased under agreements to resell.


(2)	Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "(Losses)/gains on financial derivatives and hedging activities" on the consolidated financial statements. Includes reconciling adjustments for interest expense related to securities sold, not yet purchased.

(3)


(4)	Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount.


(5)	Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively.



Core Earnings by Business Segment
For the Six Months Ended June 30, 2013
	Farm & Ranch			USDA Guarantees			Rural Utilities			Institutional Credit			Corporate			Reconciling Adjustments				Consolidated Net Income
	(in thousands)
Interest income (1)	$	31,462		$	26,498		$	17,970		$	38,627		$	11,205		$	(2,519	)		$	123,243
Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income	(375		)	—			—			—			—			375				—
Interest expense (2)	(14,776		)	(17,296		)	(11,731		)	(26,787		)	(2,471		)	6,349				(66,712		)
Net effective spread	16,311			9,202			6,239			11,840			8,734			4,205				56,531
Guarantee and commitment fees	7,374			75			948			5,349			—			(375		)		13,371
Other income/(expense) (3)	1,894			517			—			—			2,220			20,926				25,557
Non-interest income/(loss)	9,268			592			948			5,349			2,220			20,551				38,928

Release of allowance for loan losses	99			—			—			—			—			—				99

Provision for losses	(571		)	—			—			—			—			—				(571		)
Other non-interest expense	(7,599		)	(1,457		)	(1,573		)	(900		)	(4,945		)	—				(16,474		)
Non-interest expense (4)	(8,170		)	(1,457		)	(1,573		)	(900		)	(4,945		)	—				(17,045		)
Core earnings before income taxes	17,508			8,337			5,614			16,289			6,009			24,756			(5)	78,513
Income tax (expense)/benefit	(6,128		)	(2,918		)	(1,965		)	(5,701		)	3,624			(8,664		)		(21,752		)
Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends	11,380			5,419			3,649			10,588			9,633			16,092			(5)	56,761
Preferred stock dividends	—			—			—			—			(1,732		)	—				(1,732		)
Non-controlling interest - preferred stock dividends	—			—			—			—			(11,094		)	—				(11,094		)
Segment core earnings/(losses)	$	11,380		$	5,419		$	3,649		$	10,588		$	(3,193	)	$	16,092		(5)	$	43,935

Total assets at carrying value	$	1,925,419		$	1,659,134		$	1,091,561		$	5,083,860		$	3,175,977		$	—			$	12,935,951
Total on- and off-balance sheet program assets at principal balance	4,917,489			1,667,170			1,049,920			5,960,939						—				13,595,518


(1)	Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts.


(2)	Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "(Losses)/gains on financial derivatives and hedging activities" on the consolidated financial statements.


(3)	Includes reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities.


(4)	Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount.


(5)	Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively.